{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Acerno_Cache_XXXXX","January Avg","January 744","July Avg","July 744","Load and Cost Data","Controls","System Summary - Hydro","System Detail - Hydro","Summary 2021 - Hydro","System Summary - Commercial","System Detail - Commercial","Summary 2021 - Commercial","Hourly - NLH","Hourly","Input Parameters, System","Capacity - NLH","Capacity","NEISO Energy Prices, History 1","Analysis of Exports (early '16)","LoadFlow Study Results, Losses","NEM E(Exports, early '16) ","Long Term Regional Prices","Dates","T_Tariff Path Charges","GT Log Function (Attenuation)"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":2,"defined_names":13,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"January Avg","index":1,"reason":"not_a_worksheet"},{"sheet":"January 744","index":2,"reason":"not_a_worksheet"},{"sheet":"July Avg","index":3,"reason":"not_a_worksheet"},{"sheet":"July 744","index":4,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Acerno_Cache_XXXXX","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Load and Cost Data","index":5,"n_rows":8763,"n_cols":27,"rows_kept":281,"cut":true,"hidden":false,"merged":[[0,10,0,13],[1,16,1,21],[28,16,28,21]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["8760 data from \"Marginal Cost Model 10-25-2018 CA Update new lmps.xlsx\"",null,null,null,null,null,null,null,null,null,"Total Energy (MWh); Max and Min Load (MW)"]
[null,null,null,"Col AB","Col BF","Col BN","Col BR","Col BX",null,null,null,null,null,null,null,null,"Average Hourly Load and Marginal Cost, January"]
["Date","Month","Hour","Loads","Energy","Trans","Gen","All in",null,null,"Month","Total","Max","Min",null,"Month","Hour","Loads","Energy","Trans","Gen","All in"]
["2019-01-01",{"$f":"MONTH(A4)","v":1},1,{"$f":"'Hourly - NLH'!AC13","v":854.49513839310487},{"$f":"'Hourly - NLH'!BG13","v":68.865031985369356},{"$f":"'Hourly - NLH'!BO13","v":0},{"$f":"'Hourly - NLH'!BS13","v":0},{"$f":"'Hourly - NLH'!BY13","v":68.865031985369356},1,null,"Jan",{"$f":"SUM(IF(($B$4:$B$8763=I4),$D$4:$D$8763))","v":813880.52380236075},{"$f":"MAX(IF(($B$4:$B$8763=I4),$D$4:$D$8763))","v":1466.569052328357},{"$f":"MIN(IF(($B$4:$B$8763=I4),$D$4:$D$8763))","v":742.34404400348228},null,1,1,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P4)+($C$4:$C$8763=$Q4)=2,D$4:D$8763))","v":926.15094311238693},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P4)+($C$4:$C$8763=$Q4)=2,E$4:E$8763))","v":75.364186013139502},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P4)+($C$4:$C$8763=$Q4)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P4)+($C$4:$C$8763=$Q4)=2,G$4:G$8763))","v":2.004245630471913},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P4)+($C$4:$C$8763=$Q4)=2,H$4:H$8763))","v":77.368431643611416},null,1,1,20,1]
["2019-01-01",{"$f":"MONTH(A5)","v":1},2,{"$f":"'Hourly - NLH'!AC14","v":847.08461173946387},{"$f":"'Hourly - NLH'!BG14","v":59.977913795606682},{"$f":"'Hourly - NLH'!BO14","v":0},{"$f":"'Hourly - NLH'!BS14","v":0},{"$f":"'Hourly - NLH'!BY14","v":59.977913795606682},2,null,"Feb",{"$f":"SUM(IF(($B$4:$B$8763=I5),$D$4:$D$8763))","v":748737.64636001445},{"$f":"MAX(IF(($B$4:$B$8763=I5),$D$4:$D$8763))","v":1428.9},{"$f":"MIN(IF(($B$4:$B$8763=I5),$D$4:$D$8763))","v":778.10912771439098},null,1,2,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P5)+($C$4:$C$8763=$Q5)=2,D$4:D$8763))","v":917.48730419358378},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P5)+($C$4:$C$8763=$Q5)=2,E$4:E$8763))","v":67.578112180647167},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P5)+($C$4:$C$8763=$Q5)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P5)+($C$4:$C$8763=$Q5)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P5)+($C$4:$C$8763=$Q5)=2,H$4:H$8763))","v":67.578112180647167},null,null,2,23,2]
["2019-01-01",1,3,{"$f":"'Hourly - NLH'!AC15","v":841.56148463567786},{"$f":"'Hourly - NLH'!BG15","v":52.095133535486411},{"$f":"'Hourly - NLH'!BO15","v":0},{"$f":"'Hourly - NLH'!BS15","v":0},{"$f":"'Hourly - NLH'!BY15","v":52.095133535486411},3,null,"Mar",{"$f":"SUM(IF(($B$4:$B$8763=I6),$D$4:$D$8763))","v":730934.72434505797},{"$f":"MAX(IF(($B$4:$B$8763=I6),$D$4:$D$8763))","v":1376},{"$f":"MIN(IF(($B$4:$B$8763=I6),$D$4:$D$8763))","v":705.29918627725181},null,1,3,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P6)+($C$4:$C$8763=$Q6)=2,D$4:D$8763))","v":920.10736464836361},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P6)+($C$4:$C$8763=$Q6)=2,E$4:E$8763))","v":59.85142279402676},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P6)+($C$4:$C$8763=$Q6)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P6)+($C$4:$C$8763=$Q6)=2,G$4:G$8763))","v":0.5375012602280187},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P6)+($C$4:$C$8763=$Q6)=2,H$4:H$8763))","v":60.38892405425478},null,null,3,26]
["2019-01-01",1,4,{"$f":"'Hourly - NLH'!AC16","v":852.74681038902872},{"$f":"'Hourly - NLH'!BG16","v":45.145199343099691},{"$f":"'Hourly - NLH'!BO16","v":0},{"$f":"'Hourly - NLH'!BS16","v":0},{"$f":"'Hourly - NLH'!BY16","v":45.145199343099691},4,null,"Apr",{"$f":"SUM(IF(($B$4:$B$8763=I7),$D$4:$D$8763))","v":619000.97870965011},{"$f":"MAX(IF(($B$4:$B$8763=I7),$D$4:$D$8763))","v":1201},{"$f":"MIN(IF(($B$4:$B$8763=I7),$D$4:$D$8763))","v":640.71553034221017},null,1,4,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P7)+($C$4:$C$8763=$Q7)=2,D$4:D$8763))","v":931.81840584959843},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P7)+($C$4:$C$8763=$Q7)=2,E$4:E$8763))","v":58.404175314738531},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P7)+($C$4:$C$8763=$Q7)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P7)+($C$4:$C$8763=$Q7)=2,G$4:G$8763))","v":0.6106981892656359},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P7)+($C$4:$C$8763=$Q7)=2,H$4:H$8763))","v":59.014873504004171},null,null,4,24]
["2019-01-01",1,5,{"$f":"'Hourly - NLH'!AC17","v":881.41541618314159},{"$f":"'Hourly - NLH'!BG17","v":39.013769747972276},{"$f":"'Hourly - NLH'!BO17","v":0},{"$f":"'Hourly - NLH'!BS17","v":0},{"$f":"'Hourly - NLH'!BY17","v":39.013769747972276},5,null,"May",{"$f":"SUM(IF(($B$4:$B$8763=I8),$D$4:$D$8763))","v":494375.88935255236},{"$f":"MAX(IF(($B$4:$B$8763=I8),$D$4:$D$8763))","v":1010.2693047825676},{"$f":"MIN(IF(($B$4:$B$8763=I8),$D$4:$D$8763))","v":420.23835675879639},null,1,5,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P8)+($C$4:$C$8763=$Q8)=2,D$4:D$8763))","v":945.08574761691625},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P8)+($C$4:$C$8763=$Q8)=2,E$4:E$8763))","v":53.809862690815407},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P8)+($C$4:$C$8763=$Q8)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P8)+($C$4:$C$8763=$Q8)=2,G$4:G$8763))","v":3.7820718244321432},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P8)+($C$4:$C$8763=$Q8)=2,H$4:H$8763))","v":57.591934515247559},null,null,5,19]
["2019-01-01",1,6,{"$f":"'Hourly - NLH'!AC18","v":921.77596550451392},{"$f":"'Hourly - NLH'!BG18","v":33.585309969124559},{"$f":"'Hourly - NLH'!BO18","v":0},{"$f":"'Hourly - NLH'!BS18","v":0},{"$f":"'Hourly - NLH'!BY18","v":33.585309969124559},6,null,"Jun",{"$f":"SUM(IF(($B$4:$B$8763=I9),$D$4:$D$8763))","v":421600.17409633065},{"$f":"MAX(IF(($B$4:$B$8763=I9),$D$4:$D$8763))","v":860.6},{"$f":"MIN(IF(($B$4:$B$8763=I9),$D$4:$D$8763))","v":384.44966533157708},null,1,6,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P9)+($C$4:$C$8763=$Q9)=2,D$4:D$8763))","v":988.8153504648302},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P9)+($C$4:$C$8763=$Q9)=2,E$4:E$8763))","v":51.674116616981983},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P9)+($C$4:$C$8763=$Q9)=2,F$4:F$8763))","v":1.3446531056161288},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P9)+($C$4:$C$8763=$Q9)=2,G$4:G$8763))","v":26.577255492418171},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P9)+($C$4:$C$8763=$Q9)=2,H$4:H$8763))","v":79.596025215016255},null,2,1,22]
["2019-01-01",1,7,{"$f":"'Hourly - NLH'!AC19","v":974.1066014447033},{"$f":"'Hourly - NLH'!BG19","v":40.751606609453447},{"$f":"'Hourly - NLH'!BO19","v":0},{"$f":"'Hourly - NLH'!BS19","v":0},{"$f":"'Hourly - NLH'!BY19","v":40.751606609453447},7,null,"Jul",{"$f":"SUM(IF(($B$4:$B$8763=I10),$D$4:$D$8763))","v":396823.66490531334},{"$f":"MAX(IF(($B$4:$B$8763=I10),$D$4:$D$8763))","v":728.5},{"$f":"MIN(IF(($B$4:$B$8763=I10),$D$4:$D$8763))","v":365.02352087309487},null,1,7,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P10)+($C$4:$C$8763=$Q10)=2,D$4:D$8763))","v":1088.2261225460468},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P10)+($C$4:$C$8763=$Q10)=2,E$4:E$8763))","v":63.612145271512652},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P10)+($C$4:$C$8763=$Q10)=2,F$4:F$8763))","v":14.445106047723815},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P10)+($C$4:$C$8763=$Q10)=2,G$4:G$8763))","v":136.22812404698843},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P10)+($C$4:$C$8763=$Q10)=2,H$4:H$8763))","v":214.28537536622488},null,null,2,26]
["2019-01-01",1,8,{"$f":"'Hourly - NLH'!AC20","v":1033.7782282656442},{"$f":"'Hourly - NLH'!BG20","v":38.010885995731059},{"$f":"'Hourly - NLH'!BO20","v":0},{"$f":"'Hourly - NLH'!BS20","v":0},{"$f":"'Hourly - NLH'!BY20","v":38.010885995731059},8,null,"Aug",{"$f":"SUM(IF(($B$4:$B$8763=I11),$D$4:$D$8763))","v":376773.58817105921},{"$f":"MAX(IF(($B$4:$B$8763=I11),$D$4:$D$8763))","v":698.2},{"$f":"MIN(IF(($B$4:$B$8763=I11),$D$4:$D$8763))","v":347.45277159378895},null,1,8,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P11)+($C$4:$C$8763=$Q11)=2,D$4:D$8763))","v":1168.3348210643958},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P11)+($C$4:$C$8763=$Q11)=2,E$4:E$8763))","v":60.196138285007898},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P11)+($C$4:$C$8763=$Q11)=2,F$4:F$8763))","v":35.124670477780974},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P11)+($C$4:$C$8763=$Q11)=2,G$4:G$8763))","v":289.92521869759634},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P11)+($C$4:$C$8763=$Q11)=2,H$4:H$8763))","v":385.24602746038539},null,null,3,29]
["2019-01-01",1,9,{"$f":"'Hourly - NLH'!AC21","v":1118.3039270536224},{"$f":"'Hourly - NLH'!BG21","v":38.099638113340035},{"$f":"'Hourly - NLH'!BO21","v":0},{"$f":"'Hourly - NLH'!BS21","v":0},{"$f":"'Hourly - NLH'!BY21","v":38.099638113340035},9,null,"Sep",{"$f":"SUM(IF(($B$4:$B$8763=I12),$D$4:$D$8763))","v":398629.77575501456},{"$f":"MAX(IF(($B$4:$B$8763=I12),$D$4:$D$8763))","v":818.6},{"$f":"MIN(IF(($B$4:$B$8763=I12),$D$4:$D$8763))","v":375.50617744962142},null,1,9,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P12)+($C$4:$C$8763=$Q12)=2,D$4:D$8763))","v":1181.3643665531624},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P12)+($C$4:$C$8763=$Q12)=2,E$4:E$8763))","v":59.79998794321402},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P12)+($C$4:$C$8763=$Q12)=2,F$4:F$8763))","v":34.430889388805397},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P12)+($C$4:$C$8763=$Q12)=2,G$4:G$8763))","v":293.30711914546731},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P12)+($C$4:$C$8763=$Q12)=2,H$4:H$8763))","v":387.53799647748667},null,null,4,27]
["2019-01-01",1,10,{"$f":"'Hourly - NLH'!AC22","v":1128.923032942017},{"$f":"'Hourly - NLH'!BG22","v":40.755984945023179},{"$f":"'Hourly - NLH'!BO22","v":0},{"$f":"'Hourly - NLH'!BS22","v":0},{"$f":"'Hourly - NLH'!BY22","v":40.755984945023179},10,null,"Oct",{"$f":"SUM(IF(($B$4:$B$8763=I13),$D$4:$D$8763))","v":514898.0520512276},{"$f":"MAX(IF(($B$4:$B$8763=I13),$D$4:$D$8763))","v":1006.3},{"$f":"MIN(IF(($B$4:$B$8763=I13),$D$4:$D$8763))","v":384.30265542636755},null,1,10,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P13)+($C$4:$C$8763=$Q13)=2,D$4:D$8763))","v":1184.1157039616185},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P13)+($C$4:$C$8763=$Q13)=2,E$4:E$8763))","v":64.004523226666919},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P13)+($C$4:$C$8763=$Q13)=2,F$4:F$8763))","v":34.783376762080636},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P13)+($C$4:$C$8763=$Q13)=2,G$4:G$8763))","v":296.47572947172171},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P13)+($C$4:$C$8763=$Q13)=2,H$4:H$8763))","v":395.2636294604693},null,null,5,21]
["2019-01-01",1,11,{"$f":"'Hourly - NLH'!AC23","v":1121.4131694699627},{"$f":"'Hourly - NLH'!BG23","v":51.307566362822264},{"$f":"'Hourly - NLH'!BO23","v":0},{"$f":"'Hourly - NLH'!BS23","v":0},{"$f":"'Hourly - NLH'!BY23","v":51.307566362822264},11,null,"Nov",{"$f":"SUM(IF(($B$4:$B$8763=I14),$D$4:$D$8763))","v":622668.55012165045},{"$f":"MAX(IF(($B$4:$B$8763=I14),$D$4:$D$8763))","v":1308.4370406944893},{"$f":"MIN(IF(($B$4:$B$8763=I14),$D$4:$D$8763))","v":553.48917749396128},null,1,11,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P14)+($C$4:$C$8763=$Q14)=2,D$4:D$8763))","v":1159.0345792151952},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P14)+($C$4:$C$8763=$Q14)=2,E$4:E$8763))","v":71.662156033725012},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P14)+($C$4:$C$8763=$Q14)=2,F$4:F$8763))","v":23.960795051386334},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P14)+($C$4:$C$8763=$Q14)=2,G$4:G$8763))","v":225.04770922657258},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P14)+($C$4:$C$8763=$Q14)=2,H$4:H$8763))","v":320.67066031168383}]
["2019-01-01",1,12,{"$f":"'Hourly - NLH'!AC24","v":1139.4030672846327},{"$f":"'Hourly - NLH'!BG24","v":66.591427858986393},{"$f":"'Hourly - NLH'!BO24","v":0},{"$f":"'Hourly - NLH'!BS24","v":0},{"$f":"'Hourly - NLH'!BY24","v":66.591427858986393},12,null,"Dec",{"$f":"SUM(IF(($B$4:$B$8763=I15),$D$4:$D$8763))","v":779876.43232976506},{"$f":"MAX(IF(($B$4:$B$8763=I15),$D$4:$D$8763))","v":1485.6},{"$f":"MIN(IF(($B$4:$B$8763=I15),$D$4:$D$8763))","v":647.55371105184418},null,1,12,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P15)+($C$4:$C$8763=$Q15)=2,D$4:D$8763))","v":1151.4926508505737},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P15)+($C$4:$C$8763=$Q15)=2,E$4:E$8763))","v":89.209858342722114},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P15)+($C$4:$C$8763=$Q15)=2,F$4:F$8763))","v":21.850550682032335},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P15)+($C$4:$C$8763=$Q15)=2,G$4:G$8763))","v":213.87259668168787},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P15)+($C$4:$C$8763=$Q15)=2,H$4:H$8763))","v":324.93300570644226}]
["2019-01-01",1,13,{"$f":"'Hourly - NLH'!AC25","v":1140.1778944682574},{"$f":"'Hourly - NLH'!BG25","v":69.387189163857244},{"$f":"'Hourly - NLH'!BO25","v":0},{"$f":"'Hourly - NLH'!BS25","v":0},{"$f":"'Hourly - NLH'!BY25","v":69.387189163857244},null,null,"Total",{"$f":"SUM(L4:L15)","v":6918199.9999999963},null,null,null,1,13,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P16)+($C$4:$C$8763=$Q16)=2,D$4:D$8763))","v":1119.8472598244291},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P16)+($C$4:$C$8763=$Q16)=2,E$4:E$8763))","v":92.517465764902354},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P16)+($C$4:$C$8763=$Q16)=2,F$4:F$8763))","v":15.639297068528688},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P16)+($C$4:$C$8763=$Q16)=2,G$4:G$8763))","v":154.12005434871642},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P16)+($C$4:$C$8763=$Q16)=2,H$4:H$8763))","v":262.2768171821474}]
["2019-01-01",1,14,{"$f":"'Hourly - NLH'!AC26","v":1171.8166711329316},{"$f":"'Hourly - NLH'!BG26","v":66.735107492355709},{"$f":"'Hourly - NLH'!BO26","v":0},{"$f":"'Hourly - NLH'!BS26","v":97.978573491176647},{"$f":"'Hourly - NLH'!BY26","v":164.71368098353236},null,null,null,null,null,null,null,1,14,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P17)+($C$4:$C$8763=$Q17)=2,D$4:D$8763))","v":1105.7365890702367},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P17)+($C$4:$C$8763=$Q17)=2,E$4:E$8763))","v":89.119396062984492},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P17)+($C$4:$C$8763=$Q17)=2,F$4:F$8763))","v":12.157393153119672},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P17)+($C$4:$C$8763=$Q17)=2,G$4:G$8763))","v":132.85315475759123},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P17)+($C$4:$C$8763=$Q17)=2,H$4:H$8763))","v":234.1299439736953}]
["2019-01-01",1,15,{"$f":"'Hourly - NLH'!AC27","v":1210.1507493586701},{"$f":"'Hourly - NLH'!BG27","v":66.013735178838672},{"$f":"'Hourly - NLH'!BO27","v":11.971664771698199},{"$f":"'Hourly - NLH'!BS27","v":237.02338099647662},{"$f":"'Hourly - NLH'!BY27","v":315.00878094701352},null,null,null,null,null,null,null,1,15,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P18)+($C$4:$C$8763=$Q18)=2,D$4:D$8763))","v":1112.5405077475621},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P18)+($C$4:$C$8763=$Q18)=2,E$4:E$8763))","v":90.24244378504838},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P18)+($C$4:$C$8763=$Q18)=2,F$4:F$8763))","v":14.595081937500941},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P18)+($C$4:$C$8763=$Q18)=2,G$4:G$8763))","v":155.28416504752616},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P18)+($C$4:$C$8763=$Q18)=2,H$4:H$8763))","v":260.12169077007542}]
["2019-01-01",1,16,{"$f":"'Hourly - NLH'!AC28","v":1371.0169666964889},{"$f":"'Hourly - NLH'!BG28","v":65.893091701848036},{"$f":"'Hourly - NLH'!BO28","v":105.23034288635088},{"$f":"'Hourly - NLH'!BS28","v":838.46623168524627},{"$f":"'Hourly - NLH'!BY28","v":1009.5896662734451},null,null,null,null,null,{"$f":"L4/(M4*744)","v":0.7459078953571856},null,1,16,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P19)+($C$4:$C$8763=$Q19)=2,D$4:D$8763))","v":1165.5384546420021},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P19)+($C$4:$C$8763=$Q19)=2,E$4:E$8763))","v":89.514867171213254},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P19)+($C$4:$C$8763=$Q19)=2,F$4:F$8763))","v":31.186009985378867},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P19)+($C$4:$C$8763=$Q19)=2,G$4:G$8763))","v":269.85127282480022},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P19)+($C$4:$C$8763=$Q19)=2,H$4:H$8763))","v":390.55214998139235}]
["2019-01-01",1,17,{"$f":"'Hourly - NLH'!AC29","v":1424.4502413210673},{"$f":"'Hourly - NLH'!BG29","v":63.128985791056067},{"$f":"'Hourly - NLH'!BO29","v":136.73431552993173},{"$f":"'Hourly - NLH'!BS29","v":1042.3198141927301},{"$f":"'Hourly - NLH'!BY29","v":1242.1831155137179},null,null,null,null,null,{"$f":"L10/(M10*744)","v":0.73214157996124263},null,1,17,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P20)+($C$4:$C$8763=$Q20)=2,D$4:D$8763))","v":1244.1629796889299},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P20)+($C$4:$C$8763=$Q20)=2,E$4:E$8763))","v":85.512021975041378},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P20)+($C$4:$C$8763=$Q20)=2,F$4:F$8763))","v":54.655824951368182},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P20)+($C$4:$C$8763=$Q20)=2,G$4:G$8763))","v":454.17949421577748},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P20)+($C$4:$C$8763=$Q20)=2,H$4:H$8763))","v":594.34734114218691}]
["2019-01-01",1,18,{"$f":"'Hourly - NLH'!AC30","v":1402.8643506798312},{"$f":"'Hourly - NLH'!BG30","v":59.63471000282955},{"$f":"'Hourly - NLH'!BO30","v":123.98812182142704},{"$f":"'Hourly - NLH'!BS30","v":959.76767160695033},{"$f":"'Hourly - NLH'!BY30","v":1143.390503431207},null,null,null,null,null,null,null,1,18,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P21)+($C$4:$C$8763=$Q21)=2,D$4:D$8763))","v":1246.5436834283194},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P21)+($C$4:$C$8763=$Q21)=2,E$4:E$8763))","v":80.182248458920697},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P21)+($C$4:$C$8763=$Q21)=2,F$4:F$8763))","v":53.230516175589848},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P21)+($C$4:$C$8763=$Q21)=2,G$4:G$8763))","v":445.57251527929191},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P21)+($C$4:$C$8763=$Q21)=2,H$4:H$8763))","v":578.98527991380251}]
["2019-01-01",1,19,{"$f":"'Hourly - NLH'!AC31","v":1418.5397006254689},{"$f":"'Hourly - NLH'!BG31","v":57.899640148335124},{"$f":"'Hourly - NLH'!BO31","v":133.24180301103746},{"$f":"'Hourly - NLH'!BS31","v":1019.6897696989515},{"$f":"'Hourly - NLH'!BY31","v":1210.8312128583241},null,null,null,null,null,{"$f":"230-60","v":170},null,1,19,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P22)+($C$4:$C$8763=$Q22)=2,D$4:D$8763))","v":1226.9220151809957},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P22)+($C$4:$C$8763=$Q22)=2,E$4:E$8763))","v":76.800843423051234},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P22)+($C$4:$C$8763=$Q22)=2,F$4:F$8763))","v":48.172513595315458},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P22)+($C$4:$C$8763=$Q22)=2,G$4:G$8763))","v":400.0987207668241},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P22)+($C$4:$C$8763=$Q22)=2,H$4:H$8763))","v":525.07207778519091}]
["2019-01-01",1,20,{"$f":"'Hourly - NLH'!AC32","v":1442.5494096359923},{"$f":"'Hourly - NLH'!BG32","v":56.031686007350956},{"$f":"'Hourly - NLH'!BO32","v":147.43974312684915},{"$f":"'Hourly - NLH'!BS32","v":1111.7362158687145},{"$f":"'Hourly - NLH'!BY32","v":1315.2076450029144},null,null,null,null,null,{"$f":"265-68","v":197},null,1,20,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P23)+($C$4:$C$8763=$Q23)=2,D$4:D$8763))","v":1208.0341577292411},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P23)+($C$4:$C$8763=$Q23)=2,E$4:E$8763))","v":74.498305190830166},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P23)+($C$4:$C$8763=$Q23)=2,F$4:F$8763))","v":42.415565263773203},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P23)+($C$4:$C$8763=$Q23)=2,G$4:G$8763))","v":357.69434422975303},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P23)+($C$4:$C$8763=$Q23)=2,H$4:H$8763))","v":474.60821468435654}]
["2019-01-01",1,21,{"$f":"'Hourly - NLH'!AC33","v":1426.8045239174653},{"$f":"'Hourly - NLH'!BG33","v":57.95499263191823},{"$f":"'Hourly - NLH'!BO33","v":138.12594057220645},{"$f":"'Hourly - NLH'!BS33","v":1051.3391799877143},{"$f":"'Hourly - NLH'!BY33","v":1247.4201131918389},null,null,null,null,null,null,null,1,21,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P24)+($C$4:$C$8763=$Q24)=2,D$4:D$8763))","v":1170.048443209065},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P24)+($C$4:$C$8763=$Q24)=2,E$4:E$8763))","v":76.411773350551826},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P24)+($C$4:$C$8763=$Q24)=2,F$4:F$8763))","v":28.895989954058479},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P24)+($C$4:$C$8763=$Q24)=2,G$4:G$8763))","v":261.04143817042257},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P24)+($C$4:$C$8763=$Q24)=2,H$4:H$8763))","v":366.34920147503294}]
["2019-01-01",1,22,{"$f":"'Hourly - NLH'!AC34","v":1429.6356232422477},{"$f":"'Hourly - NLH'!BG34","v":54.570887685970789},{"$f":"'Hourly - NLH'!BO34","v":139.79977763799062},{"$f":"'Hourly - NLH'!BS34","v":1062.1892847165591},{"$f":"'Hourly - NLH'!BY34","v":1256.5599500405206},null,null,null,null,null,null,null,1,22,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P25)+($C$4:$C$8763=$Q25)=2,D$4:D$8763))","v":1113.948461535007},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P25)+($C$4:$C$8763=$Q25)=2,E$4:E$8763))","v":69.047748827022517},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P25)+($C$4:$C$8763=$Q25)=2,F$4:F$8763))","v":15.933421788705784},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P25)+($C$4:$C$8763=$Q25)=2,G$4:G$8763))","v":153.97383804501561},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P25)+($C$4:$C$8763=$Q25)=2,H$4:H$8763))","v":238.95500866074394}]
["2019-01-01",1,23,{"$f":"'Hourly - NLH'!AC35","v":1374.9904394330258},{"$f":"'Hourly - NLH'!BG35","v":80.694671752222547},{"$f":"'Hourly - NLH'!BO35","v":107.56731982934549},{"$f":"'Hourly - NLH'!BS35","v":853.56717406296923},{"$f":"'Hourly - NLH'!BY35","v":1041.8291656445372},null,null,null,null,null,null,null,1,23,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P26)+($C$4:$C$8763=$Q26)=2,D$4:D$8763))","v":1025.9990865714858},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P26)+($C$4:$C$8763=$Q26)=2,E$4:E$8763))","v":97.916601463930391},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P26)+($C$4:$C$8763=$Q26)=2,F$4:F$8763))","v":3.4699135428821126},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P26)+($C$4:$C$8763=$Q26)=2,G$4:G$8763))","v":35.756458348693734},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P26)+($C$4:$C$8763=$Q26)=2,H$4:H$8763))","v":137.1429733555062}]
["2019-01-01",1,24,{"$f":"'Hourly - NLH'!AC36","v":1203.9024634804659},{"$f":"'Hourly - NLH'!BG36","v":72.166173904368037},{"$f":"'Hourly - NLH'!BO36","v":8.4621353033253222},{"$f":"'Hourly - NLH'!BS36","v":214.18290786256776},{"$f":"'Hourly - NLH'!BY36","v":294.81121707026114},null,null,null,null,null,null,null,1,24,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P27)+($C$4:$C$8763=$Q27)=2,D$4:D$8763))","v":952.85544653349803},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P27)+($C$4:$C$8763=$Q27)=2,E$4:E$8763))","v":89.335486791468441},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P27)+($C$4:$C$8763=$Q27)=2,F$4:F$8763))","v":0.27297210655888138},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P27)+($C$4:$C$8763=$Q27)=2,G$4:G$8763))","v":6.9091260600828308},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P27)+($C$4:$C$8763=$Q27)=2,H$4:H$8763))","v":96.517584958110149}]
["2019-01-02",1,1,{"$f":"'Hourly - NLH'!AC37","v":1161.7737187913349},{"$f":"'Hourly - NLH'!BG37","v":56.517683704483346},{"$f":"'Hourly - NLH'!BO37","v":0},{"$f":"'Hourly - NLH'!BS37","v":62.131614544629301},{"$f":"'Hourly - NLH'!BY37","v":118.64929824911265}]
["2019-01-02",1,2,{"$f":"'Hourly - NLH'!AC38","v":1143.4560094759004},{"$f":"'Hourly - NLH'!BG38","v":48.316498040092767},{"$f":"'Hourly - NLH'!BO38","v":0},{"$f":"'Hourly - NLH'!BS38","v":0},{"$f":"'Hourly - NLH'!BY38","v":48.316498040092767},null,null,null,null,null,null,null,null,"Average Hourly Load and Marginal Cost, July"]
["2019-01-02",1,3,{"$f":"'Hourly - NLH'!AC39","v":1148.8301313520662},{"$f":"'Hourly - NLH'!BG39","v":44.267260907262404},{"$f":"'Hourly - NLH'!BO39","v":0},{"$f":"'Hourly - NLH'!BS39","v":16.662539067068579},{"$f":"'Hourly - NLH'!BY39","v":60.929799974330983},null,null,null,null,null,null,null,"Month","Hour","Loads","Energy","Trans","Gen","All in"]
["2019-01-02",1,4,{"$f":"'Hourly - NLH'!AC40","v":1149.485754353595},{"$f":"'Hourly - NLH'!BG40","v":59.449384934527615},{"$f":"'Hourly - NLH'!BO40","v":0},{"$f":"'Hourly - NLH'!BS40","v":18.931643867234712},{"$f":"'Hourly - NLH'!BY40","v":78.381028801762326},null,null,null,null,null,null,null,7,1,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P31)+($C$4:$C$8763=$Q31)=2,D$4:D$8763))","v":434.78447550858158},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P31)+($C$4:$C$8763=$Q31)=2,E$4:E$8763))","v":34.872127635005128},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P31)+($C$4:$C$8763=$Q31)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P31)+($C$4:$C$8763=$Q31)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P31)+($C$4:$C$8763=$Q31)=2,H$4:H$8763))","v":34.872127635005128}]
["2019-01-02",1,5,{"$f":"'Hourly - NLH'!AC41","v":1154.0651816824534},{"$f":"'Hourly - NLH'!BG41","v":53.461228174208507},{"$f":"'Hourly - NLH'!BO41","v":0},{"$f":"'Hourly - NLH'!BS41","v":34.90911836496916},{"$f":"'Hourly - NLH'!BY41","v":88.37034653917766},null,null,null,null,null,null,null,7,2,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P32)+($C$4:$C$8763=$Q32)=2,D$4:D$8763))","v":420.42180505742493},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P32)+($C$4:$C$8763=$Q32)=2,E$4:E$8763))","v":29.965884440927415},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P32)+($C$4:$C$8763=$Q32)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P32)+($C$4:$C$8763=$Q32)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P32)+($C$4:$C$8763=$Q32)=2,H$4:H$8763))","v":29.965884440927415}]
["2019-01-02",1,6,{"$f":"'Hourly - NLH'!AC42","v":1235.9981895098417},{"$f":"'Hourly - NLH'!BG42","v":57.104548472423403},{"$f":"'Hourly - NLH'!BO42","v":26.666144152471187},{"$f":"'Hourly - NLH'!BS42","v":332.05582528842723},{"$f":"'Hourly - NLH'!BY42","v":415.82651791332182},null,null,null,null,null,null,null,7,3,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P33)+($C$4:$C$8763=$Q33)=2,D$4:D$8763))","v":412.14559193851551},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P33)+($C$4:$C$8763=$Q33)=2,E$4:E$8763))","v":24.05605588984999},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P33)+($C$4:$C$8763=$Q33)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P33)+($C$4:$C$8763=$Q33)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P33)+($C$4:$C$8763=$Q33)=2,H$4:H$8763))","v":24.05605588984999}]
["2019-01-02",1,7,{"$f":"'Hourly - NLH'!AC43","v":1358.3713897124608},{"$f":"'Hourly - NLH'!BG43","v":73.094536860337314},{"$f":"'Hourly - NLH'!BO43","v":97.799793056974494},{"$f":"'Hourly - NLH'!BS43","v":790.47307919911464},{"$f":"'Hourly - NLH'!BY43","v":961.36740911642642},null,null,null,null,null,null,null,7,4,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P34)+($C$4:$C$8763=$Q34)=2,D$4:D$8763))","v":410.83331857916079},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P34)+($C$4:$C$8763=$Q34)=2,E$4:E$8763))","v":21.85985323384805},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P34)+($C$4:$C$8763=$Q34)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P34)+($C$4:$C$8763=$Q34)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P34)+($C$4:$C$8763=$Q34)=2,H$4:H$8763))","v":21.85985323384805}]
["2019-01-02",1,8,{"$f":"'Hourly - NLH'!AC44","v":1338.3748881658394},{"$f":"'Hourly - NLH'!BG44","v":69.825895298003118},{"$f":"'Hourly - NLH'!BO44","v":86.072753900384143},{"$f":"'Hourly - NLH'!BS44","v":714.791744118834},{"$f":"'Hourly - NLH'!BY44","v":870.69039331722126},null,null,null,null,null,null,null,7,5,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P35)+($C$4:$C$8763=$Q35)=2,D$4:D$8763))","v":414.0602844831273},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P35)+($C$4:$C$8763=$Q35)=2,E$4:E$8763))","v":18.146655538935345},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P35)+($C$4:$C$8763=$Q35)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P35)+($C$4:$C$8763=$Q35)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P35)+($C$4:$C$8763=$Q35)=2,H$4:H$8763))","v":18.146655538935345}]
["2019-01-02",1,9,{"$f":"'Hourly - NLH'!AC45","v":1417.4370619410799},{"$f":"'Hourly - NLH'!BG45","v":71.247413197586027},{"$f":"'Hourly - NLH'!BO45","v":132.59045588819998},{"$f":"'Hourly - NLH'!BS45","v":1015.4701820046873},{"$f":"'Hourly - NLH'!BY45","v":1219.3080510904733},null,null,null,null,null,null,null,7,6,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P36)+($C$4:$C$8763=$Q36)=2,D$4:D$8763))","v":428.29830620699005},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P36)+($C$4:$C$8763=$Q36)=2,E$4:E$8763))","v":15.691675922236028},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P36)+($C$4:$C$8763=$Q36)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P36)+($C$4:$C$8763=$Q36)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P36)+($C$4:$C$8763=$Q36)=2,H$4:H$8763))","v":15.691675922236028}]
["2019-01-02",1,10,{"$f":"'Hourly - NLH'!AC46","v":1430.4402514713966},{"$f":"'Hourly - NLH'!BG46","v":75.312540742778737},{"$f":"'Hourly - NLH'!BO46","v":140.27557167921526},{"$f":"'Hourly - NLH'!BS46","v":1065.2737991548536},{"$f":"'Hourly - NLH'!BY46","v":1280.8619115768477},null,null,null,null,null,null,null,7,7,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P37)+($C$4:$C$8763=$Q37)=2,D$4:D$8763))","v":474.28698781673},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P37)+($C$4:$C$8763=$Q37)=2,E$4:E$8763))","v":13.485630494848889},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P37)+($C$4:$C$8763=$Q37)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P37)+($C$4:$C$8763=$Q37)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P37)+($C$4:$C$8763=$Q37)=2,H$4:H$8763))","v":13.485630494848889}]
["2019-01-02",1,11,{"$f":"'Hourly - NLH'!AC47","v":1402.5564065427498},{"$f":"'Hourly - NLH'!BG47","v":82.704787256021675},{"$f":"'Hourly - NLH'!BO47","v":123.80646451440316},{"$f":"'Hourly - NLH'!BS47","v":958.5918980023531},{"$f":"'Hourly - NLH'!BY47","v":1165.1031497727779},null,null,null,null,null,null,null,7,8,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P38)+($C$4:$C$8763=$Q38)=2,D$4:D$8763))","v":542.15880785011188},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P38)+($C$4:$C$8763=$Q38)=2,E$4:E$8763))","v":11.277954946890929},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P38)+($C$4:$C$8763=$Q38)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P38)+($C$4:$C$8763=$Q38)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P38)+($C$4:$C$8763=$Q38)=2,H$4:H$8763))","v":11.277954946890929}]
["2019-01-02",1,12,{"$f":"'Hourly - NLH'!AC48","v":1392.2154437459128},{"$f":"'Hourly - NLH'!BG48","v":100.48743822184349},{"$f":"'Hourly - NLH'!BO48","v":117.70937694034362},{"$f":"'Hourly - NLH'!BS48","v":919.14063722741446},{"$f":"'Hourly - NLH'!BY48","v":1137.3374523896016},null,null,null,null,null,null,null,7,9,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P39)+($C$4:$C$8763=$Q39)=2,D$4:D$8763))","v":588.33493276458341},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P39)+($C$4:$C$8763=$Q39)=2,E$4:E$8763))","v":8.7850544939595157},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P39)+($C$4:$C$8763=$Q39)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P39)+($C$4:$C$8763=$Q39)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P39)+($C$4:$C$8763=$Q39)=2,H$4:H$8763))","v":8.7850544939595157}]
["2019-01-02",1,13,{"$f":"'Hourly - NLH'!AC49","v":1374.1957448857183},{"$f":"'Hourly - NLH'!BG49","v":110.89199924088787},{"$f":"'Hourly - NLH'!BO49","v":107.09984409067955},{"$f":"'Hourly - NLH'!BS49","v":850.54620746572061},{"$f":"'Hourly - NLH'!BY49","v":1068.538050797288},null,null,null,null,null,null,null,7,10,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P40)+($C$4:$C$8763=$Q40)=2,D$4:D$8763))","v":620.8739771517088},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P40)+($C$4:$C$8763=$Q40)=2,E$4:E$8763))","v":8.9862600341258396},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P40)+($C$4:$C$8763=$Q40)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P40)+($C$4:$C$8763=$Q40)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P40)+($C$4:$C$8763=$Q40)=2,H$4:H$8763))","v":8.9862600341258396}]
["2019-01-02",1,14,{"$f":"'Hourly - NLH'!AC50","v":1373.1427746105362},{"$f":"'Hourly - NLH'!BG50","v":106.91280183615673},{"$f":"'Hourly - NLH'!BO50","v":106.48050038650409},{"$f":"'Hourly - NLH'!BS50","v":846.54402495869999},{"$f":"'Hourly - NLH'!BY50","v":1059.9373271813608},null,null,null,null,null,null,null,7,11,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P41)+($C$4:$C$8763=$Q41)=2,D$4:D$8763))","v":625.8860437640592},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P41)+($C$4:$C$8763=$Q41)=2,E$4:E$8763))","v":10.493761051713509},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P41)+($C$4:$C$8763=$Q41)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P41)+($C$4:$C$8763=$Q41)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P41)+($C$4:$C$8763=$Q41)=2,H$4:H$8763))","v":10.493761051713509}]
["2019-01-02",1,15,{"$f":"'Hourly - NLH'!AC51","v":1380.2652244907783},{"$f":"'Hourly - NLH'!BG51","v":103.21117313608795},{"$f":"'Hourly - NLH'!BO51","v":110.67119202179333},{"$f":"'Hourly - NLH'!BS51","v":873.62862788331574},{"$f":"'Hourly - NLH'!BY51","v":1087.510993041197},null,null,null,null,null,null,null,7,12,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P42)+($C$4:$C$8763=$Q42)=2,D$4:D$8763))","v":635.17957677348988},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P42)+($C$4:$C$8763=$Q42)=2,E$4:E$8763))","v":13.393003781481941},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P42)+($C$4:$C$8763=$Q42)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P42)+($C$4:$C$8763=$Q42)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P42)+($C$4:$C$8763=$Q42)=2,H$4:H$8763))","v":13.393003781481941}]
["2019-01-02",1,16,{"$f":"'Hourly - NLH'!AC52","v":1423.397271045885},{"$f":"'Hourly - NLH'!BG52","v":96.531606341098907},{"$f":"'Hourly - NLH'!BO52","v":136.11199065683397},{"$f":"'Hourly - NLH'!BS52","v":1038.2868254819132},{"$f":"'Hourly - NLH'!BY52","v":1270.9304224798461},null,null,null,null,null,null,null,7,13,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P43)+($C$4:$C$8763=$Q43)=2,D$4:D$8763))","v":613.65430027670425},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P43)+($C$4:$C$8763=$Q43)=2,E$4:E$8763))","v":16.657992845760223},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P43)+($C$4:$C$8763=$Q43)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P43)+($C$4:$C$8763=$Q43)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P43)+($C$4:$C$8763=$Q43)=2,H$4:H$8763))","v":16.657992845760223}]
["2019-01-02",1,17,{"$f":"'Hourly - NLH'!AC53","v":1463.3406057299208},{"$f":"'Hourly - NLH'!BG53","v":93.864804124766479},{"$f":"'Hourly - NLH'!BO53","v":159.75626144540936},{"$f":"'Hourly - NLH'!BS53","v":1191.6930550732209},{"$f":"'Hourly - NLH'!BY53","v":1445.3141206433968},null,null,null,null,null,null,null,7,14,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P44)+($C$4:$C$8763=$Q44)=2,D$4:D$8763))","v":589.48574683583286},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P44)+($C$4:$C$8763=$Q44)=2,E$4:E$8763))","v":20.532884225073293},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P44)+($C$4:$C$8763=$Q44)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P44)+($C$4:$C$8763=$Q44)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P44)+($C$4:$C$8763=$Q44)=2,H$4:H$8763))","v":20.532884225073293}]
["2019-01-02",1,18,{"$f":"'Hourly - NLH'!AC54","v":1426.4667787348596},{"$f":"'Hourly - NLH'!BG54","v":85.438504455610413},{"$f":"'Hourly - NLH'!BO54","v":137.92628120439355},{"$f":"'Hourly - NLH'!BS54","v":1050.0450751038477},{"$f":"'Hourly - NLH'!BY54","v":1273.4098607638516},null,null,null,null,null,null,null,7,15,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P45)+($C$4:$C$8763=$Q45)=2,D$4:D$8763))","v":572.09392067097417},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P45)+($C$4:$C$8763=$Q45)=2,E$4:E$8763))","v":24.188113178879423},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P45)+($C$4:$C$8763=$Q45)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P45)+($C$4:$C$8763=$Q45)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P45)+($C$4:$C$8763=$Q45)=2,H$4:H$8763))","v":24.188113178879423}]
["2019-01-02",1,19,{"$f":"'Hourly - NLH'!AC55","v":1413.6026607503218},{"$f":"'Hourly - NLH'!BG55","v":82.451180514555276},{"$f":"'Hourly - NLH'!BO55","v":130.32590125183012},{"$f":"'Hourly - NLH'!BS55","v":1000.8019655473955},{"$f":"'Hourly - NLH'!BY55","v":1213.5790473137808},null,null,null,null,null,null,null,7,16,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P46)+($C$4:$C$8763=$Q46)=2,D$4:D$8763))","v":576.141118276474},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P46)+($C$4:$C$8763=$Q46)=2,E$4:E$8763))","v":27.36360618330238},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P46)+($C$4:$C$8763=$Q46)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P46)+($C$4:$C$8763=$Q46)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P46)+($C$4:$C$8763=$Q46)=2,H$4:H$8763))","v":27.36360618330238}]
["2019-01-02",1,20,{"$f":"'Hourly - NLH'!AC56","v":1420.7251106305639},{"$f":"'Hourly - NLH'!BG56","v":80.562849330299812},{"$f":"'Hourly - NLH'!BO56","v":134.53294550544607},{"$f":"'Hourly - NLH'!BS56","v":1028.0549207077577},{"$f":"'Hourly - NLH'!BY56","v":1243.1507155435036},null,null,null,null,null,null,null,7,17,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P47)+($C$4:$C$8763=$Q47)=2,D$4:D$8763))","v":596.74767831937788},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P47)+($C$4:$C$8763=$Q47)=2,E$4:E$8763))","v":32.377727581573389},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P47)+($C$4:$C$8763=$Q47)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P47)+($C$4:$C$8763=$Q47)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P47)+($C$4:$C$8763=$Q47)=2,H$4:H$8763))","v":32.377727581573389}]
["2019-01-02",1,21,{"$f":"'Hourly - NLH'!AC57","v":1396.5564627105791},{"$f":"'Hourly - NLH'!BG57","v":80.814221503175432},{"$f":"'Hourly - NLH'!BO57","v":120.26812905675919},{"$f":"'Hourly - NLH'!BS57","v":935.69423220049714},{"$f":"'Hourly - NLH'!BY57","v":1136.7765827604317},null,null,null,null,null,null,null,7,18,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P48)+($C$4:$C$8763=$Q48)=2,D$4:D$8763))","v":582.52301997016298},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P48)+($C$4:$C$8763=$Q48)=2,E$4:E$8763))","v":35.921418017774108},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P48)+($C$4:$C$8763=$Q48)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P48)+($C$4:$C$8763=$Q48)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P48)+($C$4:$C$8763=$Q48)=2,H$4:H$8763))","v":35.921418017774108}]
["2019-01-02",1,22,{"$f":"'Hourly - NLH'!AC58","v":1227.6042283539077},{"$f":"'Hourly - NLH'!BG58","v":69.559390963416547},{"$f":"'Hourly - NLH'!BO58","v":21.870456107158873},{"$f":"'Hourly - NLH'!BS58","v":301.10474722284908},{"$f":"'Hourly - NLH'!BY58","v":392.5345942934245},null,null,null,null,null,null,null,7,19,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P49)+($C$4:$C$8763=$Q49)=2,D$4:D$8763))","v":567.11187378348563},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P49)+($C$4:$C$8763=$Q49)=2,E$4:E$8763))","v":39.608074044069397},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P49)+($C$4:$C$8763=$Q49)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P49)+($C$4:$C$8763=$Q49)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P49)+($C$4:$C$8763=$Q49)=2,H$4:H$8763))","v":39.608074044069397}]
["2019-01-02",1,23,{"$f":"'Hourly - NLH'!AC59","v":1122.1283945625391},{"$f":"'Hourly - NLH'!BG59","v":108.28853705513094},{"$f":"'Hourly - NLH'!BO59","v":0},{"$f":"'Hourly - NLH'!BS59","v":0},{"$f":"'Hourly - NLH'!BY59","v":108.28853705513094},null,null,null,null,null,null,null,7,20,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P50)+($C$4:$C$8763=$Q50)=2,D$4:D$8763))","v":562.3470184001161},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P50)+($C$4:$C$8763=$Q50)=2,E$4:E$8763))","v":42.567338325593603},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P50)+($C$4:$C$8763=$Q50)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P50)+($C$4:$C$8763=$Q50)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P50)+($C$4:$C$8763=$Q50)=2,H$4:H$8763))","v":42.567338325593603}]
["2019-01-02",1,24,{"$f":"'Hourly - NLH'!AC60","v":1023.9140821971914},{"$f":"'Hourly - NLH'!BG60","v":96.544516300933779},{"$f":"'Hourly - NLH'!BO60","v":0},{"$f":"'Hourly - NLH'!BS60","v":0},{"$f":"'Hourly - NLH'!BY60","v":96.544516300933779},null,null,null,null,null,null,null,7,21,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P51)+($C$4:$C$8763=$Q51)=2,D$4:D$8763))","v":581.57509331113533},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P51)+($C$4:$C$8763=$Q51)=2,E$4:E$8763))","v":44.793729823979376},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P51)+($C$4:$C$8763=$Q51)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P51)+($C$4:$C$8763=$Q51)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P51)+($C$4:$C$8763=$Q51)=2,H$4:H$8763))","v":44.793729823979376}]
["2019-01-03",1,1,{"$f":"'Hourly - NLH'!AC61","v":975.96419994903408},{"$f":"'Hourly - NLH'!BG61","v":78.679628213581211},{"$f":"'Hourly - NLH'!BO61","v":0},{"$f":"'Hourly - NLH'!BS61","v":0},{"$f":"'Hourly - NLH'!BY61","v":78.679628213581211},null,null,null,null,null,null,null,7,22,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P52)+($C$4:$C$8763=$Q52)=2,D$4:D$8763))","v":578.29066973127499},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P52)+($C$4:$C$8763=$Q52)=2,E$4:E$8763))","v":46.475443709074668},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P52)+($C$4:$C$8763=$Q52)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P52)+($C$4:$C$8763=$Q52)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P52)+($C$4:$C$8763=$Q52)=2,H$4:H$8763))","v":46.475443709074668}]
["2019-01-03",1,2,{"$f":"'Hourly - NLH'!AC62","v":950.96112275437645},{"$f":"'Hourly - NLH'!BG62","v":71.035343463414065},{"$f":"'Hourly - NLH'!BO62","v":0},{"$f":"'Hourly - NLH'!BS62","v":0},{"$f":"'Hourly - NLH'!BY62","v":71.035343463414065},null,null,null,null,null,null,null,7,23,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P53)+($C$4:$C$8763=$Q53)=2,D$4:D$8763))","v":517.6688577184616},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P53)+($C$4:$C$8763=$Q53)=2,E$4:E$8763))","v":45.933856009223909},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P53)+($C$4:$C$8763=$Q53)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P53)+($C$4:$C$8763=$Q53)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P53)+($C$4:$C$8763=$Q53)=2,H$4:H$8763))","v":45.933856009223909}]
["2019-01-03",1,3,{"$f":"'Hourly - NLH'!AC63","v":940.49102209360194},{"$f":"'Hourly - NLH'!BG63","v":59.126817656644704},{"$f":"'Hourly - NLH'!BO63","v":0},{"$f":"'Hourly - NLH'!BS63","v":0},{"$f":"'Hourly - NLH'!BY63","v":59.126817656644704},null,null,null,null,null,null,null,7,24,{"$f":"AVERAGE(IF(($B$4:$B$8763=$P54)+($C$4:$C$8763=$Q54)=2,D$4:D$8763))","v":455.85997885388713},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P54)+($C$4:$C$8763=$Q54)=2,E$4:E$8763))","v":40.429231956726142},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P54)+($C$4:$C$8763=$Q54)=2,F$4:F$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P54)+($C$4:$C$8763=$Q54)=2,G$4:G$8763))","v":0},{"$f":"AVERAGE(IF(($B$4:$B$8763=$P54)+($C$4:$C$8763=$Q54)=2,H$4:H$8763))","v":40.429231956726142}]
["2019-01-03",1,4,{"$f":"'Hourly - NLH'!AC64","v":935.72285480975779},{"$f":"'Hourly - NLH'!BG64","v":50.485340294190372},{"$f":"'Hourly - NLH'!BO64","v":0},{"$f":"'Hourly - NLH'!BS64","v":0},{"$f":"'Hourly - NLH'!BY64","v":50.485340294190372}]
["2019-01-03",1,5,{"$f":"'Hourly - NLH'!AC65","v":933.75598580517214},{"$f":"'Hourly - NLH'!BG65","v":46.773475345698117},{"$f":"'Hourly - NLH'!BO65","v":0},{"$f":"'Hourly - NLH'!BS65","v":0},{"$f":"'Hourly - NLH'!BY65","v":46.773475345698117}]
["2019-01-03",1,6,{"$f":"'Hourly - NLH'!AC66","v":964.30205746729871},{"$f":"'Hourly - NLH'!BG66","v":41.20686583395576},{"$f":"'Hourly - NLH'!BO66","v":0},{"$f":"'Hourly - NLH'!BS66","v":0},{"$f":"'Hourly - NLH'!BY66","v":41.20686583395576}]
["2019-01-03",1,7,{"$f":"'Hourly - NLH'!AC67","v":1065.5858775216209},{"$f":"'Hourly - NLH'!BG67","v":47.396156022813159},{"$f":"'Hourly - NLH'!BO67","v":0},{"$f":"'Hourly - NLH'!BS67","v":0},{"$f":"'Hourly - NLH'!BY67","v":47.396156022813159}]
["2019-01-03",1,8,{"$f":"'Hourly - NLH'!AC68","v":1118.2244575988918},{"$f":"'Hourly - NLH'!BG68","v":42.445720278748688},{"$f":"'Hourly - NLH'!BO68","v":0},{"$f":"'Hourly - NLH'!BS68","v":0},{"$f":"'Hourly - NLH'!BY68","v":42.445720278748688}]
["2019-01-03",1,9,{"$f":"'Hourly - NLH'!AC69","v":1101.0093869678462},{"$f":"'Hourly - NLH'!BG69","v":42.234809291846595},{"$f":"'Hourly - NLH'!BO69","v":0},{"$f":"'Hourly - NLH'!BS69","v":0},{"$f":"'Hourly - NLH'!BY69","v":42.234809291846595}]
["2019-01-03",1,10,{"$f":"'Hourly - NLH'!AC70","v":1094.8405705443729},{"$f":"'Hourly - NLH'!BG70","v":52.777079544306687},{"$f":"'Hourly - NLH'!BO70","v":0},{"$f":"'Hourly - NLH'!BS70","v":0},{"$f":"'Hourly - NLH'!BY70","v":52.777079544306687}]
["2019-01-03",1,11,{"$f":"'Hourly - NLH'!AC71","v":1080.257925601283},{"$f":"'Hourly - NLH'!BG71","v":64.272068833414352},{"$f":"'Hourly - NLH'!BO71","v":0},{"$f":"'Hourly - NLH'!BS71","v":0},{"$f":"'Hourly - NLH'!BY71","v":64.272068833414352}]
["2019-01-03",1,12,{"$f":"'Hourly - NLH'!AC72","v":1062.3077625139781},{"$f":"'Hourly - NLH'!BG72","v":89.439105390816948},{"$f":"'Hourly - NLH'!BO72","v":0},{"$f":"'Hourly - NLH'!BS72","v":0},{"$f":"'Hourly - NLH'!BY72","v":89.439105390816948}]
["2019-01-03",1,13,{"$f":"'Hourly - NLH'!AC73","v":1038.4867934584402},{"$f":"'Hourly - NLH'!BG73","v":85.885474675081824},{"$f":"'Hourly - NLH'!BO73","v":0},{"$f":"'Hourly - NLH'!BS73","v":0},{"$f":"'Hourly - NLH'!BY73","v":85.885474675081824}]
["2019-01-03",1,14,{"$f":"'Hourly - NLH'!AC74","v":1005.387765563089},{"$f":"'Hourly - NLH'!BG74","v":78.925240008831992},{"$f":"'Hourly - NLH'!BO74","v":0},{"$f":"'Hourly - NLH'!BS74","v":0},{"$f":"'Hourly - NLH'!BY74","v":78.925240008831992}]
["2019-01-03",1,15,{"$f":"'Hourly - NLH'!AC75","v":997.97723890944781},{"$f":"'Hourly - NLH'!BG75","v":80.783611492370042},{"$f":"'Hourly - NLH'!BO75","v":0},{"$f":"'Hourly - NLH'!BS75","v":0},{"$f":"'Hourly - NLH'!BY75","v":80.783611492370042}]
["2019-01-03",1,16,{"$f":"'Hourly - NLH'!AC76","v":1035.5464236334028},{"$f":"'Hourly - NLH'!BG76","v":83.329528057452492},{"$f":"'Hourly - NLH'!BO76","v":0},{"$f":"'Hourly - NLH'!BS76","v":0},{"$f":"'Hourly - NLH'!BY76","v":83.329528057452492}]
["2019-01-03",1,17,{"$f":"'Hourly - NLH'!AC77","v":1144.6480512968612},{"$f":"'Hourly - NLH'!BG77","v":78.752840196847856},{"$f":"'Hourly - NLH'!BO77","v":0},{"$f":"'Hourly - NLH'!BS77","v":2.4003332017357737},{"$f":"'Hourly - NLH'!BY77","v":81.153173398583633}]
["2019-01-03",{"$f":"MONTH(A69)","v":1},18,{"$f":"'Hourly - NLH'!AC78","v":1139.2639957388542},{"$f":"'Hourly - NLH'!BG78","v":76.94859328348312},{"$f":"'Hourly - NLH'!BO78","v":0},{"$f":"'Hourly - NLH'!BS78","v":0},{"$f":"'Hourly - NLH'!BY78","v":76.94859328348312}]
["2019-01-03",1,19,{"$f":"'Hourly - NLH'!AC79","v":1125.0190959783697},{"$f":"'Hourly - NLH'!BG79","v":73.920323133674131},{"$f":"'Hourly - NLH'!BO79","v":0},{"$f":"'Hourly - NLH'!BS79","v":0},{"$f":"'Hourly - NLH'!BY79","v":73.920323133674131}]
["2019-01-03",1,20,{"$f":"'Hourly - NLH'!AC80","v":1119.7840456479826},{"$f":"'Hourly - NLH'!BG80","v":72.766537926733378},{"$f":"'Hourly - NLH'!BO80","v":0},{"$f":"'Hourly - NLH'!BS80","v":0},{"$f":"'Hourly - NLH'!BY80","v":72.766537926733378}]
["2019-01-03",1,21,{"$f":"'Hourly - NLH'!AC81","v":1099.0921863724673},{"$f":"'Hourly - NLH'!BG81","v":73.842655510866237},{"$f":"'Hourly - NLH'!BO81","v":0},{"$f":"'Hourly - NLH'!BS81","v":0},{"$f":"'Hourly - NLH'!BY81","v":73.842655510866237}]
["2019-01-03",1,22,{"$f":"'Hourly - NLH'!AC82","v":1050.9138294419588},{"$f":"'Hourly - NLH'!BG82","v":63.386630636933575},{"$f":"'Hourly - NLH'!BO82","v":0},{"$f":"'Hourly - NLH'!BS82","v":0},{"$f":"'Hourly - NLH'!BY82","v":63.386630636933575}]
["2019-01-03",1,23,{"$f":"'Hourly - NLH'!AC83","v":969.53710779768585},{"$f":"'Hourly - NLH'!BG83","v":91.757690341349743},{"$f":"'Hourly - NLH'!BO83","v":0},{"$f":"'Hourly - NLH'!BS83","v":0},{"$f":"'Hourly - NLH'!BY83","v":91.757690341349743}]
["2019-01-03",1,24,{"$f":"'Hourly - NLH'!AC84","v":897.32917449297133},{"$f":"'Hourly - NLH'!BG84","v":80.556900454891988},{"$f":"'Hourly - NLH'!BO84","v":0},{"$f":"'Hourly - NLH'!BS84","v":0},{"$f":"'Hourly - NLH'!BY84","v":80.556900454891988}]
["2019-01-04",1,1,{"$f":"'Hourly - NLH'!AC85","v":853.77991330052828},{"$f":"'Hourly - NLH'!BG85","v":68.862108054501249},{"$f":"'Hourly - NLH'!BO85","v":0},{"$f":"'Hourly - NLH'!BS85","v":0},{"$f":"'Hourly - NLH'!BY85","v":68.862108054501249}]
["2019-01-04",1,2,{"$f":"'Hourly - NLH'!AC86","v":861.08116945391475},{"$f":"'Hourly - NLH'!BG86","v":66.371760721688034},{"$f":"'Hourly - NLH'!BO86","v":0},{"$f":"'Hourly - NLH'!BS86","v":0},{"$f":"'Hourly - NLH'!BY86","v":66.371760721688034}]
["2019-01-04",1,3,{"$f":"'Hourly - NLH'!AC87","v":888.76634074573462},{"$f":"'Hourly - NLH'!BG87","v":63.110568975086139},{"$f":"'Hourly - NLH'!BO87","v":0},{"$f":"'Hourly - NLH'!BS87","v":0},{"$f":"'Hourly - NLH'!BY87","v":63.110568975086139}]
["2019-01-04",1,4,{"$f":"'Hourly - NLH'!AC88","v":911.08732384323002},{"$f":"'Hourly - NLH'!BG88","v":66.002868064790988},{"$f":"'Hourly - NLH'!BO88","v":0},{"$f":"'Hourly - NLH'!BS88","v":0},{"$f":"'Hourly - NLH'!BY88","v":66.002868064790988}]
["2019-01-04",1,5,{"$f":"'Hourly - NLH'!AC89","v":962.62326523611159},{"$f":"'Hourly - NLH'!BG89","v":62.307193754348049},{"$f":"'Hourly - NLH'!BO89","v":0},{"$f":"'Hourly - NLH'!BS89","v":0},{"$f":"'Hourly - NLH'!BY89","v":62.307193754348049}]
["2019-01-04",1,6,{"$f":"'Hourly - NLH'!AC90","v":1019.1459149133475},{"$f":"'Hourly - NLH'!BG90","v":49.813632599623631},{"$f":"'Hourly - NLH'!BO90","v":0},{"$f":"'Hourly - NLH'!BS90","v":0},{"$f":"'Hourly - NLH'!BY90","v":49.813632599623631}]
["2019-01-04",1,7,{"$f":"'Hourly - NLH'!AC91","v":1158.3863332834374},{"$f":"'Hourly - NLH'!BG91","v":63.487137806613248},{"$f":"'Hourly - NLH'!BO91","v":0},{"$f":"'Hourly - NLH'!BS91","v":50.129949441654418},{"$f":"'Hourly - NLH'!BY91","v":113.61708724826767}]
["2019-01-04",1,8,{"$f":"'Hourly - NLH'!AC92","v":1349.431076055253},{"$f":"'Hourly - NLH'!BG92","v":59.196995282643769},{"$f":"'Hourly - NLH'!BO92","v":92.553085526570328},{"$f":"'Hourly - NLH'!BS92","v":756.60391927527871},{"$f":"'Hourly - NLH'!BY92","v":908.35400008449278}]
["2019-01-04",1,9,{"$f":"'Hourly - NLH'!AC93","v":1367.9772600530384},{"$f":"'Hourly - NLH'!BG93","v":56.976324796016414},{"$f":"'Hourly - NLH'!BO93","v":103.44324115045964},{"$f":"'Hourly - NLH'!BS93","v":826.92061097643762},{"$f":"'Hourly - NLH'!BY93","v":987.34017692291366}]
["2019-01-04",1,10,{"$f":"'Hourly - NLH'!AC94","v":1363.6163737246893},{"$f":"'Hourly - NLH'!BG94","v":64.187952146381491},{"$f":"'Hourly - NLH'!BO94","v":100.88045208855588},{"$f":"'Hourly - NLH'!BS94","v":810.36688303182586},{"$f":"'Hourly - NLH'!BY94","v":975.43528726676323}]
["2019-01-04",1,11,{"$f":"'Hourly - NLH'!AC95","v":1356.2356481165721},{"$f":"'Hourly - NLH'!BG95","v":77.934449576819887},{"$f":"'Hourly - NLH'!BO95","v":96.545899647768849},{"$f":"'Hourly - NLH'!BS95","v":782.37741453785793},{"$f":"'Hourly - NLH'!BY95","v":956.85776376244667}]
["2019-01-04",1,12,{"$f":"'Hourly - NLH'!AC96","v":1245.9914734422316},{"$f":"'Hourly - NLH'!BG96","v":130.19261736440558},{"$f":"'Hourly - NLH'!BO96","v":32.397591402046395},{"$f":"'Hourly - NLH'!BS96","v":369.00515206918993},{"$f":"'Hourly - NLH'!BY96","v":531.59536083564194}]
["2019-01-04",1,13,{"$f":"'Hourly - NLH'!AC97","v":1229.9088425410991},{"$f":"'Hourly - NLH'!BG97","v":124.46142867127703},{"$f":"'Hourly - NLH'!BO97","v":23.185261337305967},{"$f":"'Hourly - NLH'!BS97","v":309.59450790585339},{"$f":"'Hourly - NLH'!BY97","v":457.24119791443638}]
["2019-01-04",1,14,{"$f":"'Hourly - NLH'!AC98","v":1242.0478017512191},{"$f":"'Hourly - NLH'!BG98","v":109.50136573642578},{"$f":"'Hourly - NLH'!BO98","v":30.13318519752125},{"$f":"'Hourly - NLH'!BS98","v":354.41111099764146},{"$f":"'Hourly - NLH'!BY98","v":494.04566193158848}]
["2019-01-04",1,15,{"$f":"'Hourly - NLH'!AC99","v":1345.7059453647498},{"$f":"'Hourly - NLH'!BG99","v":104.65747037596032},{"$f":"'Hourly - NLH'!BO99","v":90.368659174358413},{"$f":"'Hourly - NLH'!BS99","v":742.50717263034505},{"$f":"'Hourly - NLH'!BY99","v":937.53330218066378}]
["2019-01-04",1,16,{"$f":"'Hourly - NLH'!AC100","v":1395.2253493438391},{"$f":"'Hourly - NLH'!BG100","v":105.44264549218244},{"$f":"'Hourly - NLH'!BO100","v":119.48340860232202},{"$f":"'Hourly - NLH'!BS100","v":930.61712664826302},{"$f":"'Hourly - NLH'!BY100","v":1155.5431807427674}]
["2019-01-04",1,17,{"$f":"'Hourly - NLH'!AC101","v":1430.5693893353337},{"$f":"'Hourly - NLH'!BG101","v":98.460710921948959},{"$f":"'Hourly - NLH'!BO101","v":140.35193663556231},{"$f":"'Hourly - NLH'!BS101","v":1065.7688776000653},{"$f":"'Hourly - NLH'!BY101","v":1304.5815251575766}]
["2019-01-04",1,18,{"$f":"'Hourly - NLH'!AC102","v":1428.016433102109},{"$f":"'Hourly - NLH'!BG102","v":85.793635843571536},{"$f":"'Hourly - NLH'!BO102","v":138.8424118915857},{"$f":"'Hourly - NLH'!BS102","v":1055.9832484777114},{"$f":"'Hourly - NLH'!BY102","v":1280.6192962128687}]
["2019-01-04",1,19,{"$f":"'Hourly - NLH'!AC103","v":1421.2714631318377},{"$f":"'Hourly - NLH'!BG103","v":86.277173026520671},{"$f":"'Hourly - NLH'!BO103","v":134.85576918798873},{"$f":"'Hourly - NLH'!BS103","v":1030.1466237131399},{"$f":"'Hourly - NLH'!BY103","v":1251.2795659276494}]
["2019-01-04",1,20,{"$f":"'Hourly - NLH'!AC104","v":1411.0000361078903},{"$f":"'Hourly - NLH'!BG104","v":82.711657180473352},{"$f":"'Hourly - NLH'!BO104","v":128.78925878574719},{"$f":"'Hourly - NLH'!BS104","v":990.85053663667441},{"$f":"'Hourly - NLH'!BY104","v":1202.3514526028948}]
["2019-01-04",1,21,{"$f":"'Hourly - NLH'!AC105","v":1375.0301741603912},{"$f":"'Hourly - NLH'!BG105","v":88.365969312470284},{"$f":"'Hourly - NLH'!BO105","v":107.5906946634294},{"$f":"'Hourly - NLH'!BS105","v":853.7182325722664},{"$f":"'Hourly - NLH'!BY105","v":1049.6748965481661}]
["2019-01-04",1,22,{"$f":"'Hourly - NLH'!AC106","v":1243.23984357218},{"$f":"'Hourly - NLH'!BG106","v":83.397545235135368},{"$f":"'Hourly - NLH'!BO106","v":30.817299732785504},{"$f":"'Hourly - NLH'!BS106","v":358.82069949099173},{"$f":"'Hourly - NLH'!BY106","v":473.03554445891257}]
["2019-01-04",1,23,{"$f":"'Hourly - NLH'!AC107","v":1138.1514233726236},{"$f":"'Hourly - NLH'!BG107","v":124.55685545932128},{"$f":"'Hourly - NLH'!BO107","v":0},{"$f":"'Hourly - NLH'!BS107","v":0},{"$f":"'Hourly - NLH'!BY107","v":124.55685545932128}]
["2019-01-04",1,24,{"$f":"'Hourly - NLH'!AC108","v":1026.7551152038154},{"$f":"'Hourly - NLH'!BG108","v":115.39573922543222},{"$f":"'Hourly - NLH'!BO108","v":0},{"$f":"'Hourly - NLH'!BS108","v":0},{"$f":"'Hourly - NLH'!BY108","v":115.39573922543222}]
["2019-01-05",1,1,{"$f":"'Hourly - NLH'!AC109","v":1016.0267388151658},{"$f":"'Hourly - NLH'!BG109","v":91.823474929824101},{"$f":"'Hourly - NLH'!BO109","v":0},{"$f":"'Hourly - NLH'!BS109","v":0},{"$f":"'Hourly - NLH'!BY109","v":91.823474929824101}]
["2019-01-05",1,2,{"$f":"'Hourly - NLH'!AC110","v":1000.6195982792447},{"$f":"'Hourly - NLH'!BG110","v":89.84669859550776},{"$f":"'Hourly - NLH'!BO110","v":0},{"$f":"'Hourly - NLH'!BS110","v":0},{"$f":"'Hourly - NLH'!BY110","v":89.84669859550776}]
["2019-01-05",1,3,{"$f":"'Hourly - NLH'!AC111","v":1000.3811899150526},{"$f":"'Hourly - NLH'!BG111","v":73.983714668990615},{"$f":"'Hourly - NLH'!BO111","v":0},{"$f":"'Hourly - NLH'!BS111","v":0},{"$f":"'Hourly - NLH'!BY111","v":73.983714668990615}]
["2019-01-05",1,4,{"$f":"'Hourly - NLH'!AC112","v":1013.5631857185133},{"$f":"'Hourly - NLH'!BG112","v":80.807975949370501},{"$f":"'Hourly - NLH'!BO112","v":0},{"$f":"'Hourly - NLH'!BS112","v":0},{"$f":"'Hourly - NLH'!BY112","v":80.807975949370501}]
["2019-01-05",1,5,{"$f":"'Hourly - NLH'!AC113","v":1035.2881479055281},{"$f":"'Hourly - NLH'!BG113","v":72.567614423947333},{"$f":"'Hourly - NLH'!BO113","v":0},{"$f":"'Hourly - NLH'!BS113","v":0},{"$f":"'Hourly - NLH'!BY113","v":72.567614423947333}]
["2019-01-05",1,6,{"$f":"'Hourly - NLH'!AC114","v":1087.9068606191163},{"$f":"'Hourly - NLH'!BG114","v":74.731521651992921},{"$f":"'Hourly - NLH'!BO114","v":0},{"$f":"'Hourly - NLH'!BS114","v":0},{"$f":"'Hourly - NLH'!BY114","v":74.731521651992921}]
["2019-01-05",1,7,{"$f":"'Hourly - NLH'!AC115","v":1212.9917823652938},{"$f":"'Hourly - NLH'!BG115","v":93.812321936498293},{"$f":"'Hourly - NLH'!BO115","v":13.57455274562756},{"$f":"'Hourly - NLH'!BS115","v":247.42716567480838},{"$f":"'Hourly - NLH'!BY115","v":354.81404035693424}]
["2019-01-05",1,8,{"$f":"'Hourly - NLH'!AC116","v":1371.8911306985271},{"$f":"'Hourly - NLH'!BG116","v":93.277622089137736},{"$f":"'Hourly - NLH'!BO116","v":105.7443912860991},{"$f":"'Hourly - NLH'!BS116","v":841.78760289739989},{"$f":"'Hourly - NLH'!BY116","v":1040.8096162726367}]
["2019-01-05",1,9,{"$f":"'Hourly - NLH'!AC117","v":1383.6724773623587},{"$f":"'Hourly - NLH'!BG117","v":91.845705642593558},{"$f":"'Hourly - NLH'!BO117","v":112.67705233828566},{"$f":"'Hourly - NLH'!BS117","v":886.59632099266048},{"$f":"'Hourly - NLH'!BY117","v":1091.1190789735397}]
["2019-01-05",1,10,{"$f":"'Hourly - NLH'!AC118","v":1368.3348725993267},{"$f":"'Hourly - NLH'!BG118","v":93.974600309393807},{"$f":"'Hourly - NLH'!BO118","v":103.65345719568202},{"$f":"'Hourly - NLH'!BS118","v":828.27862069243099},{"$f":"'Hourly - NLH'!BY118","v":1025.9066781975068}]
["2019-01-05",1,11,{"$f":"'Hourly - NLH'!AC119","v":1348.0602279611478},{"$f":"'Hourly - NLH'!BG119","v":98.012990986920286},{"$f":"'Hourly - NLH'!BO119","v":91.749097785091394},{"$f":"'Hourly - NLH'!BS119","v":751.41525267454335},{"$f":"'Hourly - NLH'!BY119","v":941.17734144655503}]
["2019-01-05",1,12,{"$f":"'Hourly - NLH'!AC120","v":1337.3119842088158},{"$f":"'Hourly - NLH'!BG120","v":108.92057892293951},{"$f":"'Hourly - NLH'!BO120","v":85.450249819050669},{"$f":"'Hourly - NLH'!BS120","v":710.77638661473975},{"$f":"'Hourly - NLH'!BY120","v":905.14721535672993}]
["2019-01-05",1,13,{"$f":"'Hourly - NLH'!AC121","v":1224.5943227559812},{"$f":"'Hourly - NLH'!BG121","v":110.42679523343914},{"$f":"'Hourly - NLH'!BO121","v":20.155621959701378},{"$f":"'Hourly - NLH'!BS121","v":290.02630403822116},{"$f":"'Hourly - NLH'!BY121","v":420.60872123136164}]
["2019-01-05",1,14,{"$f":"'Hourly - NLH'!AC122","v":1203.6143867070671},{"$f":"'Hourly - NLH'!BG122","v":121.85769044559937},{"$f":"'Hourly - NLH'!BO122","v":8.3009397708873642},{"$f":"'Hourly - NLH'!BS122","v":213.13124684126649},{"$f":"'Hourly - NLH'!BY122","v":343.28987705775319}]
["2019-01-05",1,15,{"$f":"'Hourly - NLH'!AC123","v":1211.7600058169674},{"$f":"'Hourly - NLH'!BG123","v":138.09804507550126},{"$f":"'Hourly - NLH'!BO123","v":12.879110985576935},{"$f":"'Hourly - NLH'!BS123","v":242.91506064943397},{"$f":"'Hourly - NLH'!BY123","v":393.89221671051217}]
["2019-01-05",1,16,{"$f":"'Hourly - NLH'!AC124","v":1245.4451209409578},{"$f":"'Hourly - NLH'!BG124","v":139.83127272147067},{"$f":"'Hourly - NLH'!BO124","v":32.083692390026229},{"$f":"'Hourly - NLH'!BS124","v":366.98234570288389},{"$f":"'Hourly - NLH'!BY124","v":538.89731081438072}]
["2019-01-05",1,17,{"$f":"'Hourly - NLH'!AC125","v":1403.1126927258647},{"$f":"'Hourly - NLH'!BG125","v":139.90143133770374},{"$f":"'Hourly - NLH'!BO125","v":124.13462345141022},{"$f":"'Hourly - NLH'!BS125","v":960.71591593121195},{"$f":"'Hourly - NLH'!BY125","v":1224.751970720326}]
["2019-01-05",1,18,{"$f":"'Hourly - NLH'!AC126","v":1384.3678350912523},{"$f":"'Hourly - NLH'!BG126","v":132.42574899627556},{"$f":"'Hourly - NLH'!BO126","v":113.08649803609273},{"$f":"'Hourly - NLH'!BS126","v":889.24364826392548},{"$f":"'Hourly - NLH'!BY126","v":1134.7558952962938}]
["2019-01-05",1,19,{"$f":"'Hourly - NLH'!AC127","v":1359.712436761042},{"$f":"'Hourly - NLH'!BG127","v":127.50564113582909},{"$f":"'Hourly - NLH'!BO127","v":98.587282871427959},{"$f":"'Hourly - NLH'!BS127","v":795.55789703662913},{"$f":"'Hourly - NLH'!BY127","v":1021.6508210438863}]
["2019-01-05",1,20,{"$f":"'Hourly - NLH'!AC128","v":1376.0732107537322},{"$f":"'Hourly - NLH'!BG128","v":122.11917832850627},{"$f":"'Hourly - NLH'!BO128","v":108.20431960965847},{"$f":"'Hourly - NLH'!BS128","v":857.68386465509582},{"$f":"'Hourly - NLH'!BY128","v":1088.0073625932605}]
["2019-01-05",1,21,{"$f":"'Hourly - NLH'!AC129","v":1247.3623215363368},{"$f":"'Hourly - NLH'!BG129","v":126.56268898142137},{"$f":"'Hourly - NLH'!BO129","v":33.185453927370489},{"$f":"'Hourly - NLH'!BS129","v":374.08190252075633},{"$f":"'Hourly - NLH'!BY129","v":533.83004542954814}]
["2019-01-05",1,22,{"$f":"'Hourly - NLH'!AC130","v":1193.2336891828647},{"$f":"'Hourly - NLH'!BG130","v":116.06267993979856},{"$f":"'Hourly - NLH'!BO130","v":2.5476193418017603},{"$f":"'Hourly - NLH'!BS130","v":175.323864531851},{"$f":"'Hourly - NLH'!BY130","v":293.93416381345133}]
["2019-01-05",1,23,{"$f":"'Hourly - NLH'!AC131","v":1114.4397248173404},{"$f":"'Hourly - NLH'!BG131","v":143.38055371256598},{"$f":"'Hourly - NLH'!BO131","v":0},{"$f":"'Hourly - NLH'!BS131","v":0},{"$f":"'Hourly - NLH'!BY131","v":143.38055371256598}]
["2019-01-05",1,24,{"$f":"'Hourly - NLH'!AC132","v":1033.9272334932643},{"$f":"'Hourly - NLH'!BG132","v":130.43168949972943},{"$f":"'Hourly - NLH'!BO132","v":0},{"$f":"'Hourly - NLH'!BS132","v":0},{"$f":"'Hourly - NLH'!BY132","v":130.43168949972943}]
["2019-01-06",1,1,{"$f":"'Hourly - NLH'!AC133","v":992.23557080515229},{"$f":"'Hourly - NLH'!BG133","v":124.4552918951071},{"$f":"'Hourly - NLH'!BO133","v":0},{"$f":"'Hourly - NLH'!BS133","v":0},{"$f":"'Hourly - NLH'!BY133","v":124.4552918951071}]
["2019-01-06",1,2,{"$f":"'Hourly - NLH'!AC134","v":987.7058118855},{"$f":"'Hourly - NLH'!BG134","v":101.41045766686887},{"$f":"'Hourly - NLH'!BO134","v":0},{"$f":"'Hourly - NLH'!BS134","v":0},{"$f":"'Hourly - NLH'!BY134","v":101.41045766686887}]
["2019-01-07",1,16,{"$f":"'Hourly - NLH'!AC172","v":1354.7356621585295},{"$f":"'Hourly - NLH'!BG172","v":105.25650403891129},{"$f":"'Hourly - NLH'!BO172","v":95.665448832915203},{"$f":"'Hourly - NLH'!BS172","v":776.69337684828383},{"$f":"'Hourly - NLH'!BY172","v":977.61532972011037}]
["2019-01-10",1,3,{"$f":"'Hourly - NLH'!AC231","v":1063.2514622889057},{"$f":"'Hourly - NLH'!BG231","v":71.542170099485872},{"$f":"'Hourly - NLH'!BO231","v":0},{"$f":"'Hourly - NLH'!BS231","v":0},{"$f":"'Hourly - NLH'!BY231","v":71.542170099485872}]
["2019-01-11",1,24,{"$f":"'Hourly - NLH'!AC276","v":1127.8799963486763},{"$f":"'Hourly - NLH'!BG276","v":130.44401081292796},{"$f":"'Hourly - NLH'!BO276","v":0},{"$f":"'Hourly - NLH'!BS276","v":0},{"$f":"'Hourly - NLH'!BY276","v":130.44401081292796}]
["2019-01-16",1,7,{"$f":"'Hourly - NLH'!AC379","v":1148.0851052139656},{"$f":"'Hourly - NLH'!BG379","v":72.363849039939765},{"$f":"'Hourly - NLH'!BO379","v":0},{"$f":"'Hourly - NLH'!BS379","v":14.091569837521385},{"$f":"'Hourly - NLH'!BY379","v":86.455418877461156}]
["2019-01-18",1,4,{"$f":"'Hourly - NLH'!AC424","v":831.7173795300356},{"$f":"'Hourly - NLH'!BG424","v":50.165711590632149},{"$f":"'Hourly - NLH'!BO424","v":0},{"$f":"'Hourly - NLH'!BS424","v":0},{"$f":"'Hourly - NLH'!BY424","v":50.165711590632149}]
["2019-01-22",1,22,{"$f":"'Hourly - NLH'!AC538","v":1006.8877515211316},{"$f":"'Hourly - NLH'!BG538","v":109.3656926006264},{"$f":"'Hourly - NLH'!BO538","v":0},{"$f":"'Hourly - NLH'!BS538","v":0},{"$f":"'Hourly - NLH'!BY538","v":109.3656926006264}]
["2019-01-24",1,7,{"$f":"'Hourly - NLH'!AC571","v":1054.0131381764575},{"$f":"'Hourly - NLH'!BG571","v":72.015466095136929},{"$f":"'Hourly - NLH'!BO571","v":0},{"$f":"'Hourly - NLH'!BS571","v":0},{"$f":"'Hourly - NLH'!BY571","v":72.015466095136929}]
["2019-01-26",1,4,{"$f":"'Hourly - NLH'!AC616","v":855.97525698746495},{"$f":"'Hourly - NLH'!BG616","v":51.553731496795002},{"$f":"'Hourly - NLH'!BO616","v":0},{"$f":"'Hourly - NLH'!BS616","v":0},{"$f":"'Hourly - NLH'!BY616","v":51.553731496795002}]
["2019-01-30",1,11,{"$f":"'Hourly - NLH'!AC719","v":988.91352515752828},{"$f":"'Hourly - NLH'!BG719","v":25.440604158535905},{"$f":"'Hourly - NLH'!BO719","v":0},{"$f":"'Hourly - NLH'!BS719","v":0},{"$f":"'Hourly - NLH'!BY719","v":25.440604158535905}]
["2019-02-01",2,8,{"$f":"'Hourly - NLH'!AC764","v":1228.4324872480695},{"$f":"'Hourly - NLH'!BG764","v":87.954436445226165},{"$f":"'Hourly - NLH'!BO764","v":22.342812324859537},{"$f":"'Hourly - NLH'!BS764","v":304.15517921002913},{"$f":"'Hourly - NLH'!BY764","v":414.45242798011486}]
["2019-02-06",2,2,{"$f":"'Hourly - NLH'!AC878","v":989.40118802098073},{"$f":"'Hourly - NLH'!BG878","v":33.599115788358453},{"$f":"'Hourly - NLH'!BO878","v":0},{"$f":"'Hourly - NLH'!BS878","v":0},{"$f":"'Hourly - NLH'!BY878","v":33.599115788358453}]
["2019-02-07",2,12,{"$f":"'Hourly - NLH'!AC912","v":1265.0454500747164},{"$f":"'Hourly - NLH'!BG912","v":44.163405955751301},{"$f":"'Hourly - NLH'!BO912","v":43.378710334604342},{"$f":"'Hourly - NLH'!BS912","v":439.73438552413643},{"$f":"'Hourly - NLH'!BY912","v":527.27650181449212}]
["2019-02-12",2,6,{"$f":"'Hourly - NLH'!AC1026","v":1032.0382215138036},{"$f":"'Hourly - NLH'!BG1026","v":71.260166096990702},{"$f":"'Hourly - NLH'!BO1026","v":0},{"$f":"'Hourly - NLH'!BS1026","v":0},{"$f":"'Hourly - NLH'!BY1026","v":71.260166096990702}]
["2019-02-14",2,4,{"$f":"'Hourly - NLH'!AC1072","v":894.37369157158651},{"$f":"'Hourly - NLH'!BG1072","v":53.168177481699196},{"$f":"'Hourly - NLH'!BO1072","v":0},{"$f":"'Hourly - NLH'!BS1072","v":0},{"$f":"'Hourly - NLH'!BY1072","v":53.168177481699196}]
["2019-02-15",2,12,{"$f":"'Hourly - NLH'!AC1104","v":1294.3815458225986},{"$f":"'Hourly - NLH'!BG1104","v":109.83845944331794},{"$f":"'Hourly - NLH'!BO1104","v":60.389785218600274},{"$f":"'Hourly - NLH'!BS1104","v":549.26958570185093},{"$f":"'Hourly - NLH'!BY1104","v":719.49783036376914}]
["2019-02-20",2,6,{"$f":"'Hourly - NLH'!AC1218","v":1036.694923758927},{"$f":"'Hourly - NLH'!BG1218","v":32.336117057877914},{"$f":"'Hourly - NLH'!BO1218","v":0},{"$f":"'Hourly - NLH'!BS1218","v":0},{"$f":"'Hourly - NLH'!BY1218","v":32.336117057877914}]
["2019-02-21",2,16,{"$f":"'Hourly - NLH'!AC1252","v":1033.9219388490999},{"$f":"'Hourly - NLH'!BG1252","v":68.388272637377696},{"$f":"'Hourly - NLH'!BO1252","v":0},{"$f":"'Hourly - NLH'!BS1252","v":0},{"$f":"'Hourly - NLH'!BY1252","v":68.388272637377696}]
["2019-02-26",2,10,{"$f":"'Hourly - NLH'!AC1366","v":1136.9353936120333},{"$f":"'Hourly - NLH'!BG1366","v":134.50605482638184},{"$f":"'Hourly - NLH'!BO1366","v":0},{"$f":"'Hourly - NLH'!BS1366","v":0},{"$f":"'Hourly - NLH'!BY1366","v":134.50605482638184}]
["2019-02-28",2,7,{"$f":"'Hourly - NLH'!AC1411","v":1129.5136028892716},{"$f":"'Hourly - NLH'!BG1411","v":13.797223330135253},{"$f":"'Hourly - NLH'!BO1411","v":0},{"$f":"'Hourly - NLH'!BS1411","v":0},{"$f":"'Hourly - NLH'!BY1411","v":13.797223330135253}]
["2019-03-01",3,17,{"$f":"'Hourly - NLH'!AC1445","v":1187.33943159464},{"$f":"'Hourly - NLH'!BG1445","v":37.004497369091702},{"$f":"'Hourly - NLH'!BO1445","v":0},{"$f":"'Hourly - NLH'!BS1445","v":153.94004673027513},{"$f":"'Hourly - NLH'!BY1445","v":190.94454409936682}]
["2019-03-06",3,9,{"$f":"'Hourly - NLH'!AC1557","v":1063.8444990497255},{"$f":"'Hourly - NLH'!BG1557","v":47.142062939575631},{"$f":"'Hourly - NLH'!BO1557","v":0},{"$f":"'Hourly - NLH'!BS1557","v":0},{"$f":"'Hourly - NLH'!BY1557","v":47.142062939575631}]
["2019-03-07",3,20,{"$f":"'Hourly - NLH'!AC1592","v":1120.5982913173618},{"$f":"'Hourly - NLH'!BG1592","v":38.262429468368921},{"$f":"'Hourly - NLH'!BO1592","v":0},{"$f":"'Hourly - NLH'!BS1592","v":0},{"$f":"'Hourly - NLH'!BY1592","v":38.262429468368921}]
["2019-03-12",3,14,{"$f":"'Hourly - NLH'!AC1706","v":1119.9202511772578},{"$f":"'Hourly - NLH'!BG1706","v":81.449874110699014},{"$f":"'Hourly - NLH'!BO1706","v":0},{"$f":"'Hourly - NLH'!BS1706","v":0},{"$f":"'Hourly - NLH'!BY1706","v":81.449874110699014}]
["2019-03-14",3,11,{"$f":"'Hourly - NLH'!AC1751","v":1291.3732603513258},{"$f":"'Hourly - NLH'!BG1751","v":35.835403446426717},{"$f":"'Hourly - NLH'!BO1751","v":58.640519210526818},{"$f":"'Hourly - NLH'!BS1751","v":538.0042913259017},{"$f":"'Hourly - NLH'!BY1751","v":632.48021398285528}]
["2019-03-18",3,18,{"$f":"'Hourly - NLH'!AC1854","v":850.0602754158075},{"$f":"'Hourly - NLH'!BG1854","v":64.193974936295589},{"$f":"'Hourly - NLH'!BO1854","v":0},{"$f":"'Hourly - NLH'!BS1854","v":0},{"$f":"'Hourly - NLH'!BY1854","v":64.193974936295589}]
["2019-03-20",3,15,{"$f":"'Hourly - NLH'!AC1899","v":946.74513431282037},{"$f":"'Hourly - NLH'!BG1899","v":38.206175071287873},{"$f":"'Hourly - NLH'!BO1899","v":0},{"$f":"'Hourly - NLH'!BS1899","v":0},{"$f":"'Hourly - NLH'!BY1899","v":38.206175071287873}]
["2019-03-22",3,12,{"$f":"'Hourly - NLH'!AC1944","v":973.8575772123902},{"$f":"'Hourly - NLH'!BG1944","v":46.23988185563995},{"$f":"'Hourly - NLH'!BO1944","v":0},{"$f":"'Hourly - NLH'!BS1944","v":0},{"$f":"'Hourly - NLH'!BY1944","v":46.23988185563995}]
["2019-03-26",3,14,{"$f":"'Hourly - NLH'!AC2042","v":788.91754764668633},{"$f":"'Hourly - NLH'!BG2042","v":38.040854608456605},{"$f":"'Hourly - NLH'!BO2042","v":0},{"$f":"'Hourly - NLH'!BS2042","v":0},{"$f":"'Hourly - NLH'!BY2042","v":38.040854608456605}]
["2019-03-28",3,15,{"$f":"'Hourly - NLH'!AC2091","v":770.3230448276156},{"$f":"'Hourly - NLH'!BG2091","v":50.59737212837522},{"$f":"'Hourly - NLH'!BO2091","v":0},{"$f":"'Hourly - NLH'!BS2091","v":0},{"$f":"'Hourly - NLH'!BY2091","v":50.59737212837522}]
["2019-04-01",4,22,{"$f":"'Hourly - NLH'!AC2194","v":915.72390254106938},{"$f":"'Hourly - NLH'!BG2194","v":22.351208713100789},{"$f":"'Hourly - NLH'!BO2194","v":0},{"$f":"'Hourly - NLH'!BS2194","v":0},{"$f":"'Hourly - NLH'!BY2194","v":22.351208713100789}]
["2019-04-03",4,19,{"$f":"'Hourly - NLH'!AC2239","v":951.76833177970946},{"$f":"'Hourly - NLH'!BG2239","v":29.812760465373714},{"$f":"'Hourly - NLH'!BO2239","v":0},{"$f":"'Hourly - NLH'!BS2239","v":0},{"$f":"'Hourly - NLH'!BY2239","v":29.812760465373714}]
["2019-04-05",4,16,{"$f":"'Hourly - NLH'!AC2284","v":861.56170081132063},{"$f":"'Hourly - NLH'!BG2284","v":34.570017206494668},{"$f":"'Hourly - NLH'!BO2284","v":0},{"$f":"'Hourly - NLH'!BS2284","v":0},{"$f":"'Hourly - NLH'!BY2284","v":34.570017206494668}]
["2019-04-09",4,23,{"$f":"'Hourly - NLH'!AC2387","v":771.55574137368797},{"$f":"'Hourly - NLH'!BG2387","v":23.537360914662266},{"$f":"'Hourly - NLH'!BO2387","v":0},{"$f":"'Hourly - NLH'!BS2387","v":0},{"$f":"'Hourly - NLH'!BY2387","v":23.537360914662266}]
["2019-04-11",4,20,{"$f":"'Hourly - NLH'!AC2432","v":808.24996414049008},{"$f":"'Hourly - NLH'!BG2432","v":28.380307680496053},{"$f":"'Hourly - NLH'!BO2432","v":0},{"$f":"'Hourly - NLH'!BS2432","v":0},{"$f":"'Hourly - NLH'!BY2432","v":28.380307680496053}]
["2019-04-16",4,11,{"$f":"'Hourly - NLH'!AC2543","v":848.34604714296461},{"$f":"'Hourly - NLH'!BG2543","v":18.744622870343008},{"$f":"'Hourly - NLH'!BO2543","v":0},{"$f":"'Hourly - NLH'!BS2543","v":0},{"$f":"'Hourly - NLH'!BY2543","v":18.744622870343008}]
["2019-04-17",4,23,{"$f":"'Hourly - NLH'!AC2579","v":841.16009518446583},{"$f":"'Hourly - NLH'!BG2579","v":33.184579663492734},{"$f":"'Hourly - NLH'!BO2579","v":0},{"$f":"'Hourly - NLH'!BS2579","v":0},{"$f":"'Hourly - NLH'!BY2579","v":33.184579663492734}]
["2019-04-19",4,20,{"$f":"'Hourly - NLH'!AC2624","v":797.89149083861162},{"$f":"'Hourly - NLH'!BG2624","v":20.386781057114504},{"$f":"'Hourly - NLH'!BO2624","v":0},{"$f":"'Hourly - NLH'!BS2624","v":0},{"$f":"'Hourly - NLH'!BY2624","v":20.386781057114504}]
["2019-04-24",4,3,{"$f":"'Hourly - NLH'!AC2727","v":689.99472482356418},{"$f":"'Hourly - NLH'!BG2727","v":20.982248339135509},{"$f":"'Hourly - NLH'!BO2727","v":0},{"$f":"'Hourly - NLH'!BS2727","v":0},{"$f":"'Hourly - NLH'!BY2727","v":20.982248339135509}]
["2019-04-25",4,24,{"$f":"'Hourly - NLH'!AC2772","v":754.85940819363009},{"$f":"'Hourly - NLH'!BG2772","v":24.098819314935888},{"$f":"'Hourly - NLH'!BO2772","v":0},{"$f":"'Hourly - NLH'!BS2772","v":0},{"$f":"'Hourly - NLH'!BY2772","v":24.098819314935888}]
["2019-04-30",4,18,{"$f":"'Hourly - NLH'!AC2886","v":742.32401696329487},{"$f":"'Hourly - NLH'!BG2886","v":24.957740119737572},{"$f":"'Hourly - NLH'!BO2886","v":0},{"$f":"'Hourly - NLH'!BS2886","v":0},{"$f":"'Hourly - NLH'!BY2886","v":24.957740119737572}]
["2019-05-02",5,4,{"$f":"'Hourly - NLH'!AC2920","v":618.05910233259976},{"$f":"'Hourly - NLH'!BG2920","v":17.800969787884128},{"$f":"'Hourly - NLH'!BO2920","v":0},{"$f":"'Hourly - NLH'!BS2920","v":0},{"$f":"'Hourly - NLH'!BY2920","v":17.800969787884128}]
["2019-05-03",5,20,{"$f":"'Hourly - NLH'!AC2960","v":671.69564039504655},{"$f":"'Hourly - NLH'!BG2960","v":32.537773512940106},{"$f":"'Hourly - NLH'!BO2960","v":0},{"$f":"'Hourly - NLH'!BS2960","v":0},{"$f":"'Hourly - NLH'!BY2960","v":32.537773512940106}]
["2019-05-08",5,7,{"$f":"'Hourly - NLH'!AC3067","v":720.53266143079793},{"$f":"'Hourly - NLH'!BG3067","v":15.034671806935911},{"$f":"'Hourly - NLH'!BO3067","v":0},{"$f":"'Hourly - NLH'!BS3067","v":0},{"$f":"'Hourly - NLH'!BY3067","v":15.034671806935911}]
["2019-05-10",5,4,{"$f":"'Hourly - NLH'!AC3112","v":687.92303969699924},{"$f":"'Hourly - NLH'!BG3112","v":25.101464495781443},{"$f":"'Hourly - NLH'!BO3112","v":0},{"$f":"'Hourly - NLH'!BS3112","v":0},{"$f":"'Hourly - NLH'!BY3112","v":25.101464495781443}]
["2019-05-14",5,22,{"$f":"'Hourly - NLH'!AC3226","v":636.46370189867832},{"$f":"'Hourly - NLH'!BG3226","v":34.331697584128818},{"$f":"'Hourly - NLH'!BO3226","v":0},{"$f":"'Hourly - NLH'!BS3226","v":0},{"$f":"'Hourly - NLH'!BY3226","v":34.331697584128818}]
["2019-05-16",5,8,{"$f":"'Hourly - NLH'!AC3260","v":691.41623656521915},{"$f":"'Hourly - NLH'!BG3260","v":13.57562913336352},{"$f":"'Hourly - NLH'!BO3260","v":0},{"$f":"'Hourly - NLH'!BS3260","v":0},{"$f":"'Hourly - NLH'!BY3260","v":13.57562913336352}]
["2019-05-18",5,5,{"$f":"'Hourly - NLH'!AC3305","v":456.96046788038865},{"$f":"'Hourly - NLH'!BG3305","v":17.888305048893695},{"$f":"'Hourly - NLH'!BO3305","v":0},{"$f":"'Hourly - NLH'!BS3305","v":0},{"$f":"'Hourly - NLH'!BY3305","v":17.888305048893695}]
["2019-05-22",5,23,{"$f":"'Hourly - NLH'!AC3419","v":626.7001682697753},{"$f":"'Hourly - NLH'!BG3419","v":41.013904072572601},{"$f":"'Hourly - NLH'!BO3419","v":0},{"$f":"'Hourly - NLH'!BS3419","v":0},{"$f":"'Hourly - NLH'!BY3419","v":41.013904072572601}]
["2019-05-24",5,1,{"$f":"'Hourly - NLH'!AC3445","v":466.82076596547495},{"$f":"'Hourly - NLH'!BG3445","v":25.151439478746141},{"$f":"'Hourly - NLH'!BO3445","v":0},{"$f":"'Hourly - NLH'!BS3445","v":0},{"$f":"'Hourly - NLH'!BY3445","v":25.151439478746141}]
["2019-05-29",5,2,{"$f":"'Hourly - NLH'!AC3566","v":492.43771986007789},{"$f":"'Hourly - NLH'!BG3566","v":46.639898081004247},{"$f":"'Hourly - NLH'!BO3566","v":0},{"$f":"'Hourly - NLH'!BS3566","v":0},{"$f":"'Hourly - NLH'!BY3566","v":46.639898081004247}]
["2019-05-30",5,12,{"$f":"'Hourly - NLH'!AC3600","v":770.83844903187673},{"$f":"'Hourly - NLH'!BG3600","v":21.762336513483255},{"$f":"'Hourly - NLH'!BO3600","v":0},{"$f":"'Hourly - NLH'!BS3600","v":0},{"$f":"'Hourly - NLH'!BY3600","v":21.762336513483255}]
["2019-06-04",6,6,{"$f":"'Hourly - NLH'!AC3714","v":496.3136589012999},{"$f":"'Hourly - NLH'!BG3714","v":19.524604127696541},{"$f":"'Hourly - NLH'!BO3714","v":0},{"$f":"'Hourly - NLH'!BS3714","v":0},{"$f":"'Hourly - NLH'!BY3714","v":19.524604127696541}]
["2019-06-06",6,3,{"$f":"'Hourly - NLH'!AC3759","v":515.52101959499851},{"$f":"'Hourly - NLH'!BG3759","v":32.252316022783717},{"$f":"'Hourly - NLH'!BO3759","v":0},{"$f":"'Hourly - NLH'!BS3759","v":0},{"$f":"'Hourly - NLH'!BY3759","v":32.252316022783717}]
["2019-06-07",6,13,{"$f":"'Hourly - NLH'!AC3793","v":669.0633041690736},{"$f":"'Hourly - NLH'!BG3793","v":22.373679870854225},{"$f":"'Hourly - NLH'!BO3793","v":0},{"$f":"'Hourly - NLH'!BS3793","v":0},{"$f":"'Hourly - NLH'!BY3793","v":22.373679870854225}]
["2019-06-12",6,7,{"$f":"'Hourly - NLH'!AC3907","v":555.8649571227121},{"$f":"'Hourly - NLH'!BG3907","v":17.194606481096596},{"$f":"'Hourly - NLH'!BO3907","v":0},{"$f":"'Hourly - NLH'!BS3907","v":0},{"$f":"'Hourly - NLH'!BY3907","v":17.194606481096596}]
["2019-06-13",6,6,{"$f":"'Hourly - NLH'!AC3930","v":562.11900944571551},{"$f":"'Hourly - NLH'!BG3930","v":13.413053752879833},{"$f":"'Hourly - NLH'!BO3930","v":0},{"$f":"'Hourly - NLH'!BS3930","v":0},{"$f":"'Hourly - NLH'!BY3930","v":13.413053752879833}]
["2019-06-18",6,10,{"$f":"'Hourly - NLH'!AC4054","v":585.12120188794825},{"$f":"'Hourly - NLH'!BG4054","v":7.0732871250191138},{"$f":"'Hourly - NLH'!BO4054","v":0},{"$f":"'Hourly - NLH'!BS4054","v":0},{"$f":"'Hourly - NLH'!BY4054","v":7.0732871250191138}]
["2019-06-20",6,7,{"$f":"'Hourly - NLH'!AC4099","v":486.45557642605735},{"$f":"'Hourly - NLH'!BG4099","v":17.065068600144091},{"$f":"'Hourly - NLH'!BO4099","v":0},{"$f":"'Hourly - NLH'!BS4099","v":0},{"$f":"'Hourly - NLH'!BY4099","v":17.065068600144091}]
["2019-06-21",6,17,{"$f":"'Hourly - NLH'!AC4133","v":667.79129352710675},{"$f":"'Hourly - NLH'!BG4133","v":42.125808416730571},{"$f":"'Hourly - NLH'!BO4133","v":0},{"$f":"'Hourly - NLH'!BS4133","v":0},{"$f":"'Hourly - NLH'!BY4133","v":42.125808416730571}]
["2019-06-26",6,11,{"$f":"'Hourly - NLH'!AC4247","v":591.38585429963484},{"$f":"'Hourly - NLH'!BG4247","v":10.122542056440732},{"$f":"'Hourly - NLH'!BO4247","v":0},{"$f":"'Hourly - NLH'!BS4247","v":0},{"$f":"'Hourly - NLH'!BY4247","v":10.122542056440732}]
["2019-06-28",6,8,{"$f":"'Hourly - NLH'!AC4292","v":580.58376948598413},{"$f":"'Hourly - NLH'!BG4292","v":15.73315089890545},{"$f":"'Hourly - NLH'!BO4292","v":0},{"$f":"'Hourly - NLH'!BS4292","v":0},{"$f":"'Hourly - NLH'!BY4292","v":15.73315089890545}]
["2019-07-02",7,15,{"$f":"'Hourly - NLH'!AC4395","v":490.87493101390004},{"$f":"'Hourly - NLH'!BG4395","v":26.042984044759628},{"$f":"'Hourly - NLH'!BO4395","v":0},{"$f":"'Hourly - NLH'!BS4395","v":0},{"$f":"'Hourly - NLH'!BY4395","v":26.042984044759628}]
["2019-07-04",7,3,{"$f":"'Hourly - NLH'!AC4431","v":402.85750383054221},{"$f":"'Hourly - NLH'!BG4431","v":29.436670426835626},{"$f":"'Hourly - NLH'!BO4431","v":0},{"$f":"'Hourly - NLH'!BS4431","v":0},{"$f":"'Hourly - NLH'!BY4431","v":29.436670426835626}]
["2019-07-05",7,21,{"$f":"'Hourly - NLH'!AC4473","v":573.10313724491539},{"$f":"'Hourly - NLH'!BG4473","v":36.347327486721291},{"$f":"'Hourly - NLH'!BO4473","v":0},{"$f":"'Hourly - NLH'!BS4473","v":0},{"$f":"'Hourly - NLH'!BY4473","v":36.347327486721291}]
["2019-07-10",7,15,{"$f":"'Hourly - NLH'!AC4587","v":542.0448054796401},{"$f":"'Hourly - NLH'!BG4587","v":21.579918865122675},{"$f":"'Hourly - NLH'!BO4587","v":0},{"$f":"'Hourly - NLH'!BS4587","v":0},{"$f":"'Hourly - NLH'!BY4587","v":21.579918865122675}]
["2019-07-12",7,12,{"$f":"'Hourly - NLH'!AC4632","v":578.33174669089783},{"$f":"'Hourly - NLH'!BG4632","v":19.432770587646683},{"$f":"'Hourly - NLH'!BO4632","v":0},{"$f":"'Hourly - NLH'!BS4632","v":0},{"$f":"'Hourly - NLH'!BY4632","v":19.432770587646683}]
["2019-07-16",7,19,{"$f":"'Hourly - NLH'!AC4735","v":533.65357271708001},{"$f":"'Hourly - NLH'!BG4735","v":56.184260043900153},{"$f":"'Hourly - NLH'!BO4735","v":0},{"$f":"'Hourly - NLH'!BS4735","v":0},{"$f":"'Hourly - NLH'!BY4735","v":56.184260043900153}]
["2019-07-18",7,16,{"$f":"'Hourly - NLH'!AC4780","v":612.09250581027641},{"$f":"'Hourly - NLH'!BG4780","v":37.584112222443238},{"$f":"'Hourly - NLH'!BO4780","v":0},{"$f":"'Hourly - NLH'!BS4780","v":0},{"$f":"'Hourly - NLH'!BY4780","v":37.584112222443238}]
["2019-07-20",7,13,{"$f":"'Hourly - NLH'!AC4825","v":659.39227440122579},{"$f":"'Hourly - NLH'!BG4825","v":12.914013140493999},{"$f":"'Hourly - NLH'!BO4825","v":0},{"$f":"'Hourly - NLH'!BS4825","v":0},{"$f":"'Hourly - NLH'!BY4825","v":12.914013140493999}]
["2019-07-24",7,8,{"$f":"'Hourly - NLH'!AC4916","v":532.00861693632146},{"$f":"'Hourly - NLH'!BG4916","v":10.474685683452783},{"$f":"'Hourly - NLH'!BO4916","v":0},{"$f":"'Hourly - NLH'!BS4916","v":0},{"$f":"'Hourly - NLH'!BY4916","v":10.474685683452783}]
["2019-07-26",7,16,{"$f":"'Hourly - NLH'!AC4972","v":573.21084268294112},{"$f":"'Hourly - NLH'!BG4972","v":23.56192313708803},{"$f":"'Hourly - NLH'!BO4972","v":0},{"$f":"'Hourly - NLH'!BS4972","v":0},{"$f":"'Hourly - NLH'!BY4972","v":23.56192313708803}]
["2019-07-30",7,23,{"$f":"'Hourly - NLH'!AC5075","v":529.77172832951908},{"$f":"'Hourly - NLH'!BG5075","v":93.648852017919907},{"$f":"'Hourly - NLH'!BO5075","v":0},{"$f":"'Hourly - NLH'!BS5075","v":0},{"$f":"'Hourly - NLH'!BY5075","v":93.648852017919907}]
["2019-08-01",8,20,{"$f":"'Hourly - NLH'!AC5120","v":529.50778075107576},{"$f":"'Hourly - NLH'!BG5120","v":65.896042942370414},{"$f":"'Hourly - NLH'!BO5120","v":0},{"$f":"'Hourly - NLH'!BS5120","v":0},{"$f":"'Hourly - NLH'!BY5120","v":65.896042942370414}]
["2019-08-03",8,17,{"$f":"'Hourly - NLH'!AC5165","v":588.9937442632081},{"$f":"'Hourly - NLH'!BG5165","v":19.7688935275389},{"$f":"'Hourly - NLH'!BO5165","v":0},{"$f":"'Hourly - NLH'!BS5165","v":0},{"$f":"'Hourly - NLH'!BY5165","v":19.7688935275389}]
["2019-08-07",8,24,{"$f":"'Hourly - NLH'!AC5268","v":463.60886866639481},{"$f":"'Hourly - NLH'!BG5268","v":22.195616829071263},{"$f":"'Hourly - NLH'!BO5268","v":0},{"$f":"'Hourly - NLH'!BS5268","v":0},{"$f":"'Hourly - NLH'!BY5268","v":22.195616829071263}]
["2019-08-09",8,21,{"$f":"'Hourly - NLH'!AC5313","v":568.66000488683426},{"$f":"'Hourly - NLH'!BG5313","v":50.98624046132489},{"$f":"'Hourly - NLH'!BO5313","v":0},{"$f":"'Hourly - NLH'!BS5313","v":0},{"$f":"'Hourly - NLH'!BY5313","v":50.98624046132489}]
["2019-08-13",8,13,{"$f":"'Hourly - NLH'!AC5401","v":558.2682909651586},{"$f":"'Hourly - NLH'!BG5401","v":16.928136465787528},{"$f":"'Hourly - NLH'!BO5401","v":0},{"$f":"'Hourly - NLH'!BS5401","v":0},{"$f":"'Hourly - NLH'!BY5401","v":16.928136465787528}]
["2019-08-15",8,24,{"$f":"'Hourly - NLH'!AC5460","v":443.93011031800984},{"$f":"'Hourly - NLH'!BG5460","v":37.083145631922051},{"$f":"'Hourly - NLH'!BO5460","v":0},{"$f":"'Hourly - NLH'!BS5460","v":0},{"$f":"'Hourly - NLH'!BY5460","v":37.083145631922051}]
["2019-08-17",8,21,{"$f":"'Hourly - NLH'!AC5505","v":590.38191300909511},{"$f":"'Hourly - NLH'!BG5505","v":57.115062312478287},{"$f":"'Hourly - NLH'!BO5505","v":0},{"$f":"'Hourly - NLH'!BS5505","v":0},{"$f":"'Hourly - NLH'!BY5505","v":57.115062312478287}]
["2019-08-22",8,4,{"$f":"'Hourly - NLH'!AC5608","v":371.569759594517},{"$f":"'Hourly - NLH'!BG5608","v":19.794131507232546},{"$f":"'Hourly - NLH'!BO5608","v":0},{"$f":"'Hourly - NLH'!BS5608","v":0},{"$f":"'Hourly - NLH'!BY5608","v":19.794131507232546}]
["2019-08-24",8,1,{"$f":"'Hourly - NLH'!AC5653","v":407.53506111647835},{"$f":"'Hourly - NLH'!BG5653","v":24.847986285797646},{"$f":"'Hourly - NLH'!BO5653","v":0},{"$f":"'Hourly - NLH'!BS5653","v":0},{"$f":"'Hourly - NLH'!BY5653","v":24.847986285797646}]
["2019-08-28",8,19,{"$f":"'Hourly - NLH'!AC5767","v":524.65816531850066},{"$f":"'Hourly - NLH'!BG5767","v":34.681845144225392},{"$f":"'Hourly - NLH'!BO5767","v":0},{"$f":"'Hourly - NLH'!BS5767","v":0},{"$f":"'Hourly - NLH'!BY5767","v":34.681845144225392}]
["2019-08-30",8,5,{"$f":"'Hourly - NLH'!AC5801","v":355.1484981234085},{"$f":"'Hourly - NLH'!BG5801","v":14.767642022180013},{"$f":"'Hourly - NLH'!BO5801","v":0},{"$f":"'Hourly - NLH'!BS5801","v":0},{"$f":"'Hourly - NLH'!BY5801","v":14.767642022180013}]
["2019-09-03",{"$f":"MONTH(A5893)","v":9},10,{"$f":"'Hourly - NLH'!AC5902","v":579.56540739276784},{"$f":"'Hourly - NLH'!BG5902","v":9.4359361677572409},{"$f":"'Hourly - NLH'!BO5902","v":0},{"$f":"'Hourly - NLH'!BS5902","v":0},{"$f":"'Hourly - NLH'!BY5902","v":9.4359361677572409}]
["2019-09-05",9,8,{"$f":"'Hourly - NLH'!AC5948","v":474.31500130078467},{"$f":"'Hourly - NLH'!BG5948","v":10.529007931252831},{"$f":"'Hourly - NLH'!BO5948","v":0},{"$f":"'Hourly - NLH'!BS5948","v":0},{"$f":"'Hourly - NLH'!BY5948","v":10.529007931252831}]
["2019-09-07",9,5,{"$f":"'Hourly - NLH'!AC5993","v":484.75705867259114},{"$f":"'Hourly - NLH'!BG5993","v":11.854504372262642},{"$f":"'Hourly - NLH'!BO5993","v":0},{"$f":"'Hourly - NLH'!BS5993","v":0},{"$f":"'Hourly - NLH'!BY5993","v":11.854504372262642}]
["2019-09-11",9,23,{"$f":"'Hourly - NLH'!AC6107","v":484.2235950036436},{"$f":"'Hourly - NLH'!BG6107","v":94.199060868997677},{"$f":"'Hourly - NLH'!BO6107","v":0},{"$f":"'Hourly - NLH'!BS6107","v":0},{"$f":"'Hourly - NLH'!BY6107","v":94.199060868997677}]
["2019-09-13",9,9,{"$f":"'Hourly - NLH'!AC6141","v":615.66311565821798},{"$f":"'Hourly - NLH'!BG6141","v":8.5980985761194297},{"$f":"'Hourly - NLH'!BO6141","v":0},{"$f":"'Hourly - NLH'!BS6141","v":0},{"$f":"'Hourly - NLH'!BY6141","v":8.5980985761194297}]
["2019-09-18",9,3,{"$f":"'Hourly - NLH'!AC6255","v":408.80111267996574},{"$f":"'Hourly - NLH'!BG6255","v":17.725219152375345},{"$f":"'Hourly - NLH'!BO6255","v":0},{"$f":"'Hourly - NLH'!BS6255","v":0},{"$f":"'Hourly - NLH'!BY6255","v":17.725219152375345}]
["2019-09-19",9,24,{"$f":"'Hourly - NLH'!AC6300","v":456.58227378669523},{"$f":"'Hourly - NLH'!BG6300","v":44.738861574588526},{"$f":"'Hourly - NLH'!BO6300","v":0},{"$f":"'Hourly - NLH'!BS6300","v":0},{"$f":"'Hourly - NLH'!BY6300","v":44.738861574588526}]
["2019-09-23",9,15,{"$f":"'Hourly - NLH'!AC6387","v":602.99829299913029},{"$f":"'Hourly - NLH'!BG6387","v":17.170930610444838},{"$f":"'Hourly - NLH'!BO6387","v":0},{"$f":"'Hourly - NLH'!BS6387","v":0},{"$f":"'Hourly - NLH'!BY6387","v":17.170930610444838}]
["2019-09-26",9,3,{"$f":"'Hourly - NLH'!AC6447","v":451.88976929132326},{"$f":"'Hourly - NLH'!BG6447","v":21.134878716891816},{"$f":"'Hourly - NLH'!BO6447","v":0},{"$f":"'Hourly - NLH'!BS6447","v":0},{"$f":"'Hourly - NLH'!BY6447","v":21.134878716891816}]
["2019-09-27",9,13,{"$f":"'Hourly - NLH'!AC6481","v":578.8184058910789},{"$f":"'Hourly - NLH'!BG6481","v":14.836377677004961},{"$f":"'Hourly - NLH'!BO6481","v":0},{"$f":"'Hourly - NLH'!BS6481","v":0},{"$f":"'Hourly - NLH'!BY6481","v":14.836377677004961}]
["2019-10-02",10,7,{"$f":"'Hourly - NLH'!AC6595","v":637.46159240271982},{"$f":"'Hourly - NLH'!BG6595","v":0},{"$f":"'Hourly - NLH'!BO6595","v":0},{"$f":"'Hourly - NLH'!BS6595","v":0},{"$f":"'Hourly - NLH'!BY6595","v":0}]
["2019-10-04",10,4,{"$f":"'Hourly - NLH'!AC6640","v":470.66376229407712},{"$f":"'Hourly - NLH'!BG6640","v":19.36348933485959},{"$f":"'Hourly - NLH'!BO6640","v":0},{"$f":"'Hourly - NLH'!BS6640","v":0},{"$f":"'Hourly - NLH'!BY6640","v":19.36348933485959}]
["2019-10-08",10,11,{"$f":"'Hourly - NLH'!AC6743","v":785.29366403133747},{"$f":"'Hourly - NLH'!BG6743","v":1.5633872858893501},{"$f":"'Hourly - NLH'!BO6743","v":0},{"$f":"'Hourly - NLH'!BS6743","v":0},{"$f":"'Hourly - NLH'!BY6743","v":1.5633872858893501}]
["2019-10-10",10,8,{"$f":"'Hourly - NLH'!AC6788","v":643.99964345555486},{"$f":"'Hourly - NLH'!BG6788","v":12.604867265403001},{"$f":"'Hourly - NLH'!BO6788","v":0},{"$f":"'Hourly - NLH'!BS6788","v":0},{"$f":"'Hourly - NLH'!BY6788","v":12.604867265403001}]
["2019-10-13",10,20,{"$f":"'Hourly - NLH'!AC6872","v":682.32647684075198},{"$f":"'Hourly - NLH'!BG6872","v":13.393631041487776},{"$f":"'Hourly - NLH'!BO6872","v":0},{"$f":"'Hourly - NLH'!BS6872","v":0},{"$f":"'Hourly - NLH'!BY6872","v":13.393631041487776}]
["2019-10-16",10,11,{"$f":"'Hourly - NLH'!AC6935","v":831.13593491123027},{"$f":"'Hourly - NLH'!BG6935","v":15.425232833253911},{"$f":"'Hourly - NLH'!BO6935","v":0},{"$f":"'Hourly - NLH'!BS6935","v":0},{"$f":"'Hourly - NLH'!BY6935","v":15.425232833253911}]
["2019-10-18",10,8,{"$f":"'Hourly - NLH'!AC6980","v":885.63234593653021},{"$f":"'Hourly - NLH'!BG6980","v":0},{"$f":"'Hourly - NLH'!BO6980","v":0},{"$f":"'Hourly - NLH'!BS6980","v":0},{"$f":"'Hourly - NLH'!BY6980","v":0}]
["2019-10-22",10,15,{"$f":"'Hourly - NLH'!AC7083","v":779.84686968543417},{"$f":"'Hourly - NLH'!BG7083","v":51.510064656827794},{"$f":"'Hourly - NLH'!BO7083","v":0},{"$f":"'Hourly - NLH'!BS7083","v":0},{"$f":"'Hourly - NLH'!BY7083","v":51.510064656827794}]
["2019-10-24",10,12,{"$f":"'Hourly - NLH'!AC7128","v":781.60236960528096},{"$f":"'Hourly - NLH'!BG7128","v":44.458287707715314},{"$f":"'Hourly - NLH'!BO7128","v":0},{"$f":"'Hourly - NLH'!BS7128","v":0},{"$f":"'Hourly - NLH'!BY7128","v":44.458287707715314}]
["2019-10-26",10,9,{"$f":"'Hourly - NLH'!AC7173","v":998.04440578234176},{"$f":"'Hourly - NLH'!BG7173","v":7.0377990986161123},{"$f":"'Hourly - NLH'!BO7173","v":0},{"$f":"'Hourly - NLH'!BS7173","v":0},{"$f":"'Hourly - NLH'!BY7173","v":7.0377990986161123}]
["2019-10-30",10,16,{"$f":"'Hourly - NLH'!AC7276","v":696.68731155453247},{"$f":"'Hourly - NLH'!BG7276","v":33.24914605629121},{"$f":"'Hourly - NLH'!BO7276","v":0},{"$f":"'Hourly - NLH'!BS7276","v":0},{"$f":"'Hourly - NLH'!BY7276","v":33.24914605629121}]
["2019-10-31",10,21,{"$f":"'Hourly - NLH'!AC7305","v":789.97002333021442},{"$f":"'Hourly - NLH'!BG7305","v":29.240251599090996},{"$f":"'Hourly - NLH'!BO7305","v":0},{"$f":"'Hourly - NLH'!BS7305","v":0},{"$f":"'Hourly - NLH'!BY7305","v":29.240251599090996}]
["2019-11-05",11,19,{"$f":"'Hourly - NLH'!AC7423","v":760.03716590993918},{"$f":"'Hourly - NLH'!BG7423","v":29.847203228331011},{"$f":"'Hourly - NLH'!BO7423","v":0},{"$f":"'Hourly - NLH'!BS7423","v":0},{"$f":"'Hourly - NLH'!BY7423","v":29.847203228331011}]
["2019-11-07",11,16,{"$f":"'Hourly - NLH'!AC7468","v":930.60629010045045},{"$f":"'Hourly - NLH'!BG7468","v":24.791799496857799},{"$f":"'Hourly - NLH'!BO7468","v":0},{"$f":"'Hourly - NLH'!BS7468","v":0},{"$f":"'Hourly - NLH'!BY7468","v":24.791799496857799}]
["2019-11-09",11,13,{"$f":"'Hourly - NLH'!AC7513","v":791.06650253047792},{"$f":"'Hourly - NLH'!BG7513","v":19.508219357678975},{"$f":"'Hourly - NLH'!BO7513","v":0},{"$f":"'Hourly - NLH'!BS7513","v":0},{"$f":"'Hourly - NLH'!BY7513","v":19.508219357678975}]
["2019-11-13",11,20,{"$f":"'Hourly - NLH'!AC7616","v":887.46444493120748},{"$f":"'Hourly - NLH'!BG7616","v":18.633552463016674},{"$f":"'Hourly - NLH'!BO7616","v":0},{"$f":"'Hourly - NLH'!BS7616","v":0},{"$f":"'Hourly - NLH'!BY7616","v":18.633552463016674}]
["2019-11-15",11,17,{"$f":"'Hourly - NLH'!AC7661","v":1171.8288410067628},{"$f":"'Hourly - NLH'!BG7661","v":33.302604476605801},{"$f":"'Hourly - NLH'!BO7661","v":0},{"$f":"'Hourly - NLH'!BS7661","v":98.022210794561644},{"$f":"'Hourly - NLH'!BY7661","v":131.32481527116744}]
["2019-11-19",11,24,{"$f":"'Hourly - NLH'!AC7764","v":755.03640095920491},{"$f":"'Hourly - NLH'!BG7764","v":36.751702399536413},{"$f":"'Hourly - NLH'!BO7764","v":0},{"$f":"'Hourly - NLH'!BS7764","v":0},{"$f":"'Hourly - NLH'!BY7764","v":36.751702399536413}]
["2019-11-21",11,2,{"$f":"'Hourly - NLH'!AC7790","v":609.92199016546306},{"$f":"'Hourly - NLH'!BG7790","v":36.74549004838434},{"$f":"'Hourly - NLH'!BO7790","v":0},{"$f":"'Hourly - NLH'!BS7790","v":0},{"$f":"'Hourly - NLH'!BY7790","v":36.74549004838434}]
["2019-11-23",11,17,{"$f":"'Hourly - NLH'!AC7853","v":1213.6385151850318},{"$f":"'Hourly - NLH'!BG7853","v":24.804758903989509},{"$f":"'Hourly - NLH'!BO7853","v":13.939970215915727},{"$f":"'Hourly - NLH'!BS7853","v":249.79703517391971},{"$f":"'Hourly - NLH'!BY7853","v":288.54176429382494}]
["2019-11-27",11,24,{"$f":"'Hourly - NLH'!AC7956","v":892.78943710377814},{"$f":"'Hourly - NLH'!BG7956","v":50.997993192111309},{"$f":"'Hourly - NLH'!BO7956","v":0},{"$f":"'Hourly - NLH'!BS7956","v":0},{"$f":"'Hourly - NLH'!BY7956","v":50.997993192111309}]
["2019-11-29",11,21,{"$f":"'Hourly - NLH'!AC8001","v":1141.7162620566178},{"$f":"'Hourly - NLH'!BG8001","v":51.121353598126198},{"$f":"'Hourly - NLH'!BO8001","v":0},{"$f":"'Hourly - NLH'!BS8001","v":0},{"$f":"'Hourly - NLH'!BY8001","v":51.121353598126198}]
["2019-12-04",12,15,{"$f":"'Hourly - NLH'!AC8115","v":1082.9055237491955},{"$f":"'Hourly - NLH'!BG8115","v":36.155500678132292},{"$f":"'Hourly - NLH'!BO8115","v":0},{"$f":"'Hourly - NLH'!BS8115","v":0},{"$f":"'Hourly - NLH'!BY8115","v":36.155500678132292}]
["2019-12-06",12,1,{"$f":"'Hourly - NLH'!AC8149","v":750.00515774409689},{"$f":"'Hourly - NLH'!BG8149","v":22.525982615317083},{"$f":"'Hourly - NLH'!BO8149","v":0},{"$f":"'Hourly - NLH'!BS8149","v":0},{"$f":"'Hourly - NLH'!BY8149","v":22.525982615317083}]
["2019-12-07",12,22,{"$f":"'Hourly - NLH'!AC8194","v":1042.611008039835},{"$f":"'Hourly - NLH'!BG8194","v":56.491249875231944},{"$f":"'Hourly - NLH'!BO8194","v":0},{"$f":"'Hourly - NLH'!BS8194","v":0},{"$f":"'Hourly - NLH'!BY8194","v":56.491249875231944}]
["2019-12-11",12,7,{"$f":"'Hourly - NLH'!AC8275","v":737.68593443049508},{"$f":"'Hourly - NLH'!BG8275","v":115.03736543307528},{"$f":"'Hourly - NLH'!BO8275","v":0},{"$f":"'Hourly - NLH'!BS8275","v":0},{"$f":"'Hourly - NLH'!BY8275","v":115.03736543307528}]
["2019-12-14",12,1,{"$f":"'Hourly - NLH'!AC8341","v":869.60910795527093},{"$f":"'Hourly - NLH'!BG8341","v":87.18704581930055},{"$f":"'Hourly - NLH'!BO8341","v":0},{"$f":"'Hourly - NLH'!BS8341","v":0},{"$f":"'Hourly - NLH'!BY8341","v":87.18704581930055}]
["2019-12-18",12,19,{"$f":"'Hourly - NLH'!AC8455","v":1194.5169392178746},{"$f":"'Hourly - NLH'!BG8455","v":64.249378393271769},{"$f":"'Hourly - NLH'!BO8455","v":3.2508451197186461},{"$f":"'Hourly - NLH'!BS8455","v":179.98778843681859},{"$f":"'Hourly - NLH'!BY8455","v":247.48801194980899}]
["2019-12-20",12,5,{"$f":"'Hourly - NLH'!AC8489","v":895.74305968882982},{"$f":"'Hourly - NLH'!BG8489","v":122.14060612327641},{"$f":"'Hourly - NLH'!BO8489","v":0},{"$f":"'Hourly - NLH'!BS8489","v":0},{"$f":"'Hourly - NLH'!BY8489","v":122.14060612327641}]
["2019-12-24",12,23,{"$f":"'Hourly - NLH'!AC8603","v":1043.1344348270593},{"$f":"'Hourly - NLH'!BG8603","v":67.655593306169067},{"$f":"'Hourly - NLH'!BO8603","v":0},{"$f":"'Hourly - NLH'!BS8603","v":0},{"$f":"'Hourly - NLH'!BY8603","v":67.655593306169067}]
["2019-12-26",12,20,{"$f":"'Hourly - NLH'!AC8648","v":1408.6536473037143},{"$f":"'Hourly - NLH'!BG8648","v":31.46734930387759},{"$f":"'Hourly - NLH'!BO8648","v":127.4042111324387},{"$f":"'Hourly - NLH'!BS8648","v":981.88214386137417},{"$f":"'Hourly - NLH'!BY8648","v":1140.7537042976905}]
["2019-12-28",12,6,{"$f":"'Hourly - NLH'!AC8682","v":904.84102470139408},{"$f":"'Hourly - NLH'!BG8682","v":33.258142675160862},{"$f":"'Hourly - NLH'!BO8682","v":0},{"$f":"'Hourly - NLH'!BS8682","v":0},{"$f":"'Hourly - NLH'!BY8682","v":33.258142675160862}]
["2019-12-30",12,18,{"$f":"'Hourly - NLH'!AC8742","v":1346.5105735938985},{"$f":"'Hourly - NLH'!BG8742","v":20.170526340281718},{"$f":"'Hourly - NLH'!BO8742","v":90.84040845733179},{"$f":"'Hourly - NLH'!BS8742","v":745.55129415875194},{"$f":"'Hourly - NLH'!BY8742","v":856.56222895636552}]
["2019-12-30",12,19,{"$f":"'Hourly - NLH'!AC8743","v":1232.3525282740693},{"$f":"'Hourly - NLH'!BG8743","v":25.385098388207432},{"$f":"'Hourly - NLH'!BO8743","v":24.581006143071022},{"$f":"'Hourly - NLH'!BS8743","v":318.60330456495348},{"$f":"'Hourly - NLH'!BY8743","v":368.56940909623194}]
["2019-12-30",12,20,{"$f":"'Hourly - NLH'!AC8744","v":1225.4684867580193},{"$f":"'Hourly - NLH'!BG8744","v":39.460087654484056},{"$f":"'Hourly - NLH'!BO8744","v":20.653375214129305},{"$f":"'Hourly - NLH'!BS8744","v":293.24268505394804},{"$f":"'Hourly - NLH'!BY8744","v":353.35614792256138}]
["2019-12-30",12,21,{"$f":"'Hourly - NLH'!AC8745","v":1192.280055726096},{"$f":"'Hourly - NLH'!BG8745","v":34.391602453823531},{"$f":"'Hourly - NLH'!BO8745","v":2.0274441720450387},{"$f":"'Hourly - NLH'!BS8745","v":171.85981354360135},{"$f":"'Hourly - NLH'!BY8745","v":208.27886016946991}]
["2019-12-30",12,22,{"$f":"'Hourly - NLH'!AC8746","v":1144.0420967045395},{"$f":"'Hourly - NLH'!BG8746","v":31.13168094197146},{"$f":"'Hourly - NLH'!BO8746","v":0},{"$f":"'Hourly - NLH'!BS8746","v":0.40979375832172704},{"$f":"'Hourly - NLH'!BY8746","v":31.541474700293186}]
["2019-12-30",12,23,{"$f":"'Hourly - NLH'!AC8747","v":1050.9336968056416},{"$f":"'Hourly - NLH'!BG8747","v":28.333643080695047},{"$f":"'Hourly - NLH'!BO8747","v":0},{"$f":"'Hourly - NLH'!BS8747","v":0},{"$f":"'Hourly - NLH'!BY8747","v":28.333643080695047}]
["2019-12-30",12,24,{"$f":"'Hourly - NLH'!AC8748","v":974.70262235518362},{"$f":"'Hourly - NLH'!BG8748","v":25.515513153561301},{"$f":"'Hourly - NLH'!BO8748","v":0},{"$f":"'Hourly - NLH'!BS8748","v":0},{"$f":"'Hourly - NLH'!BY8748","v":25.515513153561301}]
["2019-12-31",12,1,{"$f":"'Hourly - NLH'!AC8749","v":925.7693056047334},{"$f":"'Hourly - NLH'!BG8749","v":24.73437252779339},{"$f":"'Hourly - NLH'!BO8749","v":0},{"$f":"'Hourly - NLH'!BS8749","v":0},{"$f":"'Hourly - NLH'!BY8749","v":24.73437252779339}]
["2019-12-31",12,2,{"$f":"'Hourly - NLH'!AC8750","v":905.41519151182376},{"$f":"'Hourly - NLH'!BG8750","v":22.566223769505839},{"$f":"'Hourly - NLH'!BO8750","v":0},{"$f":"'Hourly - NLH'!BS8750","v":0},{"$f":"'Hourly - NLH'!BY8750","v":22.566223769505839}]
["2019-12-31",12,3,{"$f":"'Hourly - NLH'!AC8751","v":898.77949204180743},{"$f":"'Hourly - NLH'!BG8751","v":19.308802277996467},{"$f":"'Hourly - NLH'!BO8751","v":0},{"$f":"'Hourly - NLH'!BS8751","v":0},{"$f":"'Hourly - NLH'!BY8751","v":19.308802277996467}]
["2019-12-31",12,4,{"$f":"'Hourly - NLH'!AC8752","v":906.70657015119821},{"$f":"'Hourly - NLH'!BG8752","v":15.796531885141047},{"$f":"'Hourly - NLH'!BO8752","v":0},{"$f":"'Hourly - NLH'!BS8752","v":0},{"$f":"'Hourly - NLH'!BY8752","v":15.796531885141047}]
["2019-12-31",12,5,{"$f":"'Hourly - NLH'!AC8753","v":925.22295310345942},{"$f":"'Hourly - NLH'!BG8753","v":13.525123679804992},{"$f":"'Hourly - NLH'!BO8753","v":0},{"$f":"'Hourly - NLH'!BS8753","v":0},{"$f":"'Hourly - NLH'!BY8753","v":13.525123679804992}]
["2019-12-31",12,6,{"$f":"'Hourly - NLH'!AC8754","v":961.80870332512177},{"$f":"'Hourly - NLH'!BG8754","v":13.490641502673348},{"$f":"'Hourly - NLH'!BO8754","v":0},{"$f":"'Hourly - NLH'!BS8754","v":0},{"$f":"'Hourly - NLH'!BY8754","v":13.490641502673348}]
["2019-12-31",12,7,{"$f":"'Hourly - NLH'!AC8755","v":1035.635826769975},{"$f":"'Hourly - NLH'!BG8755","v":16.78952905106452},{"$f":"'Hourly - NLH'!BO8755","v":0},{"$f":"'Hourly - NLH'!BS8755","v":0},{"$f":"'Hourly - NLH'!BY8755","v":16.78952905106452}]
["2019-12-31",12,8,{"$f":"'Hourly - NLH'!AC8756","v":1076.0957129097606},{"$f":"'Hourly - NLH'!BG8756","v":21.801726414740813},{"$f":"'Hourly - NLH'!BO8756","v":0},{"$f":"'Hourly - NLH'!BS8756","v":0},{"$f":"'Hourly - NLH'!BY8756","v":21.801726414740813}]
["2019-12-31",12,9,{"$f":"'Hourly - NLH'!AC8757","v":1109.2245418506361},{"$f":"'Hourly - NLH'!BG8757","v":32.725348709496444},{"$f":"'Hourly - NLH'!BO8757","v":0},{"$f":"'Hourly - NLH'!BS8757","v":0},{"$f":"'Hourly - NLH'!BY8757","v":32.725348709496444}]
["2019-12-31",12,10,{"$f":"'Hourly - NLH'!AC8758","v":1102.3802350619515},{"$f":"'Hourly - NLH'!BG8758","v":31.226197756465126},{"$f":"'Hourly - NLH'!BO8758","v":0},{"$f":"'Hourly - NLH'!BS8758","v":0},{"$f":"'Hourly - NLH'!BY8758","v":31.226197756465126}]
["2019-12-31",12,11,{"$f":"'Hourly - NLH'!AC8759","v":1114.2509848623552},{"$f":"'Hourly - NLH'!BG8759","v":28.303401636257192},{"$f":"'Hourly - NLH'!BO8759","v":0},{"$f":"'Hourly - NLH'!BS8759","v":0},{"$f":"'Hourly - NLH'!BY8759","v":28.303401636257192}]
["2019-12-31",12,12,{"$f":"'Hourly - NLH'!AC8760","v":1123.1217627466735},{"$f":"'Hourly - NLH'!BG8760","v":29.136195182857911},{"$f":"'Hourly - NLH'!BO8760","v":0},{"$f":"'Hourly - NLH'!BS8760","v":0},{"$f":"'Hourly - NLH'!BY8760","v":29.136195182857911}]
["2019-12-31",12,13,{"$f":"'Hourly - NLH'!AC8761","v":1098.2378897341121},{"$f":"'Hourly - NLH'!BG8761","v":30.121463227015788},{"$f":"'Hourly - NLH'!BO8761","v":0},{"$f":"'Hourly - NLH'!BS8761","v":0},{"$f":"'Hourly - NLH'!BY8761","v":30.121463227015788}]
["2019-12-31",12,14,{"$f":"'Hourly - NLH'!AC8762","v":1041.7251737387176},{"$f":"'Hourly - NLH'!BG8762","v":27.859832275941812},{"$f":"'Hourly - NLH'!BO8762","v":0},{"$f":"'Hourly - NLH'!BS8762","v":0},{"$f":"'Hourly - NLH'!BY8762","v":27.859832275941812}]
["2019-12-31",12,15,{"$f":"'Hourly - NLH'!AC8763","v":1052.831030037338},{"$f":"'Hourly - NLH'!BG8763","v":27.115275333607173},{"$f":"'Hourly - NLH'!BO8763","v":0},{"$f":"'Hourly - NLH'!BS8763","v":0},{"$f":"'Hourly - NLH'!BY8763","v":27.115275333607173}]
["2019-12-31",12,16,{"$f":"'Hourly - NLH'!AC8764","v":1095.4763261822186},{"$f":"'Hourly - NLH'!BG8764","v":25.910500380996623},{"$f":"'Hourly - NLH'!BO8764","v":0},{"$f":"'Hourly - NLH'!BS8764","v":0},{"$f":"'Hourly - NLH'!BY8764","v":25.910500380996623}]
["2019-12-31",12,17,{"$f":"'Hourly - NLH'!AC8765","v":1199.7700518344675},{"$f":"'Hourly - NLH'!BG8765","v":25.586868543269055},{"$f":"'Hourly - NLH'!BO8765","v":6.1562038777384416},{"$f":"'Hourly - NLH'!BS8765","v":199.10934023299802},{"$f":"'Hourly - NLH'!BY8765","v":230.85241265400552}]
["2019-12-31",12,18,{"$f":"'Hourly - NLH'!AC8766","v":1179.6841471512741},{"$f":"'Hourly - NLH'!BG8766","v":26.053624977514851},{"$f":"'Hourly - NLH'!BO8766","v":0},{"$f":"'Hourly - NLH'!BS8766","v":126.27128206235497},{"$f":"'Hourly - NLH'!BY8766","v":152.32490703986983}]
["2019-12-31",12,19,{"$f":"'Hourly - NLH'!AC8767","v":1142.2142992457327},{"$f":"'Hourly - NLH'!BG8767","v":30.012188500197084},{"$f":"'Hourly - NLH'!BO8767","v":0},{"$f":"'Hourly - NLH'!BS8767","v":0},{"$f":"'Hourly - NLH'!BY8767","v":30.012188500197084}]
["2019-12-31",12,20,{"$f":"'Hourly - NLH'!AC8768","v":1133.8898738626881},{"$f":"'Hourly - NLH'!BG8768","v":45.718311640262101},{"$f":"'Hourly - NLH'!BO8768","v":0},{"$f":"'Hourly - NLH'!BS8768","v":0},{"$f":"'Hourly - NLH'!BY8768","v":45.718311640262101}]
["2019-12-31",12,21,{"$f":"'Hourly - NLH'!AC8769","v":1107.3669433463051},{"$f":"'Hourly - NLH'!BG8769","v":39.691162655590666},{"$f":"'Hourly - NLH'!BO8769","v":0},{"$f":"'Hourly - NLH'!BS8769","v":0},{"$f":"'Hourly - NLH'!BY8769","v":39.691162655590666}]
["2019-12-31",12,22,{"$f":"'Hourly - NLH'!AC8770","v":1064.4435041098666},{"$f":"'Hourly - NLH'!BG8770","v":55.38828216420282},{"$f":"'Hourly - NLH'!BO8770","v":0},{"$f":"'Hourly - NLH'!BS8770","v":0},{"$f":"'Hourly - NLH'!BY8770","v":55.38828216420282}]
["2019-12-31",12,23,{"$f":"'Hourly - NLH'!AC8771","v":993.24880635296904},{"$f":"'Hourly - NLH'!BG8771","v":48.06008208496452},{"$f":"'Hourly - NLH'!BO8771","v":0},{"$f":"'Hourly - NLH'!BS8771","v":0},{"$f":"'Hourly - NLH'!BY8771","v":48.06008208496452}]
["2019-12-31",12,24,{"$f":"'Hourly - NLH'!AC8772","v":917.78262540429444},{"$f":"'Hourly - NLH'!BG8772","v":44.036065031343441},{"$f":"'Hourly - NLH'!BO8772","v":0},{"$f":"'Hourly - NLH'!BS8772","v":0},{"$f":"'Hourly - NLH'!BY8772","v":44.036065031343441}]

{"sheet":"Controls","index":6,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[[35,1,35,2],[2,14,2,16],[2,11,2,13],[7,1,7,2],[36,1,36,2],[62,3,62,4],[62,5,62,6],[38,1,38,2],[42,1,42,2],[49,1,49,2],[46,1,46,2],[40,1,40,2]]}
[]
[null,"CONTROLS",null,null,null,null,null,null,null,null,null,"LOOKUP TABLES & INPUTS",null,null,null,null,null,null,"DROPDOWN MENU INPUTS"]
[null,null,null,null,null,null,null,null,null,null,null,"Alpha",null,null,"With/Without Exports",null,null,null,"Export Ctrls"]
[null,"FLM Energy Cost Controls",null,null,null,null,null,null,null,null,null,"Generation (Internal) and Transmission",null,null,1,"With Exports",null,null,"With Exports"]
[null,null,null,null,null,null,null,null,null,null,null,1,0.5,2,2,"Without Exports",null,null,"Without Exports"]
[null,null,null,null,null,null,null,null,null,null,null,2,0.6,5,null,null,null,null,"Smooth Ctrls"]
[null,"Capacity Cost Controls - 2021 through 2040",null,null,null,null,null,null,null,null,null,3,0.77,8,null,null,null,null," unsmoothed"]
[null,"Alpha",null,null,null,null,null,null,null,null,null,4,0.8,11,null,null,null,null," smoothed 1"]
[null,null,1,null,null,null,null,null,null,null,null,5,0.9,14,null,null,null,null," smoothed 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Ctrls"]
[null,"Capacity Cost Controls - 2018 - 2020",null,null,null,null,null,null,null,null,null,"NYISO Weight",null,null,null,null,null,null,"Algorithm"]
[null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,null,null,null,"Load Flow"]
[null,"Alpha - Internal Gen",null,null,null,null,null,null,null,null,null,2,0.25,null,null,null,null,null,"Cap Cost Ctrls"]
[null,null,3,null,null,null,null,null,null,null,null,3,0.5,null,null,null,null,null,"Internal Cost"]
[null,"Alpha - Transmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEISO Auction Price"]
[null,null,4,null,null,null,null,null,null,null,null,"Line Losses",null,null,null,null,null,null,"Reserves Ctrls"]
[null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,null,null,null,"Reserves"]
[null,"Line Loss Parameters",null,null,null,null,null,null,null,null,null,2,0.2,null,null,null,null,null,"No Reserves"]
[null,null,null,null,null,null,null,null,null,null,null,3,0.5,null,null,null,null,null,"Transmission Capacity"]
[null,"Exponent",null,null,null,null,null,null,null,null,null,4,0.7,null,null,null,null,null,"Include in Marginal Cost"]
[null,5,{"$f":"VLOOKUP(B21,$L$17:$M$21,2,FALSE)","v":1},null,null,null,null,null,null,null,null,5,1,null,null,null,null,null,"Exclude from Marginal Cost"]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Access Fees NE"]
[null,4,{"$f":"VLOOKUP(B23,$L$17:$M$21,2,FALSE)","v":0.7},null,null,null,null,null,null,null,null,"Max Function Load Exponent",null,null,null,null,null,null,"YES"]
[null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,"NO"]
[null,"Other Parameters",null,null,null,null,null,null,null,null,null,2,1.02,null,null,null,null,null,"Transmission Access Fees NY"]
[null,null,null,null,null,null,null,null,null,null,null,3,1.04,null,null,null,null,null,"YES"]
[null,"NYISO Average Marginal Cost Weight",null,null,null,null,null,null,null,null,null,4,1.06,null,null,null,null,null,"NO"]
[null,1,{"$f":"VLOOKUP($B$28,$L$12:$M$14,2,FALSE)","v":0},null,null,null,null,null,null,null,null,5,1.08,null,null,null,null,null,"Loss Calcs based on Year:"]
[null,"Max Function Load Exponent (Generation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,2,{"$f":"VLOOKUP($B$30,$L$24:$M$28,2,FALSE)","v":1.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,"Max Function Load Exponent (Transmission)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,2,{"$f":"VLOOKUP($B$32,$L$24:$M$28,2,FALSE)","v":1.02}]
[]
[null,"Hourly 2019, 2020 & 2021 Controls"]
[]
[null,"Marginal Energy Price"]
[null,"Smoothing Controls"]
[null,null,3]
[null,"Marginal Line Loss Controls"]
[null,null,1]
[null,"Operating Reserves"]
[null,null,1,null,"Note: Switch controls 2019-2040"]
[null,"Transmission Capacity"]
[null,null,1,null,"Note: Switch controls 2019-2040"]
[]
[null,"Access Fees for Transmission Paths to Northeast Markets"]
[null,"NS/NB to NE ISO"]
[null,null,1]
[]
[null,"HQ to NYISO A"]
[null,null,1]
[]
[null,"Inputs"]
[null,"Model Start Year",null,2019]
[null,"Use Hourly calc for x years",null,3,{"$f":"D54+D55","v":2022}]
[null,"Loss Calcs Based on:",null,2021]
[null,"Peak Hours Per Day (Commercial)",null,16]
[null,"Peak Hours Per Day (Winter, NLH)",null,15]
[null,"Peak Hours Per Day (Summer, NLH)",null,14]
[null,"Exports Based on:",null,2021]
[]
[null,"Parameter"]
[null,"Seasons:"]
[null,"Winter",null,0]
[null,"Spring-Fall",null,1]
[null,"Summer Cool",null,2]
[null,"Summer Warm",null,3]

{"sheet":"System Summary - Hydro","index":7,"n_rows":267,"n_cols":55,"rows_kept":267,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,2,2,2],[1,4,1,5],[1,7,1,8],[1,10,1,11],[0,4,0,5],[0,7,0,8],[0,10,0,11],[0,26,0,36],[0,39,0,40],[1,26,1,28],[1,30,1,32],[1,34,1,36],[1,38,1,41],[1,13,2,13],[1,14,2,14],[1,15,1,16],[1,17,1,18],[1,21,1,22],[1,23,1,24]]}
[null,null,null,null,"All Hours",null,null,"Peak Hours",null,null,"Off-Peak Hours",null,null,"DIAGNOSTICS, MONTHLY",null,null,null,null,null,null,"DIAGNOSTICS, ANNUAL",null,null,null,null,null,"ANNUAL MARGINAL COSTS",null,null,null,null,null,null,null,null,null,null,null,null,"(Peak Hours)"]
[null,"Year","Month",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"Year","Month","Ratio Peak/Average",null,"Ratio Off-Peak/Peak",null,null,null,"Ratio Peak/Average",null,"Ratio Off-Peak/Peak",null,null,"AVERAGE, PEAK and OFF-PEAK",null,null,null,"AVERAGE, PEAK HOURS ",null,null,null,"AVERAGE, OFF-PEAK HOURS",null,null,null,"Internal Gen Cap Summary",null,null,null,null,{"$f":"MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM4)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM4))","v":6},{"$f":"MATCH('System Summary - Hydro'!AM4,('Hourly - NLH'!$BC$11:$BH$11),0)","v":1}]
[null,null,null,null,"NE ISO","NY Zone A",null,"NE ISO","NY Zone A",null,"NE ISO","NY Zone A",null,null,null,"NE ISO","NY Zone A","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","Marginal Cost, All-in","Marginal Energy and Operating Reserve Costs","Marginal G&T Capacity Costs",null,{"$f":"MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6))","v":6}]
[null,{"$f":"Controls!$D$54","v":2019},1,null,{"$f":"IFERROR((('System Detail - Hydro'!W5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AU5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":270.84752198547437},{"$f":"IFERROR((('System Detail - Hydro'!X5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AV5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":228.82785196462825},null,{"$f":"'System Detail - Hydro'!W5","v":370.70025772774102},{"$f":"'System Detail - Hydro'!X5","v":333.47580616977973},null,{"$f":"'System Detail - Hydro'!AU5","v":104.42629574836326},{"$f":"'System Detail - Hydro'!AV5","v":54.4145949560425},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"H4/E4","v":1.3686677101946008},1.4573217521673356,{"$f":"K4/H4","v":0.281700089415796},0.16317404126264817,null,{"$f":"Controls!$D$54","v":2019},{"$f":"AF4/AB4","v":1.2915622420658095},1.391937741641015,{"$f":"AJ4/AF4","v":0.40370693226001103},0.25872472283187842,null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AA4,$E$4:$E$267)","v":79.204465821621483},{"$f":"AVERAGEIF($B$4:$B$267,AA4,$F$4:$F$267)","v":63.964245085019172},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AE4,$H$4:$H$267)","v":102.29749745819822},{"$f":"AVERAGEIF($B$4:$B$267,AE4,$I$4:$I$267)","v":89.034246849413975},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AI4,$K$4:$K$267)","v":41.298208876725482},{"$f":"AVERAGEIF($B$4:$B$267,AI4,$L$4:$L$267)","v":23.035360838659674},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AO4+AP4","v":104.85605267203997},{"$f":"IF(AM4<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM4)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM4),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM4,'System Detail - Hydro'!$BV$5:$BV$268))","v":39.831850911276106},{"$f":"SUM('System Detail - Hydro'!BJ5:BK5)","v":65.024201760763859},"AVERAGEIFS(INDEX('Hourly - NLH'!$BO$11:$BQ$8772,,MATCH(1,('Hourly - NLH'!$BO$11:$BQ$11='System Detail (MC w Internal)'!BI5)*('Hourly - NLH'!$BO$11:$BQ$11='System Detail (MC w Internal)'!BI5),0)),'Hourly - NLH'!$E$11:$E$8772,\"on-peak\")"]
[null,{"$f":"B4","v":2019},{"$f":"C4+1","v":2},null,{"$f":"IFERROR((('System Detail - Hydro'!W6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AU6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":222.84032031765005},{"$f":"IFERROR((('System Detail - Hydro'!X6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AV6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":178.32501259630439},null,{"$f":"'System Detail - Hydro'!W6","v":299.58554903019069},{"$f":"'System Detail - Hydro'!X6","v":255.96597373186793},null,{"$f":"'System Detail - Hydro'!AU6","v":94.931605796749068},{"$f":"'System Detail - Hydro'!AV6","v":48.923410703698437},null,{"$f":"N4","v":2019},{"$f":"O4+1","v":2},1.3443956129803769,1.4353901901093855,0.31687645183173485,0.19113247745556675,null,{"$f":"U4+1","v":2020},1.305098824404832,1.4101521524954865,0.38233425021608952,0.23439704844621334,null,{"$f":"AA4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AA5,$E$4:$E$267)","v":77.970374667185851},{"$f":"AVERAGEIF($B$4:$B$267,AA5,$F$4:$F$267)","v":62.835241486115819},null,{"$f":"AE4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AE5,$H$4:$H$267)","v":101.75904431654855},{"$f":"AVERAGEIF($B$4:$B$267,AE5,$I$4:$I$267)","v":88.607251034219914},null,{"$f":"AI4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AI5,$K$4:$K$267)","v":38.905967911473418},{"$f":"AVERAGEIF($B$4:$B$267,AI5,$L$4:$L$267)","v":20.769278113353831},null,{"$f":"AM4+1","v":2020},104.34983297878114,{"$f":"IF(AM5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM5)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM5),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM5,'System Detail - Hydro'!$BV$5:$BV$268))","v":37.797580114982303},{"$f":"SUM('System Detail - Hydro'!BJ6:BK6)","v":66.552252863798842}]
[null,{"$f":"B5","v":2019},{"$f":"C5+1","v":3},null,{"$f":"IFERROR((('System Detail - Hydro'!W7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AU7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":90.033889002784719},{"$f":"IFERROR((('System Detail - Hydro'!X7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AV7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":67.447444299705964},null,{"$f":"'System Detail - Hydro'!W7","v":114.45463449660531},{"$f":"'System Detail - Hydro'!X7","v":91.270028968575815},null,{"$f":"'System Detail - Hydro'!AU7","v":49.332646513083695},{"$f":"'System Detail - Hydro'!AV7","v":27.743136518256218},null,{"$f":"N5","v":2019},{"$f":"O5+1","v":3},1.2712394828692257,1.3532021845485065,0.43102358178905276,0.30396765325677888,null,{"$f":"U5+1","v":2021},1.2832854255153703,1.3628224312438555,0.41345799448002674,0.29452358617848706,null,{"$f":"AA5+1","v":2021},80.644064690603855,67.211418639124247,null,{"$f":"AE5+1","v":2021},103.48935287177062,91.597228957119896,null,{"$f":"AI5+1","v":2021},42.788500288398076,26.977544356462911,null,{"$f":"AM5+1","v":2021},106.08395379207346,{"$f":"IF(AM6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM6,'System Detail - Hydro'!$BV$5:$BV$268))","v":37.967071393341755},{"$f":"SUM('System Detail - Hydro'!BJ7:BK7)","v":68.116882398731704},{"$f":"IF(AM6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM6),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM6,'System Detail - Hydro'!$BV$5:$BV$268))","v":34.08480886356562}]
[null,2019,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AU8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":25.335982504962157},{"$f":"IFERROR((('System Detail - Hydro'!X8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AV8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":16.920823280351421},null,{"$f":"'System Detail - Hydro'!W8","v":27.436842128238197},{"$f":"'System Detail - Hydro'!X8","v":18.834626021305745},null,{"$f":"'System Detail - Hydro'!AU8","v":22.394779032375695},{"$f":"'System Detail - Hydro'!AV8","v":14.241499443015368},null,2019,4,1.0829199981830022,1.1131034057412943,0.81623019616119841,0.75613391138774788,null,2022,1.3126206475127404,1.3497908586016814,0.37008710492829461,0.31324388319081337,null,2022,81.403616568312685,69.881303544335495,null,2022,106.85206788977744,94.325144711313328,null,2022,39.544572460929324,29.5467746119072,null,2022,106.85206788977746,{"$f":"IF(AM7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM7)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM7),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM7,'System Detail - Hydro'!$BV$5:$BV$268))","v":39.895161868974313},{"$f":"SUM('System Detail - Hydro'!BJ8:BK8)","v":66.956906020803146},{"$f":"IF(AM7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM7)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM7),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM7,'System Detail - Hydro'!$BV$5:$BV$268))","v":39.895161868974313},null,null,null,null,null,null,null,null,null,{"$f":"(AN14/AN6)","v":1.2064338460337682},{"$f":"(AO14/AO6)","v":1.2951702718898757},1.1569738282374817]
[null,2019,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AU9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":19.528791649048131},{"$f":"IFERROR((('System Detail - Hydro'!X9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AV9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":15.486845365271783},null,{"$f":"'System Detail - Hydro'!W9","v":21.236743927389043},{"$f":"'System Detail - Hydro'!X9","v":18.839495881656926},null,{"$f":"'System Detail - Hydro'!AU9","v":17.137658459370858},{"$f":"'System Detail - Hydro'!AV9","v":10.793134642332584},null,2019,5,1.0874581647976238,1.2164837600757117,0.8069814524282326,0.57289933393819303,null,2023,1.3145396400274703,1.3526797518077374,0.36699206814123486,0.30869265851903699,null,2023,81.158036644964781,70.062711127348436,null,2023,106.68545627660824,94.772410698718886,null,2023,39.152716239543743,29.255547412845559,null,2023,106.68545627660822,{"$f":"IF(AM8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM8)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM8),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM8,'System Detail - Hydro'!$BV$5:$BV$268))","v":38.153195644649351},{"$f":"SUM('System Detail - Hydro'!BJ9:BK9)","v":68.532260631958877},{"$f":"IF(AM8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM8)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM8),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM8,'System Detail - Hydro'!$BV$5:$BV$268))","v":38.153195644649351},null,null,null,null,null,null,null,null,null,{"$f":"BA7^(1/8)-1","v":2.3735913782707119E-2},{"$f":"BB7^(1/8)-1","v":3.2858572548051912E-2},1.8393085278683774E-2]
[null,2019,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AU10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":20.712035004369678},{"$f":"IFERROR((('System Detail - Hydro'!X10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AV10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":16.679566936434618},null,{"$f":"'System Detail - Hydro'!W10","v":23.178898650659711},{"$f":"'System Detail - Hydro'!X10","v":20.25016056306789},null,{"$f":"'System Detail - Hydro'!AU10","v":17.25842589956363},{"$f":"'System Detail - Hydro'!AV10","v":11.680735859148042},null,2019,6,1.1191029102533667,1.2140699240118589,0.74457488941444705,0.57682188853609839,null,2024,1.3154719581260177,1.3545023618049936,0.36561495959529339,0.30623183479267718,null,2024,82.227760797574092,71.633838631129422,null,2024,108.16831350870258,97.02820361102259,null,2024,39.547953572975324,29.713124818440914,null,2024,108.16831350870257,{"$f":"IF(AM9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM9)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM9),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM9,'System Detail - Hydro'!$BV$5:$BV$268))","v":38.022965842316957},{"$f":"SUM('System Detail - Hydro'!BJ10:BK10)","v":70.145347666385618},{"$f":"IF(AM9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM9)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM9),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM9,'System Detail - Hydro'!$BV$5:$BV$268))","v":38.022965842316957}]
[null,2019,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AU11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":26.046001114778608},{"$f":"IFERROR((('System Detail - Hydro'!X11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AV11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":25.654742199199543},null,{"$f":"'System Detail - Hydro'!W11","v":28.270619830073468},{"$f":"'System Detail - Hydro'!X11","v":30.725328751217557},null,{"$f":"'System Detail - Hydro'!AU11","v":22.931534913365802},{"$f":"'System Detail - Hydro'!AV11","v":18.555921026374325},null,2019,7,1.085411142596957,1.1976471450247597,0.81114369091306227,0.60392912885070449,null,2025,1.31287209468324,1.3472811099566553,0.36966215194913271,0.31679075728711598,null,2025,84.679997217897125,75.048204012405989,null,2025,111.17400532523153,101.11102760208786,null,2025,41.096822049329425,32.031039004143899,null,2025,111.17400532523155,{"$f":"IF(AM10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM10)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM10),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM10,'System Detail - Hydro'!$BV$5:$BV$268))","v":39.376926910011377},{"$f":"SUM('System Detail - Hydro'!BJ11:BK11)","v":71.79707841522017},{"$f":"IF(AM10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM10)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM10),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM10,'System Detail - Hydro'!$BV$5:$BV$268))","v":39.376926910011377},null,null,null,null,null,null,null,null,null,{"$f":"(AN14/AN8)","v":1.1996318602604248},{"$f":"(AO14/AO8)","v":1.2888519912557563},1.1499613389334407]
[null,2019,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AU12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":26.325125430851077},{"$f":"IFERROR((('System Detail - Hydro'!X12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AV12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":23.689685573736963},null,{"$f":"'System Detail - Hydro'!W12","v":31.017259408509865},{"$f":"'System Detail - Hydro'!X12","v":29.226537873508317},null,{"$f":"'System Detail - Hydro'!AU12","v":19.756137862128778},{"$f":"'System Detail - Hydro'!AV12","v":15.93809235405706},null,2019,8,1.1782378583526123,1.2337241785053348,0.63694015006072724,0.54532946813737238,null,2026,1.3071232100080923,1.3443077817918161,0.37855854727637855,0.32132331773525002,null,2026,87.262031861125649,77.388541715399498,null,2026,114.06222719814299,104.03401884953213,null,2026,43.179231027237243,33.428556094063204,null,2026,114.06222719814302,{"$f":"IF(AM11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM11)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM11),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM11,'System Detail - Hydro'!$BV$5:$BV$268))","v":40.573840902920168},{"$f":"SUM('System Detail - Hydro'!BJ12:BK12)","v":73.488386295222853},{"$f":"IF(AM11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM11)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM11),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM11,'System Detail - Hydro'!$BV$5:$BV$268))","v":40.573840902920168},null,null,null,null,null,null,null,null,null,{"$f":"BA10^(1/6)-1","v":3.0800606081997195E-2},{"$f":"BB10^(1/6)-1","v":4.319902978112955E-2},2.3561337937121563E-2]
[null,2019,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AU13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":20.078222320201824},{"$f":"IFERROR((('System Detail - Hydro'!X13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AV13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":16.696566954083881},null,{"$f":"'System Detail - Hydro'!W13","v":22.09234109778928},{"$f":"'System Detail - Hydro'!X13","v":21.669124310584792},null,{"$f":"'System Detail - Hydro'!AU13","v":17.258456031579385},{"$f":"'System Detail - Hydro'!AV13","v":9.7349866549826096},null,2019,9,1.1003136007494516,1.2978191487013833,0.78119634108430414,0.44925611738852445,null,2027,1.3088515479765019,1.3401193730776497,0.3761272426199036,0.32757642400831188,null,2027,89.377384889198581,80.444047403084355,null,2027,116.98172856631918,107.80462637365014,null,2027,44.000015002559643,35.314253999032459,null,2027,116.98172856631916,{"$f":"IF(AM12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM12)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM12),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM12,'System Detail - Hydro'!$BV$5:$BV$268))","v":41.76150117804174},{"$f":"SUM('System Detail - Hydro'!BJ13:BK13)","v":75.220227388277422},{"$f":"IF(AM12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM12)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM12),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM12,'System Detail - Hydro'!$BV$5:$BV$268))","v":41.76150117804174}]
[null,2019,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AU14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":22.477495126030888},{"$f":"IFERROR((('System Detail - Hydro'!X14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AV14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":13.649306947178937},null,{"$f":"'System Detail - Hydro'!W14","v":24.94881995979587},{"$f":"'System Detail - Hydro'!X14","v":17.130526347323663},null,{"$f":"'System Detail - Hydro'!AU14","v":19.017640358759913},{"$f":"'System Detail - Hydro'!AV14","v":8.7755997869763203},null,2019,10,1.1099466297249008,1.2550473378330926,0.76226612679101291,0.5122784676343205,null,2028,1.3005145780064316,1.3318815385263449,0.38915638485856624,0.33997117626738199,null,2028,94.466089280242542,84.964723122651478,null,2028,122.85452623621251,113.16294615306197,null,2028,47.809623293596339,38.472139913538889,null,2028,122.85452623621251,{"$f":"IF(AM13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM13)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM13),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM13,'System Detail - Hydro'!$BV$5:$BV$268))","v":45.8609452421151},{"$f":"SUM('System Detail - Hydro'!BJ14:BK14)","v":76.993580994097414},{"$f":"IF(AM13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM13)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM13),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM13,'System Detail - Hydro'!$BV$5:$BV$268))","v":45.8609452421151}]
[null,2019,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AU15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":42.485042998100518},{"$f":"IFERROR((('System Detail - Hydro'!X15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AV15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":31.35401769238036},null,{"$f":"'System Detail - Hydro'!W15","v":51.002981368825786},{"$f":"'System Detail - Hydro'!X15","v":41.906096443403285},null,{"$f":"'System Detail - Hydro'!AU15","v":30.559929279085139},{"$f":"'System Detail - Hydro'!AV15","v":16.581107440948266},null,2019,11,1.2004926385765009,1.3365463033972609,0.59917927264079673,0.39567291750359168,null,2029,1.292631705091825,1.3198206064916,0.40163593490473448,0.35797836651252385,null,2029,99.009850889235437,89.720122886722507,null,2029,127.98327237583976,118.41446700285498,null,2029,51.402681252837681,42.389817469133177,null,2029,127.98327237583973,{"$f":"IF(AM14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM14)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM14),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM14,'System Detail - Hydro'!$BV$5:$BV$268))","v":49.173822179376764},{"$f":"SUM('System Detail - Hydro'!BJ15:BK15)","v":78.809450196462961},{"$f":"IF(AM14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM14)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM14),0)),'Hourly - NLH'!$G$11:$G$8772,\"off-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM14,'System Detail - Hydro'!$BV$5:$BV$268))","v":49.173822179376764}]
[null,2019,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AU16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":163.74316240520565},{"$f":"IFERROR((('System Detail - Hydro'!X16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AV16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":132.83907721095403},null,{"$f":"'System Detail - Hydro'!W16","v":213.64502187256068},{"$f":"'System Detail - Hydro'!X16","v":189.1172571306758},null,{"$f":"'System Detail - Hydro'!AU16","v":80.573396626280584},{"$f":"'System Detail - Hydro'!AV16","v":39.04211067808437},null,2019,12,1.304756905475331,1.4236568116951736,0.37713678474728346,0.20644393468073166,null,2030,1.2871881616024925,1.3073310605548403,0.41043676830932951,0.37676760020962236,null,2030,103.97564741024729,94.973763286262667,null,2030,133.83622244142518,124.16215068191413,null,2030,54.931306621587112,46.780275549290309,null,2030,133.83622244142515,{"$f":"IF(AM15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM15)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM15),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM15,'System Detail - Hydro'!$BV$5:$BV$268))","v":53.16735999810448},{"$f":"SUM('System Detail - Hydro'!BJ16:BK16)","v":80.668862443320677}]
[null,{"$f":"B4+1","v":2020},{"$f":"C4","v":1},null,{"$f":"IFERROR((('System Detail - Hydro'!W17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AU17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":271.42667679703379},{"$f":"IFERROR((('System Detail - Hydro'!X17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AV17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":229.64657428656702},null,{"$f":"'System Detail - Hydro'!W17","v":374.51230334637455},{"$f":"'System Detail - Hydro'!X17","v":336.50263595028792},null,{"$f":"'System Detail - Hydro'!AU17","v":99.617299214799232},{"$f":"'System Detail - Hydro'!AV17","v":51.553138180365494},null,{"$f":"N4+1","v":2020},{"$f":"O4","v":1},1.3797918014758206,1.4653065781437671,0.26599206040680151,0.15320277665813448,null,2031,1.286593134530585,1.3053211549436849,0.41140062397152488,0.37986814393332741,null,2031,106.9870884252892,97.944369591593343,null,2031,137.64885345139371,127.84885763552977,null,2031,56.628824198868358,48.565708254004903,null,2031,137.64885345139371,{"$f":"IF(AM16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM16)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM16),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM16,'System Detail - Hydro'!$BV$5:$BV$268))","v":55.07598331030632},{"$f":"SUM('System Detail - Hydro'!BJ17:BK17)","v":82.572870141087378}]
[null,{"$f":"B5+1","v":2020},{"$f":"C5","v":2},null,{"$f":"IFERROR((('System Detail - Hydro'!W18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AU18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":224.40859658341148},{"$f":"IFERROR((('System Detail - Hydro'!X18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AV18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":179.26283715941582},null,{"$f":"'System Detail - Hydro'!W18","v":303.74005599906741},{"$f":"'System Detail - Hydro'!X18","v":259.08279952463971},null,{"$f":"'System Detail - Hydro'!AU18","v":92.189497557318305},{"$f":"'System Detail - Hydro'!AV18","v":46.229566550709343},null,{"$f":"N5+1","v":2020},{"$f":"O5","v":2},1.353513459927409,1.445267762298335,0.30351445499701019,0.17843549103039835,null,2032,1.2844147879593302,1.3042125732067225,0.41502038293656124,0.38172514202020885,null,2032,109.78300844678115,100.41926437571685,null,2032,141.00691951570977,130.96806719097984,null,2032,58.52074573411474,49.993804048589034,null,2032,141.00691951570974,{"$f":"IF(AM17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM17)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM17),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM17,'System Detail - Hydro'!$BV$5:$BV$268))","v":56.484368252203147},{"$f":"SUM('System Detail - Hydro'!BJ18:BK18)","v":84.5225512635066}]
[null,2020,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AU19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":89.270169789056553},{"$f":"IFERROR((('System Detail - Hydro'!X19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AV19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":66.457927502633609},null,{"$f":"'System Detail - Hydro'!W19","v":114.46412625057687},{"$f":"'System Detail - Hydro'!X19","v":91.147329773045357},null,{"$f":"'System Detail - Hydro'!AU19","v":47.280242353189365},{"$f":"'System Detail - Hydro'!AV19","v":25.308923718614011},null,2020,3,1.2822214466607724,1.3715042463434231,0.41305729490903342,0.27767048998179777,null,2033,1.2859987065661542,1.3037448239932428,0.41244492364284996,0.38234567145796711,null,2033,112.37191602035684,102.95338545730844,null,2033,144.5101386565394,134.22494340254707,null,2033,59.602473103814049,51.320326111654488,null,2033,144.5101386565394,{"$f":"IF(AM18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM18)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM18),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM18,'System Detail - Hydro'!$BV$5:$BV$268))","v":57.991128681124032},{"$f":"SUM('System Detail - Hydro'!BJ19:BK19)","v":86.519009975415358}]
[null,2020,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AU20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":22.929653286669968},{"$f":"IFERROR((('System Detail - Hydro'!X20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AV20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":15.35891593060801},null,{"$f":"'System Detail - Hydro'!W20","v":25.269813928701378},{"$f":"'System Detail - Hydro'!X20","v":17.510323479794121},null,{"$f":"'System Detail - Hydro'!AU20","v":19.653428387825993},{"$f":"'System Detail - Hydro'!AV20","v":12.346945361747451},null,2020,4,1.1020582654597681,1.1400754818182628,0.77774329653862984,0.70512377318415032,null,2034,1.2851209113839024,1.3010910143735421,0.41382051009323267,0.386308440257845,null,2034,115.00258989765041,105.77600332005686,null,2034,147.79223314077765,137.62420745607193,null,2034,61.159457306134577,53.165392924077231,null,2034,147.79223314077768,{"$f":"IF(AM19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM19)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM19),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM19,'System Detail - Hydro'!$BV$5:$BV$268))","v":59.228855868989314},{"$f":"SUM('System Detail - Hydro'!BJ20:BK20)","v":88.563377271788369}]
[null,2020,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AU21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":18.635563867474371},{"$f":"IFERROR((('System Detail - Hydro'!X21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AV21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":13.864526965503059},null,{"$f":"'System Detail - Hydro'!W21","v":20.300116501792846},{"$f":"'System Detail - Hydro'!X21","v":17.437415342429784},null,{"$f":"'System Detail - Hydro'!AU21","v":16.3051901794285},{"$f":"'System Detail - Hydro'!AV21","v":8.8624832378056411},null,2020,5,{"$f":"H20/E20","v":1.0893212915990005},1.2576999839818976,{"$f":"K20/H20","v":0.80320672928101045},0.50824523381288655,null,2035,1.284427250467699,1.297730034430103,0.41524699013544331,0.39135092356803813,null,2035,118.0957188167485,108.75322775466474,null,2035,151.68535941180278,141.1323299984459,null,2035,62.986888943364043,55.232267690200935,null,2035,151.68535941180278,{"$f":"IF(AM20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM20)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM20),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM20,'System Detail - Hydro'!$BV$5:$BV$268))","v":61.028547779368488},{"$f":"SUM('System Detail - Hydro'!BJ21:BK21)","v":90.656811632434298}]
[null,2020,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AU22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":19.16137324201004},{"$f":"IFERROR((('System Detail - Hydro'!X22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AV22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":15.038722293663508},null,{"$f":"'System Detail - Hydro'!W22","v":21.463373775813139},{"$f":"'System Detail - Hydro'!X22","v":18.879708121893355},null,{"$f":"'System Detail - Hydro'!AU22","v":15.938572494685703},{"$f":"'System Detail - Hydro'!AV22","v":9.6613421341417212},null,2020,6,1.1201375551077997,1.2554063937897322,0.74259399576066276,0.51173154117452702,null,2036,1.2793453162059831,1.2952091132375223,0.42290330154297734,0.39516305772518384,null,2036,122.06146951972154,111.91103434310195,null,2036,156.15876931927514,144.94819155302298,null,2036,66.040059110009651,57.278170585828228,null,2036,156.15876931927511,{"$f":"IF(AM21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM21)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM21),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM21,'System Detail - Hydro'!$BV$5:$BV$268))","v":63.358269626545514},{"$f":"SUM('System Detail - Hydro'!BJ22:BK22)","v":92.800499692729588}]
[null,2020,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AU23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":23.885869108031315},{"$f":"IFERROR((('System Detail - Hydro'!X23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AV23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":23.278003690143855},null,{"$f":"'System Detail - Hydro'!W23","v":25.803915734149836},{"$f":"'System Detail - Hydro'!X23","v":28.64075592590283},null,{"$f":"'System Detail - Hydro'!AU23","v":21.200603831465386},{"$f":"'System Detail - Hydro'!AV23","v":15.770150560081294},null,2020,7,1.0803004746213569,1.2303785284658932,0.82160413364734952,0.55061921552910897,null,2037,1.2792770293347366,1.294720062239848,0.42304885728972685,0.39595578724393271,null,2037,125.15553271116953,114.68192847242118,null,2037,160.10859809155141,148.48099356959895,null,2037,67.733759464890966,58.791908699611866,null,2037,160.10859809155141,{"$f":"IF(AM22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM22)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM22),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM22,'System Detail - Hydro'!$BV$5:$BV$268))","v":65.112941160767363},{"$f":"SUM('System Detail - Hydro'!BJ23:BK23)","v":94.995656930784065}]
[null,2020,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AU24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":24.669577741952619},{"$f":"IFERROR((('System Detail - Hydro'!X24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AV24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":21.38571146638035},null,{"$f":"'System Detail - Hydro'!W24","v":29.260372923813041},{"$f":"'System Detail - Hydro'!X24","v":27.169658685228214},null,{"$f":"'System Detail - Hydro'!AU24","v":18.24246448734803},{"$f":"'System Detail - Hydro'!AV24","v":13.28818535999334},null,2020,8,1.1860913563207611,1.2704584894423823,0.62345290454250235,0.48908179208073571,null,2038,1.2798797638241854,1.2959843987325137,0.42237700063828493,0.39420462914608095,null,2038,127.75859556347399,117.01944149822749,null,2038,163.51564111628872,151.65537053009493,null,2038,69.065246052144246,59.783249097827564,null,2038,163.51564111628875,{"$f":"IF(AM23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM23)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM23),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM23,'System Detail - Hydro'!$BV$5:$BV$268))","v":66.272112744847163},{"$f":"SUM('System Detail - Hydro'!BJ24:BK24)","v":97.243528371441585}]
[null,2020,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AU25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":18.512942914675264},{"$f":"IFERROR((('System Detail - Hydro'!X25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AV25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":14.919363476135818},null,{"$f":"'System Detail - Hydro'!W25","v":20.475694258332776},{"$f":"'System Detail - Hydro'!X25","v":19.908194163694333},null,{"$f":"'System Detail - Hydro'!AU25","v":15.765091033554752},{"$f":"'System Detail - Hydro'!AV25","v":7.9350005135538959},null,2020,9,1.106020493484136,1.3343862957383115,0.76994170916275528,0.39857962245639511,null,2039,1.2819534888019086,1.2962461399727476,0.41892998708017604,0.39374490452829902,null,2039,130.22966120748572,119.89119821384793,null,2039,166.9483685304269,155.40850290140796,null,2039,69.939677871508209,61.191306137800758,null,2039,166.94836853042688,{"$f":"IF(AM24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM24)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM24),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM24,'System Detail - Hydro'!$BV$5:$BV$268))","v":67.402979222895837},{"$f":"SUM('System Detail - Hydro'!BJ25:BK25)","v":99.545389307531053}]
[null,2020,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AU26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":20.753921950589067},{"$f":"IFERROR((('System Detail - Hydro'!X26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AV26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":11.771441284116788},null,{"$f":"'System Detail - Hydro'!W26","v":23.520939116512171},{"$f":"'System Detail - Hydro'!X26","v":15.239210556055507},null,{"$f":"'System Detail - Hydro'!AU26","v":16.88009791829672},{"$f":"'System Detail - Hydro'!AV26","v":6.9165643034025823},null,2020,10,1.1333250251451661,1.294591731652927,0.71766258288754092,0.45386631269125627,null,2040,1.2832060977519077,1.2965936973111782,0.41688928591996566,0.39321752371885349,null,2040,133.2325020228152,122.89386731086547,null,2040,170.96475901441985,159.34341379346441,null,2040,71.273376303000504,62.656622592774674,null,2040,170.96475901441988,{"$f":"IF(AM25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM25)*('Hourly - NLH'!$BC$11:$BH$11='System Summary - Hydro'!AM25),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF('System Detail - Hydro'!$B$5:$B$268,AM25,'System Detail - Hydro'!$BV$5:$BV$268))","v":69.062212975628896},{"$f":"SUM('System Detail - Hydro'!BJ26:BK26)","v":101.90254603879097}]
[null,2020,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AU27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":40.256584287812963},{"$f":"IFERROR((('System Detail - Hydro'!X27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AV27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":29.540011255881382},null,{"$f":"'System Detail - Hydro'!W27","v":48.963179855243482},{"$f":"'System Detail - Hydro'!X27","v":40.303794420951363},null,{"$f":"'System Detail - Hydro'!AU27","v":28.067350493410245},{"$f":"'System Detail - Hydro'!AV27","v":14.470714824783403},null,2020,11,1.2162775536340349,1.3643797922699479,0.57323381725593758,0.35904100426983632]
[null,2020,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AU28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":161.73356643751268},{"$f":"IFERROR((('System Detail - Hydro'!X28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AV28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":133.49886252234074},null,{"$f":"'System Detail - Hydro'!W28","v":213.33464010820498},{"$f":"'System Detail - Hydro'!X28","v":191.46518646671652},null,{"$f":"'System Detail - Hydro'!AU28","v":75.731776986358796},{"$f":"'System Detail - Hydro'!AV28","v":36.88832261504777},null,2020,12,1.3190498720043304,1.4342083733835203,0.35499053012650478,0.19266334154935408]
[null,2021,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AU29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":274.52221999073817},{"$f":"IFERROR((('System Detail - Hydro'!X29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AV29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":235.48430086648605},null,{"$f":"'System Detail - Hydro'!W29","v":380.95862744603824},{"$f":"'System Detail - Hydro'!X29","v":345.51598448203276},null,{"$f":"'System Detail - Hydro'!AU29","v":97.128207565237986},{"$f":"'System Detail - Hydro'!AV29","v":52.098161507241521},null,2021,1,1.3877150908181168,1.46725698150864,0.25495736431115723,0.15078365067637178]
[null,2021,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AU30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":226.37071873994242},{"$f":"IFERROR((('System Detail - Hydro'!X30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AV30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":183.85984599224312},null,{"$f":"'System Detail - Hydro'!W30","v":308.55646856582877},{"$f":"'System Detail - Hydro'!X30","v":266.20446720155888},null,{"$f":"'System Detail - Hydro'!AU30","v":89.394469030131802},{"$f":"'System Detail - Hydro'!AV30","v":46.618810643383519},null,2021,2,1.3630582183215241,1.4478662579364383,0.28971834376261019,0.17512407336157024]
[null,2021,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AU31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":90.976115795815247},{"$f":"IFERROR((('System Detail - Hydro'!X31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AV31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":68.272608521708506},null,{"$f":"'System Detail - Hydro'!W31","v":116.26684216004618},{"$f":"'System Detail - Hydro'!X31","v":93.776633831604414},null,{"$f":"'System Detail - Hydro'!AU31","v":48.824905188763687},{"$f":"'System Detail - Hydro'!AV31","v":25.765899671881968},null,2021,3,1.2779930330394944,1.3735616063620368,0.41993834425772192,0.27475820595298867]
[null,2021,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AU32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":23.143172269364609},{"$f":"IFERROR((('System Detail - Hydro'!X32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AV32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":15.797573312918237},null,{"$f":"'System Detail - Hydro'!W32","v":25.245854513945428},{"$f":"'System Detail - Hydro'!X32","v":18.389184258351307},null,{"$f":"'System Detail - Hydro'!AU32","v":20.199417126951474},{"$f":"'System Detail - Hydro'!AV32","v":12.16931798931194},null,2021,4,1.0908554030583011,1.1640512054667167,0.800108275827765,0.66176497110171362]
[null,2021,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AU33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":24.441954451632977},{"$f":"IFERROR((('System Detail - Hydro'!X33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AV33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":18.957732530865091},null,{"$f":"'System Detail - Hydro'!W33","v":24.438135617300642},{"$f":"'System Detail - Hydro'!X33","v":20.118553260745934},null,{"$f":"'System Detail - Hydro'!AU33","v":24.447300819698246},{"$f":"'System Detail - Hydro'!AV33","v":17.33258350903191},null,2021,5,0.99984375904390577,1.0612320449183947,1.0003750368907485,0.86152236119533332]
[null,2021,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AU34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":23.149762213827742},{"$f":"IFERROR((('System Detail - Hydro'!X34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AV34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":19.889716759044951},null,{"$f":"'System Detail - Hydro'!W34","v":23.19233272368761},{"$f":"'System Detail - Hydro'!X34","v":20.991887888021186},null,{"$f":"'System Detail - Hydro'!AU34","v":23.09016350002392},{"$f":"'System Detail - Hydro'!AV34","v":18.34667717847822},null,2021,6,1.0018389178025526,1.0554141188800497,0.99559469826166558,0.87398890830336284]
[null,2021,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AU35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":26.160972223535516},{"$f":"IFERROR((('System Detail - Hydro'!X35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AV35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":25.291168414838936},null,{"$f":"'System Detail - Hydro'!W35","v":26.581743378311476},{"$f":"'System Detail - Hydro'!X35","v":27.247185324173547},null,{"$f":"'System Detail - Hydro'!AU35","v":25.571892606849172},{"$f":"'System Detail - Hydro'!AV35","v":22.552744741770482},null,2021,7,1.0160839265139165,1.077339918711979,0.9620096109916455,0.82770915503561449]
[null,2021,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AU36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":26.539349272022182},{"$f":"IFERROR((('System Detail - Hydro'!X36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AV36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":26.220453518441644},null,{"$f":"'System Detail - Hydro'!W36","v":28.432132659739512},{"$f":"'System Detail - Hydro'!X36","v":27.645454257556295},null,{"$f":"'System Detail - Hydro'!AU36","v":23.88945252921792},{"$f":"'System Detail - Hydro'!AV36","v":24.225452483681142},null,2021,8,1.0713198868712543,1.0543469142557891,0.84022724623277656,0.87629062839723937]
[null,2021,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AU37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":22.976287764264018},{"$f":"IFERROR((('System Detail - Hydro'!X37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AV37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":20.678463101425237},null,{"$f":"'System Detail - Hydro'!W37","v":22.350613384698409},{"$f":"'System Detail - Hydro'!X37","v":22.243762338072358},null,{"$f":"'System Detail - Hydro'!AU37","v":23.852231895655866},{"$f":"'System Detail - Hydro'!AV37","v":18.487044170119269},null,2021,9,0.97276869153167789,1.0756970781130846,1.0671846667074243,0.83111138705509813]
[null,2021,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AU38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":24.954198109318256},{"$f":"IFERROR((('System Detail - Hydro'!X38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AV38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":17.223986771347924},null,{"$f":"'System Detail - Hydro'!W38","v":25.289675434169084},{"$f":"'System Detail - Hydro'!X38","v":18.028828964636698},null,{"$f":"'System Detail - Hydro'!AU38","v":24.484529854527093},{"$f":"'System Detail - Hydro'!AV38","v":16.097207700743645},null,2021,10,1.0134437229111184,1.0467279848720987,0.96816307185365647,0.89285930507844402]
[null,2021,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AU39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":43.777405361910034},{"$f":"IFERROR((('System Detail - Hydro'!X39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AV39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":36.005979561563286},null,{"$f":"'System Detail - Hydro'!W39","v":49.508829442272685},{"$f":"'System Detail - Hydro'!X39","v":43.811648808803767},null,{"$f":"'System Detail - Hydro'!AU39","v":35.753411649402331},{"$f":"'System Detail - Hydro'!AV39","v":25.078042615426615},null,2021,11,1.1309219683757106,1.2167881374785066,0.72216233048068368,0.57240581665548473]
[null,2021,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AU40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":160.716620094875},{"$f":"IFERROR((('System Detail - Hydro'!X40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AV40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":138.85519431860791},null,{"$f":"'System Detail - Hydro'!W40","v":211.05097913520945},{"$f":"'System Detail - Hydro'!X40","v":195.19315686988185},null,{"$f":"'System Detail - Hydro'!AU40","v":76.826021694317546},{"$f":"'System Detail - Hydro'!AV40","v":44.958590066484689},null,2021,12,1.313187018309748,1.4057317612620568,0.36401641920409705,0.2303287204707419]
[null,2022,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AU41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":275.44259383505982},{"$f":"IFERROR((('System Detail - Hydro'!X41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AV41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":242.65174751062037},null,{"$f":"'System Detail - Hydro'!W41","v":388.0291670678767},{"$f":"'System Detail - Hydro'!X41","v":353.6789359505097},null,{"$f":"'System Detail - Hydro'!AU41","v":87.798305113698376},{"$f":"'System Detail - Hydro'!AV41","v":57.60643344413814},null,2022,1,1.4087478688943651,1.457557753360214,0.22626728237246171,0.16287776168892062]
[null,2022,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AU42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":223.28650815558623},{"$f":"IFERROR((('System Detail - Hydro'!X42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AV42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":188.82708013717175},null,{"$f":"'System Detail - Hydro'!W42","v":309.1205702828675},{"$f":"'System Detail - Hydro'!X42","v":271.30510654915986},null,{"$f":"'System Detail - Hydro'!AU42","v":80.229737943450758},{"$f":"'System Detail - Hydro'!AV42","v":51.363702783858216},null,2022,2,1.3844122192437709,1.436791303196939,0.25954189289323187,0.18932081093929293]
[null,2022,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AU43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":88.679923743289706},{"$f":"IFERROR((('System Detail - Hydro'!X43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AV43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":74.30290428082219},null,{"$f":"'System Detail - Hydro'!W43","v":112.71250448124782},{"$f":"'System Detail - Hydro'!X43","v":98.082641478607542},null,{"$f":"'System Detail - Hydro'!AU43","v":48.625622513359524},{"$f":"'System Detail - Hydro'!AV43","v":34.670008951179945},null,2022,3,1.2710036243099119,1.3200377889390653,0.43141284755543213,0.35347752087959111]
[null,2022,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AU44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":27.048476413603563},{"$f":"IFERROR((('System Detail - Hydro'!X44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AV44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":22.38967204679404},null,{"$f":"'System Detail - Hydro'!W44","v":27.986238829418987},{"$f":"'System Detail - Hydro'!X44","v":22.331442968241717},null,{"$f":"'System Detail - Hydro'!AU44","v":25.735609031461962},{"$f":"'System Detail - Hydro'!AV44","v":22.471192756767298},null,2022,4,1.0346696945689626,0.99739928845627457,0.91958084072407853,1.0062579829133445]
[null,2022,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AU45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":24.656053009640917},{"$f":"IFERROR((('System Detail - Hydro'!X45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AV45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":18.53905216594794},null,{"$f":"'System Detail - Hydro'!W45","v":26.578159781464365},{"$f":"'System Detail - Hydro'!X45","v":20.044134799996314},null,{"$f":"'System Detail - Hydro'!AU45","v":21.965103529088097},{"$f":"'System Detail - Hydro'!AV45","v":16.431936478280214},null,2022,5,1.0779567910188981,1.0811844435506186,0.82643432463697442,0.81978776546060927]
[null,2022,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AU46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":24.220366365495469},{"$f":"IFERROR((('System Detail - Hydro'!X46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AV46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":21.109656517013228},null,{"$f":"'System Detail - Hydro'!W46","v":26.328807832665998},{"$f":"'System Detail - Hydro'!X46","v":22.332208822508452},null,{"$f":"'System Detail - Hydro'!AU46","v":21.268548311456733},{"$f":"'System Detail - Hydro'!AV46","v":19.398083289319921},null,2022,6,1.0870524184214749,1.0579143627708918,0.80780521650011705,0.86861462936746092]
[null,2022,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AU47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":27.293292669118543},{"$f":"IFERROR((('System Detail - Hydro'!X47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AV47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":26.418831484383368},null,{"$f":"'System Detail - Hydro'!W47","v":31.584605755102594},{"$f":"'System Detail - Hydro'!X47","v":29.311061465784864},null,{"$f":"'System Detail - Hydro'!AU47","v":21.285454348740871},{"$f":"'System Detail - Hydro'!AV47","v":22.369709510421266},null,2022,7,1.1572295852321084,1.1094760751667287,0.6739186334564945,0.76318319404889801]
[null,2022,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AU48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":26.732932660476855},{"$f":"IFERROR((('System Detail - Hydro'!X48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AV48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":26.719436486879125},null,{"$f":"'System Detail - Hydro'!W48","v":29.884636994072185},{"$f":"'System Detail - Hydro'!X48","v":28.505256936967289},null,{"$f":"'System Detail - Hydro'!AU48","v":22.3205465934434},{"$f":"'System Detail - Hydro'!AV48","v":24.219287856755702},null,2022,8,1.1178959440635912,1.0668360072251191,0.74689033692699114,0.84964285395886785]
[null,2022,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AU49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":23.875531736100939},{"$f":"IFERROR((('System Detail - Hydro'!X49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AV49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":20.396458261827956},null,{"$f":"'System Detail - Hydro'!W49","v":26.183547031510674},{"$f":"'System Detail - Hydro'!X49","v":21.576565374517799},null,{"$f":"'System Detail - Hydro'!AU49","v":20.644310322527303},{"$f":"'System Detail - Hydro'!AV49","v":18.744308304062177},null,2022,9,1.096668644741424,1.0578584329465874,0.78844590069033971,0.86873457284352795]
[null,2022,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AU50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":24.202576202890395},{"$f":"IFERROR((('System Detail - Hydro'!X50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AV50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":17.698728042472027},null,{"$f":"'System Detail - Hydro'!W50","v":26.306236643831834},{"$f":"'System Detail - Hydro'!X50","v":18.986688598021413},null,{"$f":"'System Detail - Hydro'!AU50","v":21.257451585572387},{"$f":"'System Detail - Hydro'!AV50","v":15.895583264702884},null,2022,10,1.0869188644756838,1.0727713625780699,0.80807649810892801,0.83719618524524331]
[null,2022,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AU51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":45.925545772254594},{"$f":"IFERROR((('System Detail - Hydro'!X51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AV51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":37.611986710344873},null,{"$f":"'System Detail - Hydro'!W51","v":54.079406239120736},{"$f":"'System Detail - Hydro'!X51","v":46.030748313690708},null,{"$f":"'System Detail - Hydro'!AU51","v":34.510141118642004},{"$f":"'System Detail - Hydro'!AV51","v":25.825720465660702},null,2022,11,1.1775452056095588,1.2238318775389316,0.63813831398314358,0.56105367415848595]
[null,2022,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AU52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":165.47959825623511},{"$f":"IFERROR((('System Detail - Hydro'!X52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AV52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":141.91008888774888},null,{"$f":"'System Detail - Hydro'!W52","v":223.43093373814995},{"$f":"'System Detail - Hydro'!X52","v":199.71694527775423},null,{"$f":"'System Detail - Hydro'!AU52","v":68.894039119710371},{"$f":"'System Detail - Hydro'!AV52","v":45.565328237739919},null,2022,12,1.3502022973985031,1.4073484615722471,0.30834601980606136,0.22814953520528977]
[null,2023,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AU53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":274.74265084174129},{"$f":"IFERROR((('System Detail - Hydro'!X53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AV53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":245.10319798562423},null,{"$f":"'System Detail - Hydro'!W53","v":386.52512349791562},{"$f":"'System Detail - Hydro'!X53","v":357.58432616399205},null,{"$f":"'System Detail - Hydro'!AU53","v":88.438529748117446},{"$f":"'System Detail - Hydro'!AV53","v":57.634651021677833},null,2023,1,1.4068624667982979,1.4589133438600219,0.22880409156274253,0.16117778885880463]
[null,2023,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AU54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":220.54609232686016},{"$f":"IFERROR((('System Detail - Hydro'!X54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AV54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":190.41566936608282},null,{"$f":"'System Detail - Hydro'!W54","v":307.20258594571902},{"$f":"'System Detail - Hydro'!X54","v":274.26794579586914},null,{"$f":"'System Detail - Hydro'!AU54","v":76.118602962095395},{"$f":"'System Detail - Hydro'!AV54","v":50.661875316438994},null,2023,2,1.3929178372855942,1.440364370794383,0.24777982492486286,0.18471671988291835]
[null,2023,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AU55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":86.916023750796754},{"$f":"IFERROR((('System Detail - Hydro'!X55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AV55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":73.730251047827963},null,{"$f":"'System Detail - Hydro'!W55","v":111.55452570136175},{"$f":"'System Detail - Hydro'!X55","v":97.974233410914621},null,{"$f":"'System Detail - Hydro'!AU55","v":45.851853833188414},{"$f":"'System Detail - Hydro'!AV55","v":33.323613776016842},null,2023,3,1.2834747942589717,1.3288200164591852,0.41102638861946861,0.34012630276221678]
[null,2023,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AU56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":27.064840315205625},{"$f":"IFERROR((('System Detail - Hydro'!X56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AV56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":21.992022212071014},null,{"$f":"'System Detail - Hydro'!W56","v":27.599556492043376},{"$f":"'System Detail - Hydro'!X56","v":21.526943970073148},null,{"$f":"'System Detail - Hydro'!AU56","v":26.316237667632766},{"$f":"'System Detail - Hydro'!AV56","v":22.643131750868022},null,2023,4,1.0197568568892437,0.97885241122835021,0.95350219396530611,1.0518507309884118]
[null,2023,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AU57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":24.401507357116188},{"$f":"IFERROR((('System Detail - Hydro'!X57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AV57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":19.474288648750019},null,{"$f":"'System Detail - Hydro'!W57","v":26.665251788737699},{"$f":"'System Detail - Hydro'!X57","v":20.558368606149212},null,{"$f":"'System Detail - Hydro'!AU57","v":21.232265152846068},{"$f":"'System Detail - Hydro'!AV57","v":17.956576708391147},null,2023,5,1.0927706800441301,1.0556672429454195,0.79625219071862285,0.87344365948473923]
[null,2023,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AU58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":24.255681794089337},{"$f":"IFERROR((('System Detail - Hydro'!X58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AV58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":21.239395516932252},null,{"$f":"'System Detail - Hydro'!W58","v":26.357898128031227},{"$f":"'System Detail - Hydro'!X58","v":22.285456584142043},null,{"$f":"'System Detail - Hydro'!AU58","v":21.312578926570687},{"$f":"'System Detail - Hydro'!AV58","v":19.774910022838537},null,2023,6,1.086669026737239,1.0492509811014095,0.80858416035476977,0.88734596700657375]
[null,2023,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AU59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":26.749152337839131},{"$f":"IFERROR((('System Detail - Hydro'!X59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AV59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":26.338805839773357},null,{"$f":"'System Detail - Hydro'!W59","v":30.858636095867851},{"$f":"'System Detail - Hydro'!X59","v":29.20257279793163},null,{"$f":"'System Detail - Hydro'!AU59","v":20.995875076598928},{"$f":"'System Detail - Hydro'!AV59","v":22.329532098351777},null,2023,7,1.1536304293357169,1.1087280484764344,0.68038895210311634,0.76464263107438746]
[null,2023,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AU60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":26.593033854632413},{"$f":"IFERROR((('System Detail - Hydro'!X60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AV60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":26.958157830521291},null,{"$f":"'System Detail - Hydro'!W60","v":29.616239658280108},{"$f":"'System Detail - Hydro'!X60","v":28.480653643235183},null,{"$f":"'System Detail - Hydro'!AU60","v":22.360545729525644},{"$f":"'System Detail - Hydro'!AV60","v":24.826663692721841},null,2023,8,1.1136841257065171,1.0564762556212266,0.75500961592448768,0.87170273560834344]
[null,2023,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AU61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":23.895220316362551},{"$f":"IFERROR((('System Detail - Hydro'!X61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AV61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":20.706665507311321},null,{"$f":"'System Detail - Hydro'!W61","v":26.063417744896153},{"$f":"'System Detail - Hydro'!X61","v":21.639911466898702},null,{"$f":"'System Detail - Hydro'!AU61","v":20.859743916415507},{"$f":"'System Detail - Hydro'!AV61","v":19.400121163888983},null,2023,9,1.0907377040189457,1.0450698331538635,0.80034568453710753,0.89649725201344765]
[null,2023,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AU62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":26.733117036028062},{"$f":"IFERROR((('System Detail - Hydro'!X62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AV62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":16.85468768926545},null,{"$f":"'System Detail - Hydro'!W62","v":28.747738603928955},{"$f":"'System Detail - Hydro'!X62","v":18.367641695086803},null,{"$f":"'System Detail - Hydro'!AU62","v":23.912646840966811},{"$f":"'System Detail - Hydro'!AV62","v":14.736552081115555},null,2023,10,1.0753605187597766,1.0897645826321027,0.83180966581137161,0.80231051572927103]
[null,2023,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AU63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":45.156592293633359},{"$f":"IFERROR((('System Detail - Hydro'!X63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AV63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":35.562780778523361},null,{"$f":"'System Detail - Hydro'!W63","v":53.257460922432998},{"$f":"'System Detail - Hydro'!X63","v":43.970355959786787},null,{"$f":"'System Detail - Hydro'!AU63","v":33.815376213313854},{"$f":"'System Detail - Hydro'!AV63","v":23.792175524754573},null,2023,11,1.1793950388488854,1.2364150102216085,0.63494157677859198,0.54109581342743218]
[null,2023,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AU64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":166.84252751527256},{"$f":"IFERROR((('System Detail - Hydro'!X64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AV64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":142.37661110549814},null,{"$f":"'System Detail - Hydro'!W64","v":225.77704074008403},{"$f":"'System Detail - Hydro'!X64","v":201.41051829054743},null,{"$f":"'System Detail - Hydro'!AU64","v":68.618338807253465},{"$f":"'System Detail - Hydro'!AV64","v":43.98676579708264},null,2023,12,1.3532343587843134,1.4146320573770812,0.30392079984008352,0.21839358823171759]
[null,2024,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AU65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":277.20348806799296},{"$f":"IFERROR((('System Detail - Hydro'!X65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AV65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":249.16855434307749},null,{"$f":"'System Detail - Hydro'!W65","v":392.47393572362569},{"$f":"'System Detail - Hydro'!X65","v":364.65372945903243},null,{"$f":"'System Detail - Hydro'!AU65","v":85.086075308605061},{"$f":"'System Detail - Hydro'!AV65","v":56.693262483152616},null,2024,1,1.4158333232349478,1.4634821413176586,0.21679420609607414,0.15547150050338895]
[null,2024,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AU66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":219.33110346321834},{"$f":"IFERROR((('System Detail - Hydro'!X66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AV66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":190.12554280883487},null,{"$f":"'System Detail - Hydro'!W66","v":306.01822022365309},{"$f":"'System Detail - Hydro'!X66","v":275.66182419955203},null,{"$f":"'System Detail - Hydro'!AU66","v":74.852575529160433},{"$f":"'System Detail - Hydro'!AV66","v":47.565073824306353},null,2024,2,1.3952340338039293,1.4498936867032177,0.24460169552798036,0.17254864347800994]
[null,2024,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AU67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":85.306267007381564},{"$f":"IFERROR((('System Detail - Hydro'!X67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AV67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":74.013829121447941},null,{"$f":"'System Detail - Hydro'!W67","v":109.43302228941508},{"$f":"'System Detail - Hydro'!X67","v":98.763854910681417},null,{"$f":"'System Detail - Hydro'!AU67","v":45.095008203992386},{"$f":"'System Detail - Hydro'!AV67","v":32.763786139392145},null,2024,3,1.2828251209251229,1.3343973157856974,0.41207861448558575,0.33173863220529992]
[null,2024,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AU68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":24.894935046553069},{"$f":"IFERROR((('System Detail - Hydro'!X68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AV68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":20.98895758891716},null,{"$f":"'System Detail - Hydro'!W68","v":25.792908585438674},{"$f":"'System Detail - Hydro'!X68","v":20.481398010858179},null,{"$f":"'System Detail - Hydro'!AU68","v":23.637772092113217},{"$f":"'System Detail - Hydro'!AV68","v":21.69954099819973},null,2024,4,1.0360705315039549,0.97581778056824564,0.91644461165802238,1.0594755781170677]
[null,2024,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AU69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":23.458306648684712},{"$f":"IFERROR((('System Detail - Hydro'!X69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AV69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":18.468041393828774},null,{"$f":"'System Detail - Hydro'!W69","v":25.757515550235595},{"$f":"'System Detail - Hydro'!X69","v":20.009012436364291},null,{"$f":"'System Detail - Hydro'!AU69","v":20.239414186513486},{"$f":"'System Detail - Hydro'!AV69","v":16.310681934279049},null,2024,5,1.0980125691075744,1.0834398737621653,0.78576732864782695,0.81516676478425731]
[null,2024,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AU70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":25.362263358845812},{"$f":"IFERROR((('System Detail - Hydro'!X70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AV70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":22.012908173201765},null,{"$f":"'System Detail - Hydro'!W70","v":27.398314853293041},{"$f":"'System Detail - Hydro'!X70","v":23.088519310525555},null,{"$f":"'System Detail - Hydro'!AU70","v":22.511791266619696},{"$f":"'System Detail - Hydro'!AV70","v":20.507052580948461},null,2024,6,1.0802787773961466,1.0488627458426063,0.82164875420847183,0.88819262531052567]
[null,2024,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AU71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":27.151193316246285},{"$f":"IFERROR((('System Detail - Hydro'!X71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AV71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":26.372535242898959},null,{"$f":"'System Detail - Hydro'!W71","v":30.948939685147909},{"$f":"'System Detail - Hydro'!X71","v":29.004608548999691},null,{"$f":"'System Detail - Hydro'!AU71","v":21.834348399784016},{"$f":"'System Detail - Hydro'!AV71","v":22.687632614357934},null,2024,7,1.139874013074379,1.0998035752671689,0.70549584644614183,0.78220785417703498]
[null,2024,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AU72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":26.921613426681493},{"$f":"IFERROR((('System Detail - Hydro'!X72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AV72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":27.035434480432603},null,{"$f":"'System Detail - Hydro'!W72","v":30.044251919436743},{"$f":"'System Detail - Hydro'!X72","v":28.82778274798866},null,{"$f":"'System Detail - Hydro'!AU72","v":22.549919536824135},{"$f":"'System Detail - Hydro'!AV72","v":24.526146905854119},null,2024,8,1.1159900204814792,1.0662962627381964,0.75055686516314135,0.85078159219738569]
[null,2024,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AU73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":23.883953870336477},{"$f":"IFERROR((('System Detail - Hydro'!X73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AV73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":20.137611487645579},null,{"$f":"'System Detail - Hydro'!W73","v":26.114886906633451},{"$f":"'System Detail - Hydro'!X73","v":21.32682578928797},null,{"$f":"'System Detail - Hydro'!AU73","v":20.760647619520707},{"$f":"'System Detail - Hydro'!AV73","v":18.472711465346229},null,2024,9,1.093407190803017,1.0590543869799045,0.79497367512042671,0.86617256819459254]
[null,2024,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AU74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":29.178532468553087},{"$f":"IFERROR((('System Detail - Hydro'!X74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AV74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":19.103562266461168},null,{"$f":"'System Detail - Hydro'!W74","v":31.11875977006904},{"$f":"'System Detail - Hydro'!X74","v":20.600403163725186},null,{"$f":"'System Detail - Hydro'!AU74","v":26.462214246430754},{"$f":"'System Detail - Hydro'!AV74","v":17.007985010291542},null,2024,10,1.0664950269040097,1.0783540198621449,0.8503621108924434,0.82561418216515992]
[null,2024,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AU75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":52.445264674116963},{"$f":"IFERROR((('System Detail - Hydro'!X75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AV75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":41.047390389257629},null,{"$f":"'System Detail - Hydro'!W75","v":61.070613767452777},{"$f":"'System Detail - Hydro'!X75","v":49.973142935899332},null,{"$f":"'System Detail - Hydro'!AU75","v":40.369775943446811},{"$f":"'System Detail - Hydro'!AV75","v":28.551336823959243},null,2024,11,1.1644638299936474,1.2174499392530842,0.66103439040531875,0.57133362335409066]
[null,2024,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AU76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":171.59620822227856},{"$f":"IFERROR((('System Detail - Hydro'!X76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AV76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":151.13169627754903},null,{"$f":"'System Detail - Hydro'!W76","v":231.84839283002972},{"$f":"'System Detail - Hydro'!X76","v":211.9473418193563},null,{"$f":"'System Detail - Hydro'!AU76","v":71.175900542693299},{"$f":"'System Detail - Hydro'!AV76","v":49.772287041203597},null,2024,12,1.3511277156526851,1.402401660536656,0.30699328847568519,0.2348332685560395]
[null,2025,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AU77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":286.81128950255447},{"$f":"IFERROR((('System Detail - Hydro'!X77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AV77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":260.49151845867385},null,{"$f":"'System Detail - Hydro'!W77","v":404.44268950647211},{"$f":"'System Detail - Hydro'!X77","v":378.88653690876765},null,{"$f":"'System Detail - Hydro'!AU77","v":90.758956162691746},{"$f":"'System Detail - Hydro'!AV77","v":63.166487708517408},null,2025,1,1.410135180550032,1.4545062317216166,0.22440498621310689,0.16671610510068693]
[null,2025,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AU78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":225.5039132649193},{"$f":"IFERROR((('System Detail - Hydro'!X78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AV78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":199.57785852865467},null,{"$f":"'System Detail - Hydro'!W78","v":313.46141815144324},{"$f":"'System Detail - Hydro'!X78","v":287.36389114383468},null,{"$f":"'System Detail - Hydro'!AU78","v":78.908071787379413},{"$f":"'System Detail - Hydro'!AV78","v":53.267804170021364},null,2025,2,1.3900486852447325,1.4398585758077769,0.25173136857709361,0.18536707572406566]
[null,2025,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AU79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":85.851065308548698},{"$f":"IFERROR((('System Detail - Hydro'!X79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AV79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":76.774881741315113},null,{"$f":"'System Detail - Hydro'!W79","v":110.84953640728902},{"$f":"'System Detail - Hydro'!X79","v":102.12698621839009},null,{"$f":"'System Detail - Hydro'!AU79","v":44.18694681064818},{"$f":"'System Detail - Hydro'!AV79","v":34.521374279523471},null,2025,3,1.2911841688731041,1.3302135268992823,0.39862094369338852,0.33802401850674785]
[null,2025,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AU80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":27.082906507247952},{"$f":"IFERROR((('System Detail - Hydro'!X80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AV80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":22.029955736985883},null,{"$f":"'System Detail - Hydro'!W80","v":27.807741710867354},{"$f":"'System Detail - Hydro'!X80","v":21.682542395456423},null,{"$f":"'System Detail - Hydro'!AU80","v":26.068137222180784},{"$f":"'System Detail - Hydro'!AV80","v":22.516334415127123},null,2025,4,1.0267635677664591,0.98422995735092689,0.93744172012333071,1.038454531966944]
[null,2025,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AU81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":25.590581279365541},{"$f":"IFERROR((('System Detail - Hydro'!X81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AV81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":19.244474318277401},null,{"$f":"'System Detail - Hydro'!W81","v":27.517008073029189},{"$f":"'System Detail - Hydro'!X81","v":20.897737453534297},null,{"$f":"'System Detail - Hydro'!AU81","v":22.893583768236439},{"$f":"'System Detail - Hydro'!AV81","v":16.929905928917744},null,2025,5,1.0752787430904114,1.0859084591199621,0.83197939643284102,0.81013104727538343]
[null,{"$f":"B69+1","v":2025},{"$f":"C69","v":6},null,{"$f":"IFERROR((('System Detail - Hydro'!W82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AU82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":26.311306395452888},{"$f":"IFERROR((('System Detail - Hydro'!X82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AV82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":23.248527782606843},null,{"$f":"'System Detail - Hydro'!W82","v":28.462308976718418},{"$f":"'System Detail - Hydro'!X82","v":24.415600000539317},null,{"$f":"'System Detail - Hydro'!AU82","v":23.299902781681148},{"$f":"'System Detail - Hydro'!AV82","v":21.614626677501381},null,{"$f":"N69+1","v":2025},{"$f":"O69","v":6},1.0817520251156083,1.0501998332473168,0.81862307097923737,0.8852793573380926]
[null,2025,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AU83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.931265245583187},{"$f":"IFERROR((('System Detail - Hydro'!X83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AV83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.796302810887877},null,{"$f":"'System Detail - Hydro'!W83","v":33.074353309271849},{"$f":"'System Detail - Hydro'!X83","v":31.77724230607981},null,{"$f":"'System Detail - Hydro'!AU83","v":23.130941956419068},{"$f":"'System Detail - Hydro'!AV83","v":24.622987517619176},null,2025,7,1.1432045238436701,1.1035181326842014,0.699361881398742,0.77486231437106678]
[null,2025,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AU84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":29.40726095429314},{"$f":"IFERROR((('System Detail - Hydro'!X84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AV84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":30.015072774116526},null,{"$f":"'System Detail - Hydro'!W84","v":32.580454108395791},{"$f":"'System Detail - Hydro'!X84","v":31.876982821209246},null,{"$f":"'System Detail - Hydro'!AU84","v":24.964790538549426},{"$f":"'System Detail - Hydro'!AV84","v":27.408398708186716},null,2025,8,1.1079050904820633,1.0620325015069874,0.76625053952566446,0.85981784605883804]
[null,2025,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AU85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":25.902811930320706},{"$f":"IFERROR((('System Detail - Hydro'!X85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AV85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":22.629392884671876},null,{"$f":"'System Detail - Hydro'!W85","v":28.414613472774516},{"$f":"'System Detail - Hydro'!X85","v":23.929907584935691},null,{"$f":"'System Detail - Hydro'!AU85","v":22.386289770885373},{"$f":"'System Detail - Hydro'!AV85","v":20.80867230430254},null,2025,9,{"$f":"H84/E84","v":1.0969702265997463},1.05747015427642,{"$f":"K84/H84","v":0.78784424755011406},0.86956759989336418]
[null,2025,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AU86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":27.509539347712472},{"$f":"IFERROR((('System Detail - Hydro'!X86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AV86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":20.767709214101963},null,{"$f":"'System Detail - Hydro'!W86","v":30.143867692875073},{"$f":"'System Detail - Hydro'!X86","v":22.084273129667505},null,{"$f":"'System Detail - Hydro'!AU86","v":23.821479664484837},{"$f":"'System Detail - Hydro'!AV86","v":18.924519732310205},null,2025,10,1.0957605400754069,1.0633947587570973,0.79025956148670928,0.85692291619448602]
[null,2025,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AU87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":53.693581622057984},{"$f":"IFERROR((('System Detail - Hydro'!X87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AV87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":42.397479698025087},null,{"$f":"'System Detail - Hydro'!W87","v":62.23663140263794},{"$f":"'System Detail - Hydro'!X87","v":51.403973382599482},null,{"$f":"'System Detail - Hydro'!AU87","v":41.733311929246049},{"$f":"'System Detail - Hydro'!AV87","v":29.788388539620939},null,2025,11,1.1591074672707318,1.2124299309469078,0.67055865635229661,0.57949583620523126]
[null,2025,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AU88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":173.56444525670909},{"$f":"IFERROR((('System Detail - Hydro'!X88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AV88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":154.6052742005547},null,{"$f":"'System Detail - Hydro'!W88","v":235.09744109100413},{"$f":"'System Detail - Hydro'!X88","v":216.88665788004025},null,{"$f":"'System Detail - Hydro'!AU88","v":71.009452199550665},{"$f":"'System Detail - Hydro'!AV88","v":50.802968068078748},null,2025,12,1.3545253507611259,1.402841261409322,0.30204264185105928,0.23423740567839729]
[null,2026,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AU89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":288.21508739163983},{"$f":"IFERROR((('System Detail - Hydro'!X89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AV89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":264.1767379329043},null,{"$f":"'System Detail - Hydro'!W89","v":405.53638607116937},{"$f":"'System Detail - Hydro'!X89","v":384.39895955125161},null,{"$f":"'System Detail - Hydro'!AU89","v":92.679589592423952},{"$f":"'System Detail - Hydro'!AV89","v":63.806368568992106},null,2026,1,1.4070616140927696,1.4550825426911032,0.22853581768655204,0.16598996168844951]
[null,2026,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AU90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":229.73588764582223},{"$f":"IFERROR((('System Detail - Hydro'!X90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AV90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":202.61199848521861},null,{"$f":"'System Detail - Hydro'!W90","v":319.09669488789046},{"$f":"'System Detail - Hydro'!X90","v":292.25955038360871},null,{"$f":"'System Detail - Hydro'!AU90","v":80.801208909041719},{"$f":"'System Detail - Hydro'!AV90","v":53.199411987901783},null,2026,2,1.3889719109964807,1.4424592451020628,0.25321857043185586,0.18202796766803436]
[null,2026,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AU91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":93.215389666333465},{"$f":"IFERROR((('System Detail - Hydro'!X91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AV91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":79.93659768994263},null,{"$f":"'System Detail - Hydro'!W91","v":118.97596675030661},{"$f":"'System Detail - Hydro'!X91","v":105.98769375938332},null,{"$f":"'System Detail - Hydro'!AU91","v":50.281094526378212},{"$f":"'System Detail - Hydro'!AV91","v":36.518104240874827},null,2026,3,1.2763554084382815,1.325896983638051,0.42261555757645175,0.344550418502165]
[null,2026,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AU92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":29.64202289374591},{"$f":"IFERROR((('System Detail - Hydro'!X92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AV92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":23.133080583208791},null,{"$f":"'System Detail - Hydro'!W92","v":30.184126821354173},{"$f":"'System Detail - Hydro'!X92","v":22.854429778543125},null,{"$f":"'System Detail - Hydro'!AU92","v":28.88307739509434},{"$f":"'System Detail - Hydro'!AV92","v":23.523191709740729},null,2026,4,1.0182883580365441,0.98795444455988601,0.9568962377490613,1.0292618077842166]
[null,2026,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AU93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":26.822709033927428},{"$f":"IFERROR((('System Detail - Hydro'!X93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AV93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":21.258006679486851},null,{"$f":"'System Detail - Hydro'!W93","v":28.989214914463631},{"$f":"'System Detail - Hydro'!X93","v":22.916926375896537},null,{"$f":"'System Detail - Hydro'!AU93","v":23.789600801176739},{"$f":"'System Detail - Hydro'!AV93","v":18.93551910451329},null,2026,5,1.0807713299128674,1.0780374059252922,0.82063625632398063,0.82626783338751775]
[null,2026,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AU94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":27.798351873543684},{"$f":"IFERROR((('System Detail - Hydro'!X94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AV94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":24.869155675929708},null,{"$f":"'System Detail - Hydro'!W94","v":30.075862843188812},{"$f":"'System Detail - Hydro'!X94","v":26.227299464356751},null,{"$f":"'System Detail - Hydro'!AU94","v":24.609836516040495},{"$f":"'System Detail - Hydro'!AV94","v":22.967754372131843},null,2026,6,1.0819297122363822,1.0546115761276753,0.81825870281270452,0.87571937794607202]
[null,2026,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AU95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":31.017807917028598},{"$f":"IFERROR((('System Detail - Hydro'!X95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AV95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":31.614062310492049},null,{"$f":"'System Detail - Hydro'!W95","v":35.425513017050463},{"$f":"'System Detail - Hydro'!X95","v":34.799490473214135},null,{"$f":"'System Detail - Hydro'!AU95","v":24.847020776997983},{"$f":"'System Detail - Hydro'!AV95","v":27.154462882681131},null,2026,7,1.1421024049092154,1.1007598495706421,0.70138774744176602,0.78031208254564721]
[null,2026,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AU96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":30.43345537150104},{"$f":"IFERROR((('System Detail - Hydro'!X96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AV96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":32.047187028873857},null,{"$f":"'System Detail - Hydro'!W96","v":33.754604616766045},{"$f":"'System Detail - Hydro'!X96","v":34.031984271257315},null,{"$f":"'System Detail - Hydro'!AU96","v":25.783846428130033},{"$f":"'System Detail - Hydro'!AV96","v":29.26847088953701},null,2026,8,1.1091282341989679,1.0619335868884592,0.76386160409424841,0.86002833852554794]
[null,2026,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AU97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":27.348450500936867},{"$f":"IFERROR((('System Detail - Hydro'!X97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AV97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":24.294186853734875},null,{"$f":"'System Detail - Hydro'!W97","v":29.831871032426346},{"$f":"'System Detail - Hydro'!X97","v":25.537444993131359},null,{"$f":"'System Detail - Hydro'!AU97","v":23.871661756851587},{"$f":"'System Detail - Hydro'!AV97","v":22.553625458579791},null,2026,9,1.090806626554744,1.0511751287203652,0.80020665585821993,0.88315904212993479]
[null,2026,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AU98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":29.132199564370591},{"$f":"IFERROR((('System Detail - Hydro'!X98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AV98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":21.672413868494715},null,{"$f":"'System Detail - Hydro'!W98","v":31.407585665506886},{"$f":"'System Detail - Hydro'!X98","v":23.349178897314342},null,{"$f":"'System Detail - Hydro'!AU98","v":25.946659022779784},{"$f":"'System Detail - Hydro'!AV98","v":19.32494282814724},null,2026,10,1.0781055373490971,1.0773686327233325,0.82612714326766867,0.82764978216728746]
[null,2026,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AU99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":55.983683702634671},{"$f":"IFERROR((('System Detail - Hydro'!X99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AV99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":43.740050566447046},null,{"$f":"'System Detail - Hydro'!W99","v":64.798514698255801},{"$f":"'System Detail - Hydro'!X99","v":53.122821412766051},null,{"$f":"'System Detail - Hydro'!AU99","v":43.642920308765092},{"$f":"'System Detail - Hydro'!AV99","v":30.604171381600441},null,2026,11,1.1574535724094606,1.2145121170371147,0.6735172945243425,0.57610214532479431]
[null,2026,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AU100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":177.79933677202339},{"$f":"IFERROR((('System Detail - Hydro'!X100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AV100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":159.30902291006069},null,{"$f":"'System Detail - Hydro'!W100","v":240.67038505933721},{"$f":"'System Detail - Hydro'!X100","v":222.92244683366218},null,{"$f":"'System Detail - Hydro'!AU100","v":73.014256293166952},{"$f":"'System Detail - Hydro'!AV100","v":53.286649704058171},null,2026,12,1.3536067649562038,1.3993083553058698,0.30337864908125406,0.23903671640487159]
[null,2027,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AU101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":293.71216582168881},{"$f":"IFERROR((('System Detail - Hydro'!X101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AV101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":271.35560394344145},null,{"$f":"'System Detail - Hydro'!W101","v":414.98087355673511},{"$f":"'System Detail - Hydro'!X101","v":394.99685331655388},null,{"$f":"'System Detail - Hydro'!AU101","v":91.597652929944928},{"$f":"'System Detail - Hydro'!AV101","v":65.286854988254007},null,2027,1,1.4128828215058273,1.4556428817990541,0.22072740881977523,0.16528449388920211]
[null,2027,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AU102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":233.4431678437256},{"$f":"IFERROR((('System Detail - Hydro'!X102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AV102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":209.48560269375162},null,{"$f":"'System Detail - Hydro'!W102","v":324.47090576262576},{"$f":"'System Detail - Hydro'!X102","v":301.1800363490126},null,{"$f":"'System Detail - Hydro'!AU102","v":81.730271312225312},{"$f":"'System Detail - Hydro'!AV102","v":56.661546601650002},null,2027,2,1.3899353266994605,1.4377123414505468,0.25188782679953742,0.18813181407545096]
[null,2027,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AU103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":93.117139416757951},{"$f":"IFERROR((('System Detail - Hydro'!X103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AV103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":81.919835012116934},null,{"$f":"'System Detail - Hydro'!W103","v":119.65826472340495},{"$f":"'System Detail - Hydro'!X103","v":108.54767902829465},null,{"$f":"'System Detail - Hydro'!AU103","v":48.881930572346285},{"$f":"'System Detail - Hydro'!AV103","v":37.540094985154099},null,2027,3,1.2850294314547048,1.3250475786754103,0.40851278167319988,0.34583968373352952]
[null,2027,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AU104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":28.90992211487621},{"$f":"IFERROR((('System Detail - Hydro'!X104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AV104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":25.479322021189141},null,{"$f":"'System Detail - Hydro'!W104","v":30.131565266571613},{"$f":"'System Detail - Hydro'!X104","v":25.066094807626467},null,{"$f":"'System Detail - Hydro'!AU104","v":27.199621702502643},{"$f":"'System Detail - Hydro'!AV104","v":26.057840120176888},null,2027,4,1.0422568814554771,0.98378185992472544,0.90269527858475673,1.0395652103034685]
[null,2027,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AU105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":28.264209016586847},{"$f":"IFERROR((('System Detail - Hydro'!X105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AV105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":23.187586926924784},null,{"$f":"'System Detail - Hydro'!W105","v":30.838722221077525},{"$f":"'System Detail - Hydro'!X105","v":25.068017595205514},null,{"$f":"'System Detail - Hydro'!AU105","v":24.659890530299894},{"$f":"'System Detail - Hydro'!AV105","v":20.554983991331756},null,2027,5,1.0910873961829191,1.0810964363910256,0.7996404764606444,0.81996846831889425]
[null,2027,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AU106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":30.303939116601224},{"$f":"IFERROR((('System Detail - Hydro'!X106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AV106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":27.677490167460892},null,{"$f":"'System Detail - Hydro'!W106","v":32.858772063031168},{"$f":"'System Detail - Hydro'!X106","v":28.916624815905617},null,{"$f":"'System Detail - Hydro'!AU106","v":26.7271729915993},{"$f":"'System Detail - Hydro'!AV106","v":25.942701659638274},null,2027,6,1.0843069587950149,1.0447704846410357,0.81339536791971534,0.89715524632627475]
[null,2027,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AU107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":32.267810533445093},{"$f":"IFERROR((('System Detail - Hydro'!X107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AV107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":33.033055691788803},null,{"$f":"'System Detail - Hydro'!W107","v":36.819743019011739},{"$f":"'System Detail - Hydro'!X107","v":36.630435242954292},null,{"$f":"'System Detail - Hydro'!AU107","v":25.89510505365179},{"$f":"'System Detail - Hydro'!AV107","v":27.99672432015711},null,2027,7,1.1410672868817249,1.1089024153481419,0.70329401919728085,0.76430225670174534]
[null,2027,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AU108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":32.035184622700875},{"$f":"IFERROR((('System Detail - Hydro'!X108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AV108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":33.777536791839196},null,{"$f":"'System Detail - Hydro'!W108","v":35.397600293266649},{"$f":"'System Detail - Hydro'!X108","v":35.957193596575898},null,{"$f":"'System Detail - Hydro'!AU108","v":27.327802683908793},{"$f":"'System Detail - Hydro'!AV108","v":30.726017265207812},null,2027,8,1.1049600840503067,1.0645297736827073,0.77202416145444475,0.85451655682421679]
[null,2027,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AU109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":28.272204653830709},{"$f":"IFERROR((('System Detail - Hydro'!X109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AV109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":25.708828920034193},null,{"$f":"'System Detail - Hydro'!W109","v":30.72421568809694},{"$f":"'System Detail - Hydro'!X109","v":26.921540993741868},null,{"$f":"'System Detail - Hydro'!AU109","v":24.839389205857987},{"$f":"'System Detail - Hydro'!AV109","v":24.011032016843455},null,2027,9,1.0867286815545174,1.0471710351910521,0.8084629224719696,0.89188921326699]
[null,2027,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AU110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":32.947483128111429},{"$f":"IFERROR((('System Detail - Hydro'!X110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AV110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":23.896790262309739},null,{"$f":"'System Detail - Hydro'!W110","v":35.377299891148148},{"$f":"'System Detail - Hydro'!X110","v":25.777356910168933},null,{"$f":"'System Detail - Hydro'!AU110","v":29.545739659860022},{"$f":"'System Detail - Hydro'!AV110","v":21.263996955306869},null,2027,10,1.0737481753488949,1.0786953656627787,0.83516095775451604,0.82490990171759682]
[null,2027,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AU111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":58.287930697932026},{"$f":"IFERROR((('System Detail - Hydro'!X111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AV111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":46.727517145806615},null,{"$f":"'System Detail - Hydro'!W111","v":67.484896327171313},{"$f":"'System Detail - Hydro'!X111","v":56.353583575273554},null,{"$f":"'System Detail - Hydro'!AU111","v":45.41217881699702},{"$f":"'System Detail - Hydro'!AV111","v":33.251024144552879},null,2027,11,1.157785076929581,1.2060042351368714,0.67292359162612814,0.59004276276659962]
[null,2027,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AU112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":180.96746170412618},{"$f":"IFERROR((('System Detail - Hydro'!X112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AV112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":163.07939926034885},null,{"$f":"'System Detail - Hydro'!W112","v":245.03788398368886},{"$f":"'System Detail - Hydro'!X112","v":228.24010025248836},null,{"$f":"'System Detail - Hydro'!AU112","v":74.183424571521712},{"$f":"'System Detail - Hydro'!AV112","v":54.478230940116369},null,2027,12,1.3540438799120418,1.3995642692312928,0.30274267539977529,0.23868825364101384]
[null,2028,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AU113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":303.10207895701041},{"$f":"IFERROR((('System Detail - Hydro'!X113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AV113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":280.6817692697723},null,{"$f":"'System Detail - Hydro'!W113","v":427.57484742544852},{"$f":"'System Detail - Hydro'!X113","v":407.39123237771935},null,{"$f":"'System Detail - Hydro'!AU113","v":95.647464842946988},{"$f":"'System Detail - Hydro'!AV113","v":69.499330756527257},null,2028,1,1.4106628661101739,1.4514346031008607,0.22369759451209059,0.17059603946530158]
[null,2028,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AU114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":241.70712850875444},{"$f":"IFERROR((('System Detail - Hydro'!X114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AV114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":216.33878196060863},null,{"$f":"'System Detail - Hydro'!W114","v":335.59349725117312},{"$f":"'System Detail - Hydro'!X114","v":310.81158689646981},null,{"$f":"'System Detail - Hydro'!AU114","v":85.229847271390014},{"$f":"'System Detail - Hydro'!AV114","v":58.884107067506598},null,2028,2,1.3884302847072141,1.4366891783326345,0.25396751715841565,0.18945274098523449]
[null,2028,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AU115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":96.738289223219354},{"$f":"IFERROR((('System Detail - Hydro'!X115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AV115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":85.729683932893124},null,{"$f":"'System Detail - Hydro'!W115","v":123.82898760519808},{"$f":"'System Detail - Hydro'!X115","v":113.13891172546415},null,{"$f":"'System Detail - Hydro'!AU115","v":51.587125253254797},{"$f":"'System Detail - Hydro'!AV115","v":40.047637611941425},null,2028,3,1.280041115048749,1.3197168884236903,0.41659974979145575,0.35396873631875242]
[null,2028,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AU116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":32.682513054415168},{"$f":"IFERROR((('System Detail - Hydro'!X116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AV116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":27.984727087312365},null,{"$f":"'System Detail - Hydro'!W116","v":33.527653192659052},{"$f":"'System Detail - Hydro'!X116","v":27.384711291764269},null,{"$f":"'System Detail - Hydro'!AU116","v":31.499316860873719},{"$f":"'System Detail - Hydro'!AV116","v":28.824749201079701},null,2028,4,1.0258590928071154,0.9785591693041692,0.9395025855185879,1.0525854698255852]
[null,2028,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AU117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":32.549462676297033},{"$f":"IFERROR((('System Detail - Hydro'!X117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AV117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":24.55122819371439},null,{"$f":"'System Detail - Hydro'!W117","v":34.901624327505935},{"$f":"'System Detail - Hydro'!X117","v":27.412203457855934},null,{"$f":"'System Detail - Hydro'!AU117","v":29.256436364604561},{"$f":"'System Detail - Hydro'!AV117","v":20.545862823916238},null,2028,5,1.0722642236709419,1.1165308408022541,0.83825429126367601,0.74951518784339444]
[null,2028,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AU118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":34.008447023683097},{"$f":"IFERROR((('System Detail - Hydro'!X118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AV118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":31.038562437545348},null,{"$f":"'System Detail - Hydro'!W118","v":36.857858297687493},{"$f":"'System Detail - Hydro'!X118","v":32.426338968468656},null,{"$f":"'System Detail - Hydro'!AU118","v":30.019271240076932},{"$f":"'System Detail - Hydro'!AV118","v":29.095675294252711},null,2028,6,1.0837853981400591,1.0447113661824945,0.81446054183675609,0.8972852384768234]
[null,2028,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AU119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":37.336716026691704},{"$f":"IFERROR((('System Detail - Hydro'!X119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AV119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":37.620252491319725},null,{"$f":"'System Detail - Hydro'!W119","v":42.40830794606984},{"$f":"'System Detail - Hydro'!X119","v":41.569698160383453},null,{"$f":"'System Detail - Hydro'!AU119","v":30.236487339562327},{"$f":"'System Detail - Hydro'!AV119","v":32.091028554630505},null,2028,7,1.1358339045070942,1.1049819022340426,0.7129849976097542,0.77198127421607643]
[null,2028,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AU120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":36.939658083983417},{"$f":"IFERROR((('System Detail - Hydro'!X120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AV120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":38.198675111343562},null,{"$f":"'System Detail - Hydro'!W120","v":40.569487584289661},{"$f":"'System Detail - Hydro'!X120","v":40.50894294815707},null,{"$f":"'System Detail - Hydro'!AU120","v":31.857896783554676},{"$f":"'System Detail - Hydro'!AV120","v":34.964300139804642},null,2028,8,1.0982637546902496,1.0604803132590179,0.7852674184598647,0.86312546305026017]
[null,2028,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AU121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":32.7559740970459},{"$f":"IFERROR((('System Detail - Hydro'!X121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AV121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":29.67245816712089},null,{"$f":"'System Detail - Hydro'!W121","v":35.195018388225918},{"$f":"'System Detail - Hydro'!X121","v":30.778789861191093},null,{"$f":"'System Detail - Hydro'!AU121","v":29.34131208939387},{"$f":"'System Detail - Hydro'!AV121","v":28.1235937954226},null,2028,9,1.0744610520192097,1.0372848008695179,0.83367798720087227,0.9137329284957878]
[null,2028,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AU122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":34.930177645710323},{"$f":"IFERROR((('System Detail - Hydro'!X122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AV122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":27.908991734499665},null,{"$f":"'System Detail - Hydro'!W122","v":37.929766496901344},{"$f":"'System Detail - Hydro'!X122","v":29.778693608191794},null,{"$f":"'System Detail - Hydro'!AU122","v":30.730753254042899},{"$f":"'System Detail - Hydro'!AV122","v":25.29140911133068},null,2028,10,1.0858738504457446,1.0669928133369613,0.81020148796733127,0.84931224465714261]
[null,2028,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AU123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":62.645593882921126},{"$f":"IFERROR((('System Detail - Hydro'!X123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AV123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":50.54755166453505},null,{"$f":"'System Detail - Hydro'!W123","v":72.050628556078166},{"$f":"'System Detail - Hydro'!X123","v":60.363551462100972},null,{"$f":"'System Detail - Hydro'!AU123","v":49.478545340501256},{"$f":"'System Detail - Hydro'!AV123","v":36.805151947942761},null,2028,11,1.1501308246950965,1.1941933778061298,0.68671913530901829,0.60972476033075584]
[null,2028,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AU124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":188.19703218317852},{"$f":"IFERROR((('System Detail - Hydro'!X124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AV124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":169.30399542115248},null,{"$f":"'System Detail - Hydro'!W124","v":253.8166377633132},{"$f":"'System Detail - Hydro'!X124","v":236.39069307897702},null,{"$f":"'System Detail - Hydro'!AU124","v":78.83102288295413},{"$f":"'System Detail - Hydro'!AV124","v":57.492832658111581},null,2028,12,1.3486750286065345,1.3962499378171371,0.31058256691771691,0.24321106685407237]
[null,2029,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AU125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":309.06789094852195},{"$f":"IFERROR((('System Detail - Hydro'!X125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AV125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":287.15826475593207},null,{"$f":"'System Detail - Hydro'!W125","v":434.34322004074414},{"$f":"'System Detail - Hydro'!X125","v":416.12443043476475},null,{"$f":"'System Detail - Hydro'!AU125","v":100.27567579481827},{"$f":"'System Detail - Hydro'!AV125","v":72.214655291210946},null,2029,1,1.4053327206127924,1.4491118017740026,0.23086736748282102,0.17354101323914442]
[null,2029,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AU126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":249.50378603360184},{"$f":"IFERROR((('System Detail - Hydro'!X126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AV126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":225.32581202466869},null,{"$f":"'System Detail - Hydro'!W126","v":346.05321836449428},{"$f":"'System Detail - Hydro'!X126","v":321.94646963171709},null,{"$f":"'System Detail - Hydro'!AU126","v":88.588065482114459},{"$f":"'System Detail - Hydro'!AV126","v":64.291382679588054},null,2029,2,1.3869658006627992,1.4288042135024919,0.25599549659094795,0.1996958772467132]
[null,2029,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AU127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":104.26840233131794},{"$f":"IFERROR((('System Detail - Hydro'!X127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AV127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":91.99853719553451},null,{"$f":"'System Detail - Hydro'!W127","v":132.26082990760491},{"$f":"'System Detail - Hydro'!X127","v":119.92140031227621},null,{"$f":"'System Detail - Hydro'!AU127","v":57.614356370839644},{"$f":"'System Detail - Hydro'!AV127","v":45.460432000965014},null,2029,3,1.2684651049638189,1.3035142075943469,0.43561163506298894,0.37908523318261556]
[null,2029,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AU128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":37.50414192046977},{"$f":"IFERROR((('System Detail - Hydro'!X128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AV128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":29.967793216417245},null,{"$f":"'System Detail - Hydro'!W128","v":38.283015447743175},{"$f":"'System Detail - Hydro'!X128","v":29.160460302121159},null,{"$f":"'System Detail - Hydro'!AU128","v":36.413718982286994},{"$f":"'System Detail - Hydro'!AV128","v":31.098059296431764},null,2029,4,1.0207676669132988,0.97305998114489778,0.95117165031036299,1.0664461045619935]
[null,2029,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AU129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":34.583852838838716},{"$f":"IFERROR((('System Detail - Hydro'!X129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AV129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":28.260691749067249},null,{"$f":"'System Detail - Hydro'!W129","v":37.325362851804421},{"$f":"'System Detail - Hydro'!X129","v":30.387013079735773},null,{"$f":"'System Detail - Hydro'!AU129","v":30.745738820686718},{"$f":"'System Detail - Hydro'!AV129","v":25.283841886131313},null,2029,5,1.0792713878855889,1.0752395358736646,0.82372243620936092,0.83206078267009342]
[null,2029,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AU130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":37.453192200866106},{"$f":"IFERROR((('System Detail - Hydro'!X130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AV130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":33.906914402045679},null,{"$f":"'System Detail - Hydro'!W130","v":40.149866499875898},{"$f":"'System Detail - Hydro'!X130","v":35.210375248601082},null,{"$f":"'System Detail - Hydro'!AU130","v":33.677848182252397},{"$f":"'System Detail - Hydro'!AV130","v":32.082069216868121},null,2029,6,1.0720011870963413,1.0384423315875879,0.83880349097440943,0.91115385707633856]
[null,2029,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AU131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":40.568101544542891},{"$f":"IFERROR((('System Detail - Hydro'!X131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AV131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":41.694328320920107},null,{"$f":"'System Detail - Hydro'!W131","v":45.467544265406751},{"$f":"'System Detail - Hydro'!X131","v":45.576577169857131},null,{"$f":"'System Detail - Hydro'!AU131","v":33.708881735333492},{"$f":"'System Detail - Hydro'!AV131","v":36.259179932408273},null,2029,7,1.1207708158461489,1.0931121571033706,0.74138338192547493,0.79556610399406902]
[null,2029,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AU132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":40.995921570052658},{"$f":"IFERROR((('System Detail - Hydro'!X132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AV132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":42.882056164897278},null,{"$f":"'System Detail - Hydro'!W132","v":45.122450874428232},{"$f":"'System Detail - Hydro'!X132","v":45.655063042143354},null,{"$f":"'System Detail - Hydro'!AU132","v":35.218780543926847},{"$f":"'System Detail - Hydro'!AV132","v":38.999846536752777},null,2029,8,1.1006570689556101,1.0646659028331769,0.78051568257977788,0.85422829228716057]
[null,2029,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AU133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":36.308943421444482},{"$f":"IFERROR((('System Detail - Hydro'!X133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AV133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":32.988213466794761},null,{"$f":"'System Detail - Hydro'!W133","v":39.010463985318218},{"$f":"'System Detail - Hydro'!X133","v":34.023295571755163},null,{"$f":"'System Detail - Hydro'!AU133","v":32.526814632021249},{"$f":"'System Detail - Hydro'!AV133","v":31.539098519850199},null,2029,9,1.0744037228656504,1.0313773313611632,0.83379717411879228,0.92698540778726768]
[null,2029,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AU134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":37.930754536878133},{"$f":"IFERROR((('System Detail - Hydro'!X134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AV134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":29.896169609106192},null,{"$f":"'System Detail - Hydro'!W134","v":41.013201464227947},{"$f":"'System Detail - Hydro'!X134","v":31.869598295490402},null,{"$f":"'System Detail - Hydro'!AU134","v":33.61532883858839},{"$f":"'System Detail - Hydro'!AV134","v":27.133369448168303},null,2029,10,1.0812651096711747,1.0660094156604971,0.8196221616083289,0.85138724362295204]
[null,2029,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AU135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":66.124885350343135},{"$f":"IFERROR((('System Detail - Hydro'!X135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AV135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":54.900646952417645},null,{"$f":"'System Detail - Hydro'!W135","v":75.781865852055176},{"$f":"'System Detail - Hydro'!X135","v":64.826496090376267},null,{"$f":"'System Detail - Hydro'!AU135","v":52.605112647946285},{"$f":"'System Detail - Hydro'!AV135","v":41.0044581592756},null,2029,11,1.1460415462431033,1.1807965787099257,0.6941649173780492,0.63252621431382383]
[null,2029,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AU136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":193.80833797394746},{"$f":"IFERROR((('System Detail - Hydro'!X136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AV136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":177.66204678286869},null,{"$f":"'System Detail - Hydro'!W136","v":260.98822895637352},{"$f":"'System Detail - Hydro'!X136","v":246.27242485542129},null,{"$f":"'System Detail - Hydro'!AU136","v":81.841853003237432},{"$f":"'System Detail - Hydro'!AV136","v":63.311416661947689},null,2029,12,1.3466305510109511,1.3861847778687668,0.31358446061150913,0.25707878865900563]
[null,2030,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AU137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":322.02298844205768},{"$f":"IFERROR((('System Detail - Hydro'!X137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AV137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":298.49016888657741},null,{"$f":"'System Detail - Hydro'!W137","v":452.06322501511272},{"$f":"'System Detail - Hydro'!X137","v":431.24395302377212},null,{"$f":"'System Detail - Hydro'!AU137","v":105.28926082029939},{"$f":"'System Detail - Hydro'!AV137","v":77.23386199125288},null,2030,1,1.4038228363825445,1.444750943163021,0.23290826369868842,0.17909552458581465]
[null,2030,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AU138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":256.80388708691123},{"$f":"IFERROR((('System Detail - Hydro'!X138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AV138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":233.78709421352147},null,{"$f":"'System Detail - Hydro'!W138","v":355.13863717515915},{"$f":"'System Detail - Hydro'!X138","v":332.54638075572387},null,{"$f":"'System Detail - Hydro'!AU138","v":92.91263693983143},{"$f":"'System Detail - Hydro'!AV138","v":69.18828330985076},null,2030,2,1.3829176855682408,1.4224325849741046,0.26162356672559306,0.20805604064196351]
[null,2030,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AU139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":105.78471596614889},{"$f":"IFERROR((('System Detail - Hydro'!X139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AV139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":95.880353790424337},null,{"$f":"'System Detail - Hydro'!W139","v":134.50130835559884},{"$f":"'System Detail - Hydro'!X139","v":124.25145134369026},null,{"$f":"'System Detail - Hydro'!AU139","v":57.923728650399028},{"$f":"'System Detail - Hydro'!AV139","v":48.595191201647815},null,2030,3,1.2714625844308098,1.2959010520057068,0.43065550334468444,0.39110361026873891]
[null,2030,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AU140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":38.351397587817623},{"$f":"IFERROR((('System Detail - Hydro'!X140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AV140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":34.911087339175147},null,{"$f":"'System Detail - Hydro'!W140","v":39.584415441297303},{"$f":"'System Detail - Hydro'!X140","v":33.807754010010271},null,{"$f":"'System Detail - Hydro'!AU140","v":36.625172592946058},{"$f":"'System Detail - Hydro'!AV140","v":36.455754000005975},null,2030,4,1.032150532471634,0.96839590476098458,0.92524222436125836,1.078325226491285]
[null,2030,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AU141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":37.293670425353284},{"$f":"IFERROR((('System Detail - Hydro'!X141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AV141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":32.719094714600971},null,{"$f":"'System Detail - Hydro'!W141","v":40.332644326161443},{"$f":"'System Detail - Hydro'!X141","v":33.801146787670746},null,{"$f":"'System Detail - Hydro'!AU141","v":33.039106964221851},{"$f":"'System Detail - Hydro'!AV141","v":31.204221812303288},null,2030,5,1.0814876590624392,1.0330709661287452,0.81916540599326149,0.92317050685645052]
[null,2030,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AU142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":41.681739965005164},{"$f":"IFERROR((('System Detail - Hydro'!X142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AV142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":38.346226302367562},null,{"$f":"'System Detail - Hydro'!W142","v":44.518458421840762},{"$f":"'System Detail - Hydro'!X142","v":39.269021143773593},null,{"$f":"'System Detail - Hydro'!AU142","v":37.71033412543531},{"$f":"'System Detail - Hydro'!AV142","v":37.05431352439912},null,2030,6,1.0680566228573287,1.0240648149867373,0.84707187675066964,0.94360165965772658]
[null,2030,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AU143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":45.568514966103464},{"$f":"IFERROR((('System Detail - Hydro'!X143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AV143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":45.963700335357402},null,{"$f":"'System Detail - Hydro'!W143","v":51.27993762566178},{"$f":"'System Detail - Hydro'!X143","v":50.173969045157733},null,{"$f":"'System Detail - Hydro'!AU143","v":37.572523242721815},{"$f":"'System Detail - Hydro'!AV143","v":40.069324141636926},null,2030,7,1.1253370372900413,1.0915998642207141,0.73269440218506765,0.79860782202766556]
[null,2030,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AU144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":46.197626003541828},{"$f":"IFERROR((('System Detail - Hydro'!X144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AV144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":47.808476136769144},null,{"$f":"'System Detail - Hydro'!W144","v":50.535014656302259},{"$f":"'System Detail - Hydro'!X144","v":50.214575674028183},null,{"$f":"'System Detail - Hydro'!AU144","v":40.125281889677225},{"$f":"'System Detail - Hydro'!AV144","v":44.439936784606488},null,2030,8,1.0938876957103358,1.0503278860086596,0.79400950336269804,0.88500074307292342]
[null,2030,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AU145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":40.5920584763725},{"$f":"IFERROR((('System Detail - Hydro'!X145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AV145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":36.597230008519688},null,{"$f":"'System Detail - Hydro'!W145","v":43.608294228976121},{"$f":"'System Detail - Hydro'!X145","v":37.82908581425437},null,{"$f":"'System Detail - Hydro'!AU145","v":36.369328422727428},{"$f":"'System Detail - Hydro'!AV145","v":34.872631880491134},null,2030,9,1.0743060555640283,1.0336598099213496,0.8340002530656504,0.92184706899130997]
[null,{"$f":"B133+1","v":2030},{"$f":"C133","v":10},null,{"$f":"IFERROR((('System Detail - Hydro'!W146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AU146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":42.944658131520356},{"$f":"IFERROR((('System Detail - Hydro'!X146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AV146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":33.065129299641931},null,{"$f":"'System Detail - Hydro'!W146","v":45.85991276792938},{"$f":"'System Detail - Hydro'!X146","v":34.788958194178619},null,{"$f":"'System Detail - Hydro'!AU146","v":38.863301640547725},{"$f":"'System Detail - Hydro'!AV146","v":30.651768847290562},null,{"$f":"N133+1","v":2030},{"$f":"O133","v":10},1.0678839875143702,1.0521343460935855,0.84743514095224126,0.88107751534852374]
[null,2030,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AU147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":69.598705721978135},{"$f":"IFERROR((('System Detail - Hydro'!X147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AV147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":58.318456544540922},null,{"$f":"'System Detail - Hydro'!W147","v":79.057485658154462},{"$f":"'System Detail - Hydro'!X147","v":68.266996522005542},null,{"$f":"'System Detail - Hydro'!AU147","v":56.356413811331265},{"$f":"'System Detail - Hydro'!AV147","v":44.39050057609046},null,2030,11,1.1359045378510451,1.1705899052706648,0.71285360699449873,0.6502483313702162]
[null,2030,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AU148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":200.86780615015738},{"$f":"IFERROR((('System Detail - Hydro'!X148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AV148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":183.7981418636559},null,{"$f":"'System Detail - Hydro'!W148","v":269.55533562490768},{"$f":"'System Detail - Hydro'!X148","v":253.75251586870439},null,{"$f":"'System Detail - Hydro'!AU148","v":86.388590358906868},{"$f":"'System Detail - Hydro'!AV148","v":67.207518521908412},null,2030,12,1.3419538988911115,1.3806043591939121,0.32048555135676682,0.26485458988190941]
[null,2031,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AU149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":332.39251659299185},{"$f":"IFERROR((('System Detail - Hydro'!X149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AV149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":310.54336396562007},null,{"$f":"'System Detail - Hydro'!W149","v":465.97098773619587},{"$f":"'System Detail - Hydro'!X149","v":446.52613766989356},null,{"$f":"'System Detail - Hydro'!AU149","v":109.7617313543186},{"$f":"'System Detail - Hydro'!AV149","v":83.905407791830797},null,2031,1,{"$f":"H148/E148","v":1.4018696705701357},1.4378865868128099,{"$f":"K148/H148","v":0.23555486123195923},0.18790704667295449]
[null,2031,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AU150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":265.01055066878496},{"$f":"IFERROR((('System Detail - Hydro'!X150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AV150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":241.6731972088356},null,{"$f":"'System Detail - Hydro'!W150","v":365.71211404524911},{"$f":"'System Detail - Hydro'!X150","v":342.83909732275436},null,{"$f":"'System Detail - Hydro'!AU150","v":97.174611708011383},{"$f":"'System Detail - Hydro'!AV150","v":73.063363685637697},null,2031,2,1.379990770640384,1.4186062057452689,0.26571340673715854,0.21311269413609105]
[null,2031,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AU151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":109.68480890891433},{"$f":"IFERROR((('System Detail - Hydro'!X151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AV151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":99.084603112389857},null,{"$f":"'System Detail - Hydro'!W151","v":139.60144653604476},{"$f":"'System Detail - Hydro'!X151","v":128.32328908493059},null,{"$f":"'System Detail - Hydro'!AU151","v":59.823746197030317},{"$f":"'System Detail - Hydro'!AV151","v":50.353459824821968},null,2031,3,1.2727509663801679,1.2950880868884929,0.42853242342001069,0.39239533356642375]
[null,2031,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AU152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":39.451174868520518},{"$f":"IFERROR((('System Detail - Hydro'!X152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AV152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":35.711320119777895},null,{"$f":"'System Detail - Hydro'!W152","v":40.454009538464383},{"$f":"'System Detail - Hydro'!X152","v":34.391838216721183},null,{"$f":"'System Detail - Hydro'!AU152","v":38.04720633059911},{"$f":"'System Detail - Hydro'!AV152","v":37.558594784057284},null,2031,4,1.0254196401827329,0.96305143862979325,0.94050519997092397,1.0920787236605585]
[null,2031,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AU153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":39.873377311793305},{"$f":"IFERROR((('System Detail - Hydro'!X153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AV153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":33.910687967922634},null,{"$f":"'System Detail - Hydro'!W153","v":42.38778171456778},{"$f":"'System Detail - Hydro'!X153","v":34.647910969753561},null,{"$f":"'System Detail - Hydro'!AU153","v":36.35321114790905},{"$f":"'System Detail - Hydro'!AV153","v":32.878575765359329},null,2031,5,1.0630597298822437,1.0217401369895029,0.857634197342656,0.94893385618720849]
[null,2031,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AU154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":42.942443825872687},{"$f":"IFERROR((('System Detail - Hydro'!X154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AV154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":38.987937804308636},null,{"$f":"'System Detail - Hydro'!W154","v":45.998288464618867},{"$f":"'System Detail - Hydro'!X154","v":40.273906319539236},null,{"$f":"'System Detail - Hydro'!AU154","v":38.664261331628047},{"$f":"'System Detail - Hydro'!AV154","v":37.187581882985789},null,2031,6,1.0711614050457241,1.0329837531209072,0.8405586951646683,0.92336664807068669]
[null,2031,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AU155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":46.777002350981682},{"$f":"IFERROR((('System Detail - Hydro'!X155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AV155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":46.949424170172477},null,{"$f":"'System Detail - Hydro'!W155","v":52.699995939057381},{"$f":"'System Detail - Hydro'!X155","v":51.379244233898753},null,{"$f":"'System Detail - Hydro'!AU155","v":38.484811327675693},{"$f":"'System Detail - Hydro'!AV155","v":40.747676080955671},null,2031,7,1.1266219144107124,1.0943530222579512,0.73026213080129609,0.79307659519972784]
[null,2031,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AU156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":47.064426197314368},{"$f":"IFERROR((('System Detail - Hydro'!X156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AV156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":49.203515714869248},null,{"$f":"'System Detail - Hydro'!W156","v":51.359978205570052},{"$f":"'System Detail - Hydro'!X156","v":51.739606203918576},null,{"$f":"'System Detail - Hydro'!AU156","v":41.050653385756405},{"$f":"'System Detail - Hydro'!AV156","v":45.652989030200182},null,2031,8,1.0912696139170353,1.0515428715245834,0.79927318546456105,0.88236058176149368]
[null,2031,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AU157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":41.553623817133932},{"$f":"IFERROR((('System Detail - Hydro'!X157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AV157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":36.982963104792361},null,{"$f":"'System Detail - Hydro'!W157","v":44.791506556759714},{"$f":"'System Detail - Hydro'!X157","v":38.209671553694662},null,{"$f":"'System Detail - Hydro'!AU157","v":37.020587981657826},{"$f":"'System Detail - Hydro'!AV157","v":35.265571276329133},null,2031,9,1.0779205865143029,1.0331695555444378,0.82650910468361682,0.92294882008529455]
[null,2031,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AU158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":42.334305435550469},{"$f":"IFERROR((('System Detail - Hydro'!X158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AV158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":34.84339686386182},null,{"$f":"'System Detail - Hydro'!W158","v":46.115182505512905},{"$f":"'System Detail - Hydro'!X158","v":36.593226846683869},null,{"$f":"'System Detail - Hydro'!AU158","v":37.041077537603051},{"$f":"'System Detail - Hydro'!AV158","v":32.393634887910942},null,2031,10,1.0893100059411256,1.0502198448004048,0.80322955532432128,0.88523581217999359]
[null,2031,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AU159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":71.249513985842839},{"$f":"IFERROR((('System Detail - Hydro'!X159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AV159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":59.869324987687733},null,{"$f":"'System Detail - Hydro'!W159","v":80.949611637357947},{"$f":"'System Detail - Hydro'!X159","v":70.020009492933582},null,{"$f":"'System Detail - Hydro'!AU159","v":57.669377273721686},{"$f":"'System Detail - Hydro'!AV159","v":45.658366680343541},null,2031,11,1.1361426500880063,1.1695473350891021,0.71241079613910685,0.6520759852931951]
[null,2031,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AU160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":205.51131713976946},{"$f":"IFERROR((('System Detail - Hydro'!X160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AV160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":187.57270007888195},null,{"$f":"'System Detail - Hydro'!W160","v":275.74533853732567},{"$f":"'System Detail - Hydro'!X160","v":259.24235371163513},null,{"$f":"'System Detail - Hydro'!AU160","v":88.454614810509113},{"$f":"'System Detail - Hydro'!AV160","v":68.123277357626577},null,2031,12,1.3417525729241939,1.3820900035165735,0.32078371761318331,0.26277834768234909]
[null,2032,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AU161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":337.09371075265329},{"$f":"IFERROR((('System Detail - Hydro'!X161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AV161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":314.73200384381175},null,{"$f":"'System Detail - Hydro'!W161","v":470.97840284593445},{"$f":"'System Detail - Hydro'!X161","v":453.00661963050885},null,{"$f":"'System Detail - Hydro'!AU161","v":113.95255726385128},{"$f":"'System Detail - Hydro'!AV161","v":84.274310865983296},null,2032,1,1.3971735093910451,1.4393408172602522,0.24194858315218165,0.18603328784625917]
[null,2032,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AU162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":267.21016797785518},{"$f":"IFERROR((('System Detail - Hydro'!X162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AV162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":244.25824760132693},null,{"$f":"'System Detail - Hydro'!W162","v":371.34810105593812},{"$f":"'System Detail - Hydro'!X162","v":347.77061611206187},null,{"$f":"'System Detail - Hydro'!AU162","v":93.646946181050311},{"$f":"'System Detail - Hydro'!AV162","v":71.737633416768659},null,2032,2,1.3897229430532496,1.4237824905699217,0.25218102883726279,0.20627859311050217]
[null,2032,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AU163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":112.86654634806014},{"$f":"IFERROR((('System Detail - Hydro'!X163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AV163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":101.60293197681818},null,{"$f":"'System Detail - Hydro'!W163","v":142.90005474935833},{"$f":"'System Detail - Hydro'!X163","v":131.33766781442586},null,{"$f":"'System Detail - Hydro'!AU163","v":62.810699012563127},{"$f":"'System Detail - Hydro'!AV163","v":52.045038914138772},null,2032,3,1.2660975228982398,1.2926562773246739,0.43954286177658142,0.3962689438621374]
[null,2032,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AU164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":43.087967994171599},{"$f":"IFERROR((('System Detail - Hydro'!X164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AV164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":37.068646659009922},null,{"$f":"'System Detail - Hydro'!W164","v":44.06111361898143},{"$f":"'System Detail - Hydro'!X164","v":35.886907520787005},null,{"$f":"'System Detail - Hydro'!AU164","v":41.725564119437841},{"$f":"'System Detail - Hydro'!AV164","v":38.72308145252201},null,2032,4,1.0225850897619833,0.96812025135167212,0.94699295347502432,1.0790308813901612]
[null,2032,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AU165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":39.998333262048611},{"$f":"IFERROR((('System Detail - Hydro'!X165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AV165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":34.910236305438168},null,{"$f":"'System Detail - Hydro'!W165","v":43.612427470796973},{"$f":"'System Detail - Hydro'!X165","v":35.991248475068673},null,{"$f":"'System Detail - Hydro'!AU165","v":34.938601369800907},{"$f":"'System Detail - Hydro'!AV165","v":33.396819267955458},null,2032,5,1.0903561202180767,1.0309654784394029,0.80111572310887558,0.92791499831103696]
[null,2032,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AU166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":44.76988560540903},{"$f":"IFERROR((('System Detail - Hydro'!X166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AV166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":40.836732363496026},null,{"$f":"'System Detail - Hydro'!W166","v":47.98229394811063},{"$f":"'System Detail - Hydro'!X166","v":42.061355614315879},null,{"$f":"'System Detail - Hydro'!AU166","v":40.272513925626797},{"$f":"'System Detail - Hydro'!AV166","v":39.122259812348226},null,2032,6,1.0717537759871667,1.0299882772186382,0.83932031197129919,0.93012360731028576]
[null,2032,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AU167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":49.478194741422911},{"$f":"IFERROR((('System Detail - Hydro'!X167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AV167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":51.06363912644936},null,{"$f":"'System Detail - Hydro'!W167","v":55.637101102074368},{"$f":"'System Detail - Hydro'!X167","v":55.579011170944582},null,{"$f":"'System Detail - Hydro'!AU167","v":40.855725836510885},{"$f":"'System Detail - Hydro'!AV167","v":44.742118264156041},null,2032,7,1.1244771841987851,1.0884263660354048,0.7343252079499093,0.80501824918299703]
[null,2032,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AU168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":49.183580205285914},{"$f":"IFERROR((('System Detail - Hydro'!X168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AV168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":51.998595171845125},null,{"$f":"'System Detail - Hydro'!W168","v":53.543538370062727},{"$f":"'System Detail - Hydro'!X168","v":54.562186624060253},null,{"$f":"'System Detail - Hydro'!AU168","v":43.079638774598365},{"$f":"'System Detail - Hydro'!AV168","v":48.409567138743931},null,2032,8,1.0886466204082523,1.0493011675362183,0.80457213112917958,0.88723656682404284]
[null,2032,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AU169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":43.819953719651785},{"$f":"IFERROR((('System Detail - Hydro'!X169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AV169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":39.243230478198832},null,{"$f":"'System Detail - Hydro'!W169","v":46.827067390284874},{"$f":"'System Detail - Hydro'!X169","v":40.049488384155879},null,{"$f":"'System Detail - Hydro'!AU169","v":39.609994580765452},{"$f":"'System Detail - Hydro'!AV169","v":38.114469409858955},null,2032,9,1.0686243004698679,1.0205451461597932,0.84587818089550626,0.95168430228780543]
[null,2032,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AU170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":44.341944115549403},{"$f":"IFERROR((('System Detail - Hydro'!X170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AV170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":35.233329046287373},null,{"$f":"'System Detail - Hydro'!W170","v":47.846880136574519},{"$f":"'System Detail - Hydro'!X170","v":37.584722230691405},null,{"$f":"'System Detail - Hydro'!AU170","v":39.435033686114238},{"$f":"'System Detail - Hydro'!AV170","v":31.941378588121736},null,2032,10,1.0790433547949929,1.0667377522378005,0.82419237311922033,0.84985006386554174]
[null,2032,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AU171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":75.04821220321017},{"$f":"IFERROR((('System Detail - Hydro'!X171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AV171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":61.882720770625788},null,{"$f":"'System Detail - Hydro'!W171","v":85.209157909519433},{"$f":"'System Detail - Hydro'!X171","v":72.536706325301083},null,{"$f":"'System Detail - Hydro'!AU171","v":60.822888214377201},{"$f":"'System Detail - Hydro'!AV171","v":46.967140994080381},null,2032,11,1.1353922419736819,1.1721641424617595,0.71380693937807549,0.64749481157098066]
[null,2032,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AU172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":210.49760443605575},{"$f":"IFERROR((('System Detail - Hydro'!X172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AV172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":192.20085916529453},null,{"$f":"'System Detail - Hydro'!W172","v":282.1368955908809},{"$f":"'System Detail - Hydro'!X172","v":265.25027638943652},null,{"$f":"'System Detail - Hydro'!AU172","v":91.098785844680506},{"$f":"'System Detail - Hydro'!AV172","v":70.451830458391143},null,2032,12,1.3403330472418153,1.3800681096920531,0.32288859510519458,0.26560511610911502]
[null,2033,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AU173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":347.66673577144485},{"$f":"IFERROR((('System Detail - Hydro'!X173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AV173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":322.34995607953255},null,{"$f":"'System Detail - Hydro'!W173","v":487.3721741504138},{"$f":"'System Detail - Hydro'!X173","v":464.45043104873145},null,{"$f":"'System Detail - Hydro'!AU173","v":114.82433847316327},{"$f":"'System Detail - Hydro'!AV173","v":85.515831130867696},null,2033,1,1.4018372309015232,1.4408267235319208,0.23559888020551198,0.1841226219507914]
[null,2033,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AU174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":275.22440448066334},{"$f":"IFERROR((('System Detail - Hydro'!X174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AV174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":252.37290660019531},null,{"$f":"'System Detail - Hydro'!W174","v":380.96604857817283},{"$f":"'System Detail - Hydro'!X174","v":358.17508348410479},null,{"$f":"'System Detail - Hydro'!AU174","v":98.988330984814169},{"$f":"'System Detail - Hydro'!AV174","v":76.035945127012795},null,2033,2,1.3842015547169206,1.4192295373905544,0.25983504659865281,0.21228708705078628]
[null,2033,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AU175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":114.47685041297561},{"$f":"IFERROR((('System Detail - Hydro'!X175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AV175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":104.13553145128664},null,{"$f":"'System Detail - Hydro'!W175","v":145.76947752856333},{"$f":"'System Detail - Hydro'!X175","v":134.61530292138849},null,{"$f":"'System Detail - Hydro'!AU175","v":62.32247188699607},{"$f":"'System Detail - Hydro'!AV175","v":53.335912334450185},null,2033,3,1.2733533199306188,1.2926932915722424,0.42754129975381211,0.3962098749322493]
[null,2033,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AU176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":41.596295238364249},{"$f":"IFERROR((('System Detail - Hydro'!X176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AV176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":38.318903493291081},null,{"$f":"'System Detail - Hydro'!W176","v":42.438621016936679},{"$f":"'System Detail - Hydro'!X176","v":36.809797781366214},null,{"$f":"'System Detail - Hydro'!AU176","v":40.417039148362846},{"$f":"'System Detail - Hydro'!AV176","v":40.431651489985903},null,2033,4,1.0202500192323751,0.96061720001489381,0.95236457217195991,1.098393740985264]
[null,2033,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AU177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":39.387707856567509},{"$f":"IFERROR((('System Detail - Hydro'!X177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AV177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":36.162808627366481},null,{"$f":"'System Detail - Hydro'!W177","v":43.963191051101333},{"$f":"'System Detail - Hydro'!X177","v":37.102532437286868},null,{"$f":"'System Detail - Hydro'!AU177","v":32.98203138422015},{"$f":"'System Detail - Hydro'!AV177","v":34.847195293477945},null,2033,5,1.1161652567139904,1.025985918837323,0.75021923103541199,0.93921339068644327]
[null,2033,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AU178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":46.12180987720366},{"$f":"IFERROR((('System Detail - Hydro'!X178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AV178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":41.929495347567425},null,{"$f":"'System Detail - Hydro'!W178","v":49.512104326237022},{"$f":"'System Detail - Hydro'!X178","v":43.278010992494103},null,{"$f":"'System Detail - Hydro'!AU178","v":41.375397648556955},{"$f":"'System Detail - Hydro'!AV178","v":40.041573444670085},null,2033,6,1.0735074026379234,1.0321615043002161,0.8356622731268496,0.92521750714501816]
[null,2033,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AU179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":51.065610645952127},{"$f":"IFERROR((('System Detail - Hydro'!X179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AV179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":51.56188574641898},null,{"$f":"'System Detail - Hydro'!W179","v":57.534883025841992},{"$f":"'System Detail - Hydro'!X179","v":56.293581927554719},null,{"$f":"'System Detail - Hydro'!AU179","v":42.008629314106329},{"$f":"'System Detail - Hydro'!AV179","v":44.937511092828949},null,2033,7,1.1266854992637334,1.0917673221729358,0.73014190878319862,0.79827059416222412]
[null,2033,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AU180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":51.009432297852172},{"$f":"IFERROR((('System Detail - Hydro'!X180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AV180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":53.202042602245818},null,{"$f":"'System Detail - Hydro'!W180","v":55.628554783282766},{"$f":"'System Detail - Hydro'!X180","v":55.840000275196552},null,{"$f":"'System Detail - Hydro'!AU180","v":44.542660818249331},{"$f":"'System Detail - Hydro'!AV180","v":49.508901860114783},null,2033,8,1.0905542813818982,1.0495837667864161,0.80071576534350453,0.88662073094770444]
[null,2033,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AU181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":45.484657453575309},{"$f":"IFERROR((('System Detail - Hydro'!X181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AV181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":40.441958711562094},null,{"$f":"'System Detail - Hydro'!W181","v":48.346536438180294},{"$f":"'System Detail - Hydro'!X181","v":40.988624875302165},null,{"$f":"'System Detail - Hydro'!AU181","v":41.478026875128322},{"$f":"'System Detail - Hydro'!AV181","v":39.67662608232601},null,2033,9,1.0629196556558882,1.0135173018606485,0.85793171405702262,0.96799114883781567]
[null,2033,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AU182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":47.112316042707029},{"$f":"IFERROR((('System Detail - Hydro'!X182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AV182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":36.025508797486154},null,{"$f":"'System Detail - Hydro'!W182","v":50.341251427464258},{"$f":"'System Detail - Hydro'!X182","v":38.573115411227313},null,{"$f":"'System Detail - Hydro'!AU182","v":42.5918065040469},{"$f":"'System Detail - Hydro'!AV182","v":32.458859538248539},null,2033,10,1.0685369698621952,1.0707167420746859,0.84606173458791778,0.84148918727992805]
[null,2033,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AU183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":74.343022939884094},{"$f":"IFERROR((('System Detail - Hydro'!X183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AV183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":62.677726764830872},null,{"$f":"'System Detail - Hydro'!W183","v":84.09747675232974},{"$f":"'System Detail - Hydro'!X183","v":73.313841728812804},null,{"$f":"'System Detail - Hydro'!AU183","v":60.686787602460164},{"$f":"'System Detail - Hydro'!AV183","v":47.787165815256181},null,2033,11,1.1312087325307363,1.169695289107868,0.72162435718713724,0.65181641949715918]
[null,2033,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AU184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":214.97414922709194},{"$f":"IFERROR((('System Detail - Hydro'!X184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AV184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":196.26190126591783},null,{"$f":"'System Detail - Hydro'!W184","v":288.15134479994867},{"$f":"'System Detail - Hydro'!X184","v":271.2589979470996},null,{"$f":"'System Detail - Hydro'!AU184","v":93.012156605664103},{"$f":"'System Detail - Hydro'!AV184","v":71.266740130614863},null,2033,12,1.3403999775598816,1.3821276375977181,0.32278925045530682,0.26272581064578421]
[null,2034,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AU185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":354.54829131851727},{"$f":"IFERROR((('System Detail - Hydro'!X185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AV185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":330.45305890861647},null,{"$f":"'System Detail - Hydro'!W185","v":497.35597055022026},{"$f":"'System Detail - Hydro'!X185","v":475.60340188032779},null,{"$f":"'System Detail - Hydro'!AU185","v":116.53549259901231},{"$f":"'System Detail - Hydro'!AV185","v":88.535820622431004},null,2034,1,1.4027876673742257,1.4392464801236753,0.2343100304397476,0.18615472528665503]
[null,2034,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AU186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":278.75808008943693},{"$f":"IFERROR((('System Detail - Hydro'!X186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AV186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":256.2221612900882},null,{"$f":"'System Detail - Hydro'!W186","v":386.41609787028091},{"$f":"'System Detail - Hydro'!X186","v":364.49528762951905},null,{"$f":"'System Detail - Hydro'!AU186","v":99.328050454696992},{"$f":"'System Detail - Hydro'!AV186","v":75.766950724370034},null,2034,2,1.3862059092468384,1.4225751816090833,0.25704946300669185,0.20786812147042408]
[null,2034,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AU187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":115.18254027667146},{"$f":"IFERROR((('System Detail - Hydro'!X187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AV187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":105.98369721472457},null,{"$f":"'System Detail - Hydro'!W187","v":146.92035119066736},{"$f":"'System Detail - Hydro'!X187","v":137.06970847084838},null,{"$f":"'System Detail - Hydro'!AU187","v":62.286188753344994},{"$f":"'System Detail - Hydro'!AV187","v":54.173678454518232},null,2034,3,1.2755435922645988,1.2933093680733092,0.42394527544051719,0.39522721000052136]
[null,2034,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AU188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":42.339907040060666},{"$f":"IFERROR((('System Detail - Hydro'!X188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AV188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":37.457979320993701},null,{"$f":"'System Detail - Hydro'!W188","v":43.006249791598648},{"$f":"'System Detail - Hydro'!X188","v":35.764014240254689},null,{"$f":"'System Detail - Hydro'!AU188","v":41.407027187907488},{"$f":"'System Detail - Hydro'!AV188","v":39.829530434028314},null,2034,4,1.015737936101454,0.95477692306296902,0.96281418139361752,1.1136761708700369]
[null,2034,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AU189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":43.879588354970714},{"$f":"IFERROR((('System Detail - Hydro'!X189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AV189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":36.287428798670462},null,{"$f":"'System Detail - Hydro'!W189","v":46.702080827362913},{"$f":"'System Detail - Hydro'!X189","v":37.708577440841125},null,{"$f":"'System Detail - Hydro'!AU189","v":39.928098893621645},{"$f":"'System Detail - Hydro'!AV189","v":34.297820699631529},null,2034,5,1.0643235859361124,1.0391636632635359,0.85495331656031115,0.90954957803538095]
[null,2034,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AU190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":47.738858830594452},{"$f":"IFERROR((('System Detail - Hydro'!X190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AV190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":43.57473328720954},null,{"$f":"'System Detail - Hydro'!W190","v":50.695233398782086},{"$f":"'System Detail - Hydro'!X190","v":44.316941089810101},null,{"$f":"'System Detail - Hydro'!AU190","v":43.599934435131772},{"$f":"'System Detail - Hydro'!AV190","v":42.535642363568762},null,2034,6,1.0619280527563215,1.0170329855540028,0.86004011643783507,0.95980546756078078]
[null,2034,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AU191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":54.278426822072255},{"$f":"IFERROR((('System Detail - Hydro'!X191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AV191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":53.828656936780263},null,{"$f":"'System Detail - Hydro'!W191","v":61.617780816309178},{"$f":"'System Detail - Hydro'!X191","v":59.141024990656277},null,{"$f":"'System Detail - Hydro'!AU191","v":44.003331230140546},{"$f":"'System Detail - Hydro'!AV191","v":46.391341661353856},null,2034,7,1.1352167780819393,1.0986903325512132,0.71413365829127062,0.78441896583096504]
[null,2034,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AU192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":53.797981066732113},{"$f":"IFERROR((('System Detail - Hydro'!X192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AV192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":55.102274390971225},null,{"$f":"'System Detail - Hydro'!W192","v":58.668194462683054},{"$f":"'System Detail - Hydro'!X192","v":57.530875179303465},null,{"$f":"'System Detail - Hydro'!AU192","v":46.979682312400776},{"$f":"'System Detail - Hydro'!AV192","v":51.702233287306086},null,2034,8,1.0905278097687314,1.0440744200702208,0.80076918580276124,0.89868671606625916]
[null,2034,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AU193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":47.107242086377767},{"$f":"IFERROR((('System Detail - Hydro'!X193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AV193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":41.887852751461885},null,{"$f":"'System Detail - Hydro'!W193","v":50.083388560784726},{"$f":"'System Detail - Hydro'!X193","v":42.265831210254873},null,{"$f":"'System Detail - Hydro'!AU193","v":42.940637022208023},{"$f":"'System Detail - Hydro'!AV193","v":41.35868290915171},null,2034,9,1.0631781089826862,1.0090235816344106,0.85738282205270999,0.97853707651955357]
[null,2034,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AU194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":45.796679316943482},{"$f":"IFERROR((('System Detail - Hydro'!X194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AV194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":38.882760823099865},null,{"$f":"'System Detail - Hydro'!W194","v":50.260806973107698},{"$f":"'System Detail - Hydro'!X194","v":40.72262159242684},null,{"$f":"'System Detail - Hydro'!AU194","v":39.546900598313592},{"$f":"'System Detail - Hydro'!AV194","v":36.3069557460421},null,2034,10,1.0974771036404076,1.047318161837776,0.78683377725059933,0.89156725000224646]
[null,2034,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AU195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":76.153974755622428},{"$f":"IFERROR((('System Detail - Hydro'!X195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AV195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":66.380983688769604},null,{"$f":"'System Detail - Hydro'!W195","v":86.34120005907549},{"$f":"'System Detail - Hydro'!X195","v":77.090626636457046},null,{"$f":"'System Detail - Hydro'!AU195","v":61.891859330788151},{"$f":"'System Detail - Hydro'!AV195","v":51.387483562007162},null,2034,11,1.1337714194977189,1.161336008485504,0.71682880581276542,0.66658536587514816]
[null,2034,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AU196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":220.44950881380552},{"$f":"IFERROR((('System Detail - Hydro'!X196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AV196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":203.25045242929656},null,{"$f":"'System Detail - Hydro'!W196","v":295.43944318845968},{"$f":"'System Detail - Hydro'!X196","v":279.78157911216368},null,{"$f":"'System Detail - Hydro'!AU196","v":95.466284856048574},{"$f":"'System Detail - Hydro'!AV196","v":75.698574624518017},null,2034,12,1.3401682987553927,1.3765360704891396,0.32313317350503873,0.27056311164135172]
[null,2035,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AU197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":358.86849109078355},{"$f":"IFERROR((('System Detail - Hydro'!X197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AV197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":336.07372835738289},null,{"$f":"'System Detail - Hydro'!W197","v":502.71601160539836},{"$f":"'System Detail - Hydro'!X197","v":483.77638122155577},null,{"$f":"'System Detail - Hydro'!AU197","v":119.12262356642545},{"$f":"'System Detail - Hydro'!AV197","v":89.902640250428178},null,2035,1,1.4008363065740019,1.4394947905809077,0.23695808531344231,0.18583511667812352]
[null,2035,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AU198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":285.60320489867547},{"$f":"IFERROR((('System Detail - Hydro'!X198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AV198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":264.08309372232196},null,{"$f":"'System Detail - Hydro'!W198","v":396.10943264807713},{"$f":"'System Detail - Hydro'!X198","v":374.87070034691811},null,{"$f":"'System Detail - Hydro'!AU198","v":101.42615864967279},{"$f":"'System Detail - Hydro'!AV198","v":79.437082681328334},null,2035,2,1.3869222258503939,1.4195179822495076,0.25605590346995022,0.21190528522985272]
[null,2035,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AU199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":120.84064821842883},{"$f":"IFERROR((('System Detail - Hydro'!X199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AV199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":110.21944741897674},null,{"$f":"'System Detail - Hydro'!W199","v":153.32389223205553},{"$f":"'System Detail - Hydro'!X199","v":141.91739266157512},null,{"$f":"'System Detail - Hydro'!AU199","v":66.701908195717635},{"$f":"'System Detail - Hydro'!AV199","v":57.3895386813128},null,2035,3,1.2688105740289537,1.2875894044551421,0.43503923116407961,0.404386929642707]
[null,2035,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AU200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":46.389583634917379},{"$f":"IFERROR((('System Detail - Hydro'!X200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AV200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":40.283072402168848},null,{"$f":"'System Detail - Hydro'!W200","v":47.356859177113414},{"$f":"'System Detail - Hydro'!X200","v":38.4609707154723},null,{"$f":"'System Detail - Hydro'!AU200","v":45.035397875842939},{"$f":"'System Detail - Hydro'!AV200","v":42.834014763544012},null,2035,4,1.0208511365354866,0.95476755922424517,0.95097940738450859,1.1137008236329433]
[null,2035,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AU201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":35.716838190613117},{"$f":"IFERROR((('System Detail - Hydro'!X201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AV201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":35.845015732643432},null,{"$f":"'System Detail - Hydro'!W201","v":41.940355038087525},{"$f":"'System Detail - Hydro'!X201","v":36.169559194304192},null,{"$f":"'System Detail - Hydro'!AU201","v":27.00391460414895},{"$f":"'System Detail - Hydro'!AV201","v":35.390654886318359},null,2035,5,1.1742460184818384,1.0090540750234684,0.64386471167508563,0.97846519765968032]
[null,2035,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AU202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":49.053566033361868},{"$f":"IFERROR((('System Detail - Hydro'!X202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AV202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":45.371875916946387},null,{"$f":"'System Detail - Hydro'!W202","v":52.354097018728346},{"$f":"'System Detail - Hydro'!X202","v":46.11709025316501},null,{"$f":"'System Detail - Hydro'!AU202","v":44.432822653848795},{"$f":"'System Detail - Hydro'!AV202","v":44.328575846240305},null,2035,6,1.0672842211537026,1.0164245872836015,0.84869809974860388,0.96121796936653092]
[null,2035,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AU203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":54.727849769398595},{"$f":"IFERROR((('System Detail - Hydro'!X203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AV203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":55.681288928477393},null,{"$f":"'System Detail - Hydro'!W203","v":61.315347578526861},{"$f":"'System Detail - Hydro'!X203","v":60.303101195803528},null,{"$f":"'System Detail - Hydro'!AU203","v":45.505352836619032},{"$f":"'System Detail - Hydro'!AV203","v":49.210751754220794},null,2035,7,1.1203682921380131,1.0830047643699996,0.74215273391935199,0.81605673304319803]
[null,2035,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AU204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":57.205276430018053},{"$f":"IFERROR((('System Detail - Hydro'!X204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AV204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":58.348835663511977},null,{"$f":"'System Detail - Hydro'!W204","v":62.817597295820185},{"$f":"'System Detail - Hydro'!X204","v":60.995870365410489},null,{"$f":"'System Detail - Hydro'!AU204","v":49.348027217895073},{"$f":"'System Detail - Hydro'!AV204","v":54.642987080854063},null,2035,8,1.0981084476126595,1.0453656816249688,0.78557648401459379,0.89584732135966016]
[null,2035,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AU205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":49.659496714059372},{"$f":"IFERROR((('System Detail - Hydro'!X205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AV205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":43.887581817773736},null,{"$f":"'System Detail - Hydro'!W205","v":52.868905809741165},{"$f":"'System Detail - Hydro'!X205","v":44.516375897140747},null,{"$f":"'System Detail - Hydro'!AU205","v":45.166323980104856},{"$f":"'System Detail - Hydro'!AV205","v":43.007270106659909},null,2035,9,1.064628304917419,1.0143273803960728,0.85430790156021919,0.96609998545326847]
[null,2035,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AU206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":49.604504589471226},{"$f":"IFERROR((('System Detail - Hydro'!X206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AV206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":39.477355190097789},null,{"$f":"'System Detail - Hydro'!W206","v":52.773640359661179},{"$f":"'System Detail - Hydro'!X206","v":41.264521547886901},null,{"$f":"'System Detail - Hydro'!AU206","v":45.167714511205283},{"$f":"'System Detail - Hydro'!AV206","v":36.975322289193045},null,2035,10,1.0638880641267934,1.0452706709753796,0.85587642245976892,0.89605600409745934]
[null,2035,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AU207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":81.870001329201841},{"$f":"IFERROR((('System Detail - Hydro'!X207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AV207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":67.959425693869974},null,{"$f":"'System Detail - Hydro'!W207","v":92.126014740132959},{"$f":"'System Detail - Hydro'!X207","v":79.016427559022063},null,{"$f":"'System Detail - Hydro'!AU207","v":67.511582553898279},{"$f":"'System Detail - Hydro'!AV207","v":52.479623082657035},null,2035,11,1.1252719340957547,1.1627000486284191,0.73281779033135719,0.66416091822750256]
[null,2035,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AU208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":227.60916490205273},{"$f":"IFERROR((('System Detail - Hydro'!X208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AV208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":207.8080122118059},null,{"$f":"'System Detail - Hydro'!W208","v":304.52215943829071},{"$f":"'System Detail - Hydro'!X208","v":286.17956902309675},null,{"$f":"'System Detail - Hydro'!AU208","v":99.420840674989364},{"$f":"'System Detail - Hydro'!AV208","v":77.188750859654448},null,2035,12,1.3379169488598406,1.3771344327735138,0.32648146479184648,0.26972138899763581]
[null,2036,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AU209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":371.61436406659004},{"$f":"IFERROR((('System Detail - Hydro'!X209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AV209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":344.79269693877353},null,{"$f":"'System Detail - Hydro'!W209","v":520.68875358665491},{"$f":"'System Detail - Hydro'!X209","v":496.50322665976273},null,{"$f":"'System Detail - Hydro'!AU209","v":123.15704819981521},{"$f":"'System Detail - Hydro'!AV209","v":91.941814070458278},null,2036,1,1.4011534642760797,1.4400050554084942,0.23652719086301327,0.18517868391107753]
[null,{"$f":"B197+1","v":2036},{"$f":"C197","v":2},null,{"$f":"IFERROR((('System Detail - Hydro'!W210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AU210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":291.36407531287068},{"$f":"IFERROR((('System Detail - Hydro'!X210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AV210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":267.99567002374181},null,{"$f":"'System Detail - Hydro'!W210","v":403.78738051563033},{"$f":"'System Detail - Hydro'!X210","v":381.17549613774639},null,{"$f":"'System Detail - Hydro'!AU210","v":103.99189997493789},{"$f":"'System Detail - Hydro'!AV210","v":79.362626500400793},null,{"$f":"N197+1","v":2036},{"$f":"O197","v":2},1.385851636245951,1.4223196072681994,0.2575412333147753,0.20820495363563798]
[null,2036,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AU211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":123.48302877877448},{"$f":"IFERROR((('System Detail - Hydro'!X211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AV211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":112.52857156715294},null,{"$f":"'System Detail - Hydro'!W211","v":156.50369124483024},{"$f":"'System Detail - Hydro'!X211","v":144.83897032319831},null,{"$f":"'System Detail - Hydro'!AU211","v":68.448591335348198},{"$f":"'System Detail - Hydro'!AV211","v":58.677906973743973},null,2036,3,1.2674105323834726,1.2871306220817325,0.4373608749474735,0.40512513201942968]
[null,2036,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AU212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":46.347185219831573},{"$f":"IFERROR((('System Detail - Hydro'!X212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AV212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":42.326785433645526},null,{"$f":"'System Detail - Hydro'!W212","v":47.031755264564907},{"$f":"'System Detail - Hydro'!X212","v":39.975016555815216},null,{"$f":"'System Detail - Hydro'!AU212","v":45.388787157204888},{"$f":"'System Detail - Hydro'!AV212","v":45.619261862607956},null,2036,4,1.0147704772465969,0.94443781039037067,0.96506683413965888,1.1411943206805668]
[null,2036,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AU213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":46.413688711545831},{"$f":"IFERROR((('System Detail - Hydro'!X213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AV213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":41.067836924615122},null,{"$f":"'System Detail - Hydro'!W213","v":49.619882312510455},{"$f":"'System Detail - Hydro'!X213","v":41.188036759977926},null,{"$f":"'System Detail - Hydro'!AU213","v":41.925017670195352},{"$f":"'System Detail - Hydro'!AV213","v":40.899557155107196},null,2036,5,{"$f":"H212/E212","v":1.0690786207683394},1.0029268606375215,{"$f":"K212/H212","v":0.84492376273985981},0.99299603410204185]
[null,2036,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AU214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":51.885718671823824},{"$f":"IFERROR((('System Detail - Hydro'!X214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AV214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":47.073242849081048},null,{"$f":"'System Detail - Hydro'!W214","v":54.787572458498666},{"$f":"'System Detail - Hydro'!X214","v":47.646173279807577},null,{"$f":"'System Detail - Hydro'!AU214","v":47.823123370479053},{"$f":"'System Detail - Hydro'!AV214","v":46.271140246063908},null,2036,6,1.0559277940241902,1.0121710423172539,0.87288268533351887,0.97114074564459496]
[null,2036,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AU215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":58.305877726476467},{"$f":"IFERROR((('System Detail - Hydro'!X215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AV215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":57.55643620705785},null,{"$f":"'System Detail - Hydro'!W215","v":65.731426029025471},{"$f":"'System Detail - Hydro'!X215","v":62.442872416358711},null,{"$f":"'System Detail - Hydro'!AU215","v":47.910110102907865},{"$f":"'System Detail - Hydro'!AV215","v":50.715425514036625},null,2036,7,1.1273550556495111,1.0848981717999708,0.72887677930115002,0.81218918271207297]
[null,2036,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AU216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":59.028801213669851},{"$f":"IFERROR((('System Detail - Hydro'!X216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AV216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":60.447442713387893},null,{"$f":"'System Detail - Hydro'!W216","v":64.726771691725062},{"$f":"'System Detail - Hydro'!X216","v":63.158601169156675},null,{"$f":"'System Detail - Hydro'!AU216","v":51.051642544392557},{"$f":"'System Detail - Hydro'!AV216","v":56.651820875311614},null,2036,8,1.0965286497591227,1.0448514996510898,0.7887253019127356,0.89697713100994658]
[null,2036,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AU217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":51.203337598623605},{"$f":"IFERROR((('System Detail - Hydro'!X217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AV217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":45.266264123029039},null,{"$f":"'System Detail - Hydro'!W217","v":54.320312279067736},{"$f":"'System Detail - Hydro'!X217","v":45.80714812516959},null,{"$f":"'System Detail - Hydro'!AU217","v":46.839573046001817},{"$f":"'System Detail - Hydro'!AV217","v":44.509026520032279},null,2036,9,1.0608744434762767,1.0119489428301502,0.86228467917058327,0.97166115642933826]
[null,2036,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AU218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":51.337279683676961},{"$f":"IFERROR((('System Detail - Hydro'!X218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AV218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":41.077217775088471},null,{"$f":"'System Detail - Hydro'!W218","v":54.543076530200779},{"$f":"'System Detail - Hydro'!X218","v":42.848062519628805},null,{"$f":"'System Detail - Hydro'!AU218","v":46.849164098543611},{"$f":"'System Detail - Hydro'!AV218","v":38.598035132732001},null,2036,10,1.0624457872773325,1.0431101432973455,0.85893878891490449,0.90081167882562119]
[null,2036,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AU219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":81.400933971806296},{"$f":"IFERROR((('System Detail - Hydro'!X219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AV219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":69.81469103731969},null,{"$f":"'System Detail - Hydro'!W219","v":91.496042761343446},{"$f":"'System Detail - Hydro'!X219","v":80.871927904070091},null,{"$f":"'System Detail - Hydro'!AU219","v":67.267781666454283},{"$f":"'System Detail - Hydro'!AV219","v":54.334559423869102},null,2036,11,1.1240171125436185,1.1583798009052237,0.73519880900110945,0.67185933156336408]
[null,2036,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AU220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":232.35334328096889},{"$f":"IFERROR((('System Detail - Hydro'!X220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AV220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":212.98555652433029},null,{"$f":"'System Detail - Hydro'!W220","v":310.66856715724924},{"$f":"'System Detail - Hydro'!X220","v":292.92276678558341},null,{"$f":"'System Detail - Hydro'!AU220","v":101.82797015383498},{"$f":"'System Detail - Hydro'!AV220","v":79.756872755575074},null,2036,12,1.3370522789576527,1.3753175171393444,0.3277704309953357,0.27227952825516061]
[null,2037,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AU221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":377.32610270164946},{"$f":"IFERROR((('System Detail - Hydro'!X221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AV221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":350.91353881553016},null,{"$f":"'System Detail - Hydro'!W221","v":529.75215986825935},{"$f":"'System Detail - Hydro'!X221","v":506.02110033543312},null,{"$f":"'System Detail - Hydro'!AU221","v":123.28267409063299},{"$f":"'System Detail - Hydro'!AV221","v":92.400936282358529},null,2037,1,1.4039637228255388,1.442010764370766,0.23271764313578516,0.18260293142145151]
[null,2037,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AU222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":300.45563196281324},{"$f":"IFERROR((('System Detail - Hydro'!X222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AV222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":277.12690525216647},null,{"$f":"'System Detail - Hydro'!W222","v":415.53691885520152},{"$f":"'System Detail - Hydro'!X222","v":392.87937629931673},null,{"$f":"'System Detail - Hydro'!AU222","v":108.65348714216607},{"$f":"'System Detail - Hydro'!AV222","v":84.206120173582789},null,2037,2,1.3830225652306349,1.4176875967413682,0.26147733742047502,0.21433072147169674]
[null,2037,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AU223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":126.25651155810966},{"$f":"IFERROR((('System Detail - Hydro'!X223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AV223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":115.35617198415346},null,{"$f":"'System Detail - Hydro'!W223","v":160.43290407867249},{"$f":"'System Detail - Hydro'!X223","v":148.41180164508353},null,{"$f":"'System Detail - Hydro'!AU223","v":69.295857357171641},{"$f":"'System Detail - Hydro'!AV223","v":60.263455882603346},null,2037,3,1.2706901378693098,1.2865527616976657,0.43193045563265869,0.40605568569755118]
[null,2037,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AU224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":46.712784817574033},{"$f":"IFERROR((('System Detail - Hydro'!X224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AV224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":41.816304379038101},null,{"$f":"'System Detail - Hydro'!W224","v":47.347355551597765},{"$f":"'System Detail - Hydro'!X224","v":39.703993546066549},null,{"$f":"'System Detail - Hydro'!AU224","v":45.82438578994082},{"$f":"'System Detail - Hydro'!AV224","v":44.773539545198268},null,2037,4,1.0135845194522635,0.94948595136899705,0.96783411145323084,1.1276835286921398]
[null,2037,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AU225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":49.466186539898487},{"$f":"IFERROR((('System Detail - Hydro'!X225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AV225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":41.332350284487298},null,{"$f":"'System Detail - Hydro'!W225","v":51.696097997243555},{"$f":"'System Detail - Hydro'!X225","v":41.517650289064093},null,{"$f":"'System Detail - Hydro'!AU225","v":46.344310499615375},{"$f":"'System Detail - Hydro'!AV225","v":41.072930278079788},null,2037,5,1.0450795101325723,1.0044831712520916,0.89647598745434254,0.98928841088337205]
[null,2037,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AU226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":54.1257829655246},{"$f":"IFERROR((('System Detail - Hydro'!X226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AV226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":48.568618198713374},null,{"$f":"'System Detail - Hydro'!W226","v":57.280665148261662},{"$f":"'System Detail - Hydro'!X226","v":49.369213560862285},null,{"$f":"'System Detail - Hydro'!AU226","v":49.708947909692704},{"$f":"'System Detail - Hydro'!AV226","v":47.447784691704904},null,2037,6,1.0582879731226533,1.0164837994540705,0.86781373402402362,0.96108042379916292]
[null,2037,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AU227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":61.27143150522739},{"$f":"IFERROR((('System Detail - Hydro'!X227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AV227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":59.687784558904312},null,{"$f":"'System Detail - Hydro'!W227","v":69.093535252581916},{"$f":"'System Detail - Hydro'!X227","v":64.683038510238561},null,{"$f":"'System Detail - Hydro'!AU227","v":50.320486258931048},{"$f":"'System Detail - Hydro'!AV227","v":52.694429027036357},null,2037,7,1.1276631466768845,1.0836897195674027,0.72829514476248558,0.81465605575556643]
[null,2037,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AU228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":61.646274510096291},{"$f":"IFERROR((('System Detail - Hydro'!X228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AV228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":62.065096234239569},null,{"$f":"'System Detail - Hydro'!W228","v":67.629988883295738},{"$f":"'System Detail - Hydro'!X228","v":64.722287651936242},null,{"$f":"'System Detail - Hydro'!AU228","v":53.269074387617067},{"$f":"'System Detail - Hydro'!AV228","v":58.345028249464235},null,2037,8,1.0970653039579781,1.0428129750684374,0.78765463764218147,0.90146733630974762]
[null,2037,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AU229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":52.482479408076038},{"$f":"IFERROR((('System Detail - Hydro'!X229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AV229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":46.520514885405305},null,{"$f":"'System Detail - Hydro'!W229","v":55.340822142713655},{"$f":"'System Detail - Hydro'!X229","v":46.626700189839418},null,{"$f":"'System Detail - Hydro'!AU229","v":48.480799579583369},{"$f":"'System Detail - Hydro'!AV229","v":46.371855459197533},null,2037,9,1.0544627991450757,1.00228254791882,0.87604046529269897,0.99453436057871791]
[null,2037,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AU230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":51.689865306888166},{"$f":"IFERROR((('System Detail - Hydro'!X230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AV230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":42.84961699744342},null,{"$f":"'System Detail - Hydro'!W230","v":55.824700774950784},{"$f":"'System Detail - Hydro'!X230","v":44.530891469053721},null,{"$f":"'System Detail - Hydro'!AU230","v":45.901095651600507},{"$f":"'System Detail - Hydro'!AV230","v":40.495832737188991},null,2037,10,1.0799931561731428,1.0392366277558702,0.82223630425972438,0.90938742525132576]
[null,2037,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AU231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":83.007184404464624},{"$f":"IFERROR((('System Detail - Hydro'!X231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AV231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":71.820210873467119},null,{"$f":"'System Detail - Hydro'!W231","v":93.688931153210603},{"$f":"'System Detail - Hydro'!X231","v":83.385713706554824},null,{"$f":"'System Detail - Hydro'!AU231","v":68.052738956220253},{"$f":"'System Detail - Hydro'!AV231","v":55.628506907144327},null,2037,11,1.1286846051384856,1.1610340974000175,0.72636903974208877,0.66712275322015324]
[null,2037,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AU232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":237.42615685371231},{"$f":"IFERROR((('System Detail - Hydro'!X232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AV232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":218.12602920550532},null,{"$f":"'System Detail - Hydro'!W232","v":317.67909739262785},{"$f":"'System Detail - Hydro'!X232","v":299.92015563173851},null,{"$f":"'System Detail - Hydro'!AU232","v":103.67125595551971},{"$f":"'System Detail - Hydro'!AV232","v":81.802485161783338},null,2037,12,1.3380122123122371,1.3749856297488074,0.32633955713929053,0.27274754172315702]
[null,2038,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AU233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":384.16105562019425},{"$f":"IFERROR((('System Detail - Hydro'!X233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AV233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":359.17354048863746},null,{"$f":"'System Detail - Hydro'!W233","v":538.34301659374569},{"$f":"'System Detail - Hydro'!X233","v":517.17265927623089},null,{"$f":"'System Detail - Hydro'!AU233","v":127.19112066427506},{"$f":"'System Detail - Hydro'!AV233","v":95.841675842648542},null,2038,1,1.4013471920641154,1.4398963202374084,0.23626408580360272,0.18531852781385691]
[null,2038,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AU234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":305.98468156883632},{"$f":"IFERROR((('System Detail - Hydro'!X234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AV234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":282.36360220050381},null,{"$f":"'System Detail - Hydro'!W234","v":424.16656801495066},{"$f":"'System Detail - Hydro'!X234","v":400.95487437412089},null,{"$f":"'System Detail - Hydro'!AU234","v":109.01487082531247},{"$f":"'System Detail - Hydro'!AV234","v":84.711481911141988},null,2038,2,1.3862346501797913,1.4199948975343022,0.25700957841983907,0.21127435361242133]
[null,2038,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AU235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":129.84619460400134},{"$f":"IFERROR((('System Detail - Hydro'!X235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AV235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":117.59157279784056},null,{"$f":"'System Detail - Hydro'!W235","v":164.11708146883316},{"$f":"'System Detail - Hydro'!X235","v":151.20071079658123},null,{"$f":"'System Detail - Hydro'!AU235","v":72.728049829281602},{"$f":"'System Detail - Hydro'!AV235","v":61.576342799939397},null,2038,3,1.2639344723913513,1.2858124710732493,0.44314735052787974,0.40724902995185974]
[null,2038,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AU236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":49.466781978196195},{"$f":"IFERROR((('System Detail - Hydro'!X236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AV236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":43.409980746243313},null,{"$f":"'System Detail - Hydro'!W236","v":50.409376964730058},{"$f":"'System Detail - Hydro'!X236","v":41.471702863206893},null,{"$f":"'System Detail - Hydro'!AU236","v":48.147148997048795},{"$f":"'System Detail - Hydro'!AV236","v":46.123569782494307},null,2038,4,1.0190551102950125,0.95534948761284222,0.95512287387991179,1.1121696626403659]
[null,2038,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AU237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":46.707558816740189},{"$f":"IFERROR((('System Detail - Hydro'!X237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AV237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":41.698947562580145},null,{"$f":"'System Detail - Hydro'!W237","v":51.001769722619208},{"$f":"'System Detail - Hydro'!X237","v":42.356453257579282},null,{"$f":"'System Detail - Hydro'!AU237","v":40.695663548509565},{"$f":"'System Detail - Hydro'!AV237","v":40.778439589581353},null,2038,5,1.0919382432879357,1.0157679206174779,0.79792649882227706,0.96274443333577375]
[null,2038,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AU238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":55.223642828797338},{"$f":"IFERROR((('System Detail - Hydro'!X238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AV238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":49.574802064393971},null,{"$f":"'System Detail - Hydro'!W238","v":58.489051666722212},{"$f":"'System Detail - Hydro'!X238","v":50.416140486090413},null,{"$f":"'System Detail - Hydro'!AU238","v":50.652070455702507},{"$f":"'System Detail - Hydro'!AV238","v":48.396928274018968},null,2038,6,1.0591306308431734,1.0169710898815816,0.86600943274519504,0.95994909184631982]
[null,2038,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AU239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":63.308623226068519},{"$f":"IFERROR((('System Detail - Hydro'!X239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AV239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":61.293832613137489},null,{"$f":"'System Detail - Hydro'!W239","v":71.812019870440409},{"$f":"'System Detail - Hydro'!X239","v":66.85127954659994},null,{"$f":"'System Detail - Hydro'!AU239","v":51.403867923947878},{"$f":"'System Detail - Hydro'!AV239","v":53.513406906290037},null,2038,7,1.1343165624374287,1.0906689416623507,0.71581147580430293,0.80048440761687312]
[null,2038,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AU240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":63.168586811383335},{"$f":"IFERROR((('System Detail - Hydro'!X240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AV240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":63.08652984772538},null,{"$f":"'System Detail - Hydro'!W240","v":69.351674386773382},{"$f":"'System Detail - Hydro'!X240","v":65.929613800550555},null,{"$f":"'System Detail - Hydro'!AU240","v":54.512264205837262},{"$f":"'System Detail - Hydro'!AV240","v":59.106212313770136},null,2038,8,1.097882315997543,1.0450664184523646,0.78602664878461448,0.89650475570170196]
[null,2038,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AU241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":53.741743280497012},{"$f":"IFERROR((('System Detail - Hydro'!X241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AV241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":47.551813048526149},null,{"$f":"'System Detail - Hydro'!W241","v":56.586396720910344},{"$f":"'System Detail - Hydro'!X241","v":47.541793387268406},null,{"$f":"'System Detail - Hydro'!AU241","v":49.75922846391834},{"$f":"'System Detail - Hydro'!AV241","v":47.56584057428698},null,2038,9,1.0529319159887705,0.9997892896061078,0.8793496555247321,1.0005058115250867]
[null,2038,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AU242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":52.451554246777839},{"$f":"IFERROR((('System Detail - Hydro'!X242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AV242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":42.17664949273329},null,{"$f":"'System Detail - Hydro'!W242","v":56.29996985338947},{"$f":"'System Detail - Hydro'!X242","v":44.523138697318231},null,{"$f":"'System Detail - Hydro'!AU242","v":47.063772397521554},{"$f":"'System Detail - Hydro'!AV242","v":38.891564606314368},null,2038,10,1.0733708592981883,1.0556347939631674,0.83594667137620393,0.8735135424910403]
[null,2038,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AU243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":87.056523791517819},{"$f":"IFERROR((('System Detail - Hydro'!X243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AV243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":73.441486622506602},null,{"$f":"'System Detail - Hydro'!W243","v":97.752444245660257},{"$f":"'System Detail - Hydro'!X243","v":85.209939331295189},null,{"$f":"'System Detail - Hydro'!AU243","v":72.082235155718408},{"$f":"'System Detail - Hydro'!AV243","v":56.965652830202558},null,2038,11,1.1228617912628458,1.1602425720121803,0.73739573175857964,0.66853295844655869]
[null,2038,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AU244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":241.9861999886777},{"$f":"IFERROR((('System Detail - Hydro'!X244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AV244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":222.87054049390167},null,{"$f":"'System Detail - Hydro'!W244","v":323.85832388668996},{"$f":"'System Detail - Hydro'!X244","v":306.23614054429731},null,{"$f":"'System Detail - Hydro'!AU244","v":105.53266015865732},{"$f":"'System Detail - Hydro'!AV244","v":83.92787374324223},null,2038,12,1.3383338549960411,1.3740539232580933,0.32586057660071321,0.27406260278120892]
[null,2039,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AU245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":395.26949423100825},{"$f":"IFERROR((('System Detail - Hydro'!X245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AV245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":368.81000326325051},null,{"$f":"'System Detail - Hydro'!W245","v":555.30376928766066},{"$f":"'System Detail - Hydro'!X245","v":531.6779596185537},null,{"$f":"'System Detail - Hydro'!AU245","v":128.545702469921},{"$f":"'System Detail - Hydro'!AV245","v":97.363409337745267},null,2039,1,1.4048738326442243,1.4416039557339522,0.23148717797255081,0.18312477990924719]
[null,2039,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AU246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":312.92640850800859},{"$f":"IFERROR((('System Detail - Hydro'!X246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AV246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":289.6103625906299},null,{"$f":"'System Detail - Hydro'!W246","v":433.27017720741492},{"$f":"'System Detail - Hydro'!X246","v":410.68602631725042},null,{"$f":"'System Detail - Hydro'!AU246","v":112.35346067566465},{"$f":"'System Detail - Hydro'!AV246","v":87.817589712928935},null,2039,2,1.3845753040569166,1.4180639899883811,0.2593150107857039,0.21383145294817218]
[null,2039,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AU247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":131.02624264229345},{"$f":"IFERROR((('System Detail - Hydro'!X247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AV247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":120.4238061474059},null,{"$f":"'System Detail - Hydro'!W247","v":167.02053999998111},{"$f":"'System Detail - Hydro'!X247","v":155.10082191506356},null,{"$f":"'System Detail - Hydro'!AU247","v":71.035747046147321},{"$f":"'System Detail - Hydro'!AV247","v":62.628779867976476},null,2039,3,1.2747105971431496,1.2879581444653139,0.42531144400655962,0.40379399086790979]
[null,2039,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AU248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":48.381608768653706},{"$f":"IFERROR((('System Detail - Hydro'!X248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AV248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":44.502777462725319},null,{"$f":"'System Detail - Hydro'!W248","v":48.705270470697158},{"$f":"'System Detail - Hydro'!X248","v":42.151730404314456},null,{"$f":"'System Detail - Hydro'!AU248","v":47.928482385792876},{"$f":"'System Detail - Hydro'!AV248","v":47.794243344500536},null,2039,4,1.0066897672541462,0.94717077916361392,0.98405125200214982,1.1338619526663261]
[null,2039,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AU249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":46.988835198003031},{"$f":"IFERROR((('System Detail - Hydro'!X249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AV249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":43.270743190901214},null,{"$f":"'System Detail - Hydro'!W249","v":51.731927670065829},{"$f":"'System Detail - Hydro'!X249","v":43.938304167558172},null,{"$f":"'System Detail - Hydro'!AU249","v":40.348505737115119},{"$f":"'System Detail - Hydro'!AV249","v":42.336157823581466},null,2039,5,1.1009408395010476,1.0154275366547745,0.77995364863355721,0.96353645471006477]
[null,2039,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AU250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":56.334149066729637},{"$f":"IFERROR((('System Detail - Hydro'!X250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AV250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":50.841837347238751},null,{"$f":"'System Detail - Hydro'!W250","v":59.794925484172069},{"$f":"'System Detail - Hydro'!X250","v":51.830205140697487},null,{"$f":"'System Detail - Hydro'!AU250","v":51.489062082310241},{"$f":"'System Detail - Hydro'!AV250","v":49.458122436396529},null,2039,6,1.0614330113221917,1.0194400486888071,0.86109417589189208,0.95423358449263829]
[null,2039,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AU251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":64.605557461820354},{"$f":"IFERROR((('System Detail - Hydro'!X251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AV251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":62.646332854418588},null,{"$f":"'System Detail - Hydro'!W251","v":73.265800875264162},{"$f":"'System Detail - Hydro'!X251","v":68.580470102660016},null,{"$f":"'System Detail - Hydro'!AU251","v":52.481216682999026},{"$f":"'System Detail - Hydro'!AV251","v":54.3385407068806},null,2039,7,1.1340479635759155,1.094724415266757,0.71631260500856164,0.79233257843726834]
[null,2039,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AU252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":64.050624583139154},{"$f":"IFERROR((('System Detail - Hydro'!X252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AV252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":63.83870598900635},null,{"$f":"'System Detail - Hydro'!W252","v":69.870694336973898},{"$f":"'System Detail - Hydro'!X252","v":66.680981799018213},null,{"$f":"'System Detail - Hydro'!AU252","v":55.902526927770509},{"$f":"'System Detail - Hydro'!AV252","v":59.859519854989735},null,2039,8,1.0908667135053487,1.0445227666503976,0.80008546441749373,0.897700037402135]
[null,2039,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AU253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":55.542007213634093},{"$f":"IFERROR((('System Detail - Hydro'!X253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AV253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":48.836953639001869},null,{"$f":"'System Detail - Hydro'!W253","v":58.331314803304871},{"$f":"'System Detail - Hydro'!X253","v":48.609108869722654},null,{"$f":"'System Detail - Hydro'!AU253","v":51.636976588095003},{"$f":"'System Detail - Hydro'!AV253","v":49.155936315992768},null,2039,9,1.0502197837204932,0.99533458268172448,0.88523594508741321,1.0112494851064986]
[null,2039,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AU254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":54.395192865653662},{"$f":"IFERROR((('System Detail - Hydro'!X254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AV254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":43.079359433016705},null,{"$f":"'System Detail - Hydro'!W254","v":58.344825921772667},{"$f":"'System Detail - Hydro'!X254","v":45.498026119333936},null,{"$f":"'System Detail - Hydro'!AU254","v":48.865706587087054},{"$f":"'System Detail - Hydro'!AV254","v":39.693226072172578},null,2039,10,1.0726099651098562,1.0561444440713648,0.8375328200071247,0.87241644215649472]
[null,2039,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AU255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":85.815027786911017},{"$f":"IFERROR((('System Detail - Hydro'!X255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AV255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":74.595940113984256},null,{"$f":"'System Detail - Hydro'!W255","v":96.922042483892966},{"$f":"'System Detail - Hydro'!X255","v":86.626531571868583},null,{"$f":"'System Detail - Hydro'!AU255","v":70.265207211136257},{"$f":"'System Detail - Hydro'!AV255","v":57.753112072946195},null,2039,11,1.1294297162562481,1.1612767590233639,0.72496622450783899,0.66669080505701739]
[null,2039,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AU256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":247.42078616397373},{"$f":"IFERROR((('System Detail - Hydro'!X256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AV256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":228.23755653459591},null,{"$f":"'System Detail - Hydro'!W256","v":330.81913382392241},{"$f":"'System Detail - Hydro'!X256","v":313.52186879085468},null,{"$f":"'System Detail - Hydro'!AU256","v":108.42354006405932},{"$f":"'System Detail - Hydro'!AV256","v":86.097036107497942},null,2039,12,1.33707090238036,1.3736646744346455,0.32774265143251197,0.27461253800107915]
[null,2040,1,null,{"$f":"IFERROR((('System Detail - Hydro'!W257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AU257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":404.0975397706801},{"$f":"IFERROR((('System Detail - Hydro'!X257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AV257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":377.0363859627152},null,{"$f":"'System Detail - Hydro'!W257","v":568.18571938664979},{"$f":"'System Detail - Hydro'!X257","v":543.67061339444263},null,{"$f":"'System Detail - Hydro'!AU257","v":130.61724041073057},{"$f":"'System Detail - Hydro'!AV257","v":99.312673576502732},null,2040,1,1.4060608231099043,1.4419579479212539,0.22988476470638938,0.18267066699897136]
[null,2040,2,null,{"$f":"IFERROR((('System Detail - Hydro'!W258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AU258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":317.0959583442318},{"$f":"IFERROR((('System Detail - Hydro'!X258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AV258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":293.70302296821262},null,{"$f":"'System Detail - Hydro'!W258","v":440.84562307268419},{"$f":"'System Detail - Hydro'!X258","v":417.8311841228508},null,{"$f":"'System Detail - Hydro'!AU258","v":110.8465171301446},{"$f":"'System Detail - Hydro'!AV258","v":86.82275437714901},null,2040,2,1.3902593567405634,1.4226315408679757,0.2514406661396496,0.20779385952107723]
[null,2040,3,null,{"$f":"IFERROR((('System Detail - Hydro'!W259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AU259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":132.80183732714286},{"$f":"IFERROR((('System Detail - Hydro'!X259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AV259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":122.92892529854667},null,{"$f":"'System Detail - Hydro'!W259","v":169.91062196845377},{"$f":"'System Detail - Hydro'!X259","v":158.92604491169445},null,{"$f":"'System Detail - Hydro'!AU259","v":70.953862924958045},{"$f":"'System Detail - Hydro'!AV259","v":62.933725943300409},null,2040,3,1.2794297532939809,1.2928287181045854,0.41759521625511797,0.39599378426782633]
[null,2040,4,null,{"$f":"IFERROR((('System Detail - Hydro'!W260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AU260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":48.678938360591687},{"$f":"IFERROR((('System Detail - Hydro'!X260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AV260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":43.957571805465832},null,{"$f":"'System Detail - Hydro'!W260","v":49.324888970017255},{"$f":"'System Detail - Hydro'!X260","v":41.568590947870632},null,{"$f":"'System Detail - Hydro'!AU260","v":47.774607507395899},{"$f":"'System Detail - Hydro'!AV260","v":47.302145006099117},null,2040,4,1.0132696116879267,0.94565257452873808,0.9685699958987497,1.1379299593151639]
[null,2040,5,null,{"$f":"IFERROR((('System Detail - Hydro'!W261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AU261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":52.734729787155914},{"$f":"IFERROR((('System Detail - Hydro'!X261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AV261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":44.425073334538325},null,{"$f":"'System Detail - Hydro'!W261","v":55.274057193879386},{"$f":"'System Detail - Hydro'!X261","v":45.281763523245786},null,{"$f":"'System Detail - Hydro'!AU261","v":49.179671417743066},{"$f":"'System Detail - Hydro'!AV261","v":43.22570707034788},null,2040,5,1.04815284760105,1.0192839341480935,0.88974238394045069,0.9545941612489891]
[null,2040,6,null,{"$f":"IFERROR((('System Detail - Hydro'!W262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AU262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":58.629396701582081},{"$f":"IFERROR((('System Detail - Hydro'!X262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AV262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":53.057105157040944},null,{"$f":"'System Detail - Hydro'!W262","v":62.367460491187892},{"$f":"'System Detail - Hydro'!X262","v":54.100639745243058},null,{"$f":"'System Detail - Hydro'!AU262","v":53.396107396133921},{"$f":"'System Detail - Hydro'!AV262","v":51.596156733557969},null,2040,6,1.0637575005015349,1.0196681403011607,0.85615330455339667,0.95370696125815591]
[null,2040,7,null,{"$f":"IFERROR((('System Detail - Hydro'!W263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AU263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":66.717619086838369},{"$f":"IFERROR((('System Detail - Hydro'!X263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AV263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":65.161546947115554},null,{"$f":"'System Detail - Hydro'!W263","v":75.49977477357875},{"$f":"'System Detail - Hydro'!X263","v":71.688066918679951},null,{"$f":"'System Detail - Hydro'!AU263","v":54.422601125401833},{"$f":"'System Detail - Hydro'!AV263","v":56.024418986925397},null,2040,7,1.1316317309721393,1.1001590704539481,0.72083130431333553,0.78150271579337238]
[null,2040,8,null,{"$f":"IFERROR((('System Detail - Hydro'!W264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AU264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":66.257253260425259},{"$f":"IFERROR((('System Detail - Hydro'!X264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AV264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":66.441945917902672},null,{"$f":"'System Detail - Hydro'!W264","v":72.081381331513086},{"$f":"'System Detail - Hydro'!X264","v":69.446064333458438},null,{"$f":"'System Detail - Hydro'!AU264","v":58.103473960902306},{"$f":"'System Detail - Hydro'!AV264","v":62.236180136124595},null,2040,8,1.0879017433487017,1.0452141847149952,0.80608158289414178,0.89618008930334458]
[null,2040,9,null,{"$f":"IFERROR((('System Detail - Hydro'!W265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AU265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":57.257529824498157},{"$f":"IFERROR((('System Detail - Hydro'!X265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AV265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":50.56469700470538},null,{"$f":"'System Detail - Hydro'!W265","v":60.426851389001072},{"$f":"'System Detail - Hydro'!X265","v":50.467704199871534},null,{"$f":"'System Detail - Hydro'!AU265","v":52.820479634194072},{"$f":"'System Detail - Hydro'!AV265","v":50.700486931472781},null,2040,9,1.0553520484417911,0.99808180785054801,0.87412265276175694,1.0046125088369255]
[null,2040,10,null,{"$f":"IFERROR((('System Detail - Hydro'!W266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AU266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":53.271781406673881},{"$f":"IFERROR((('System Detail - Hydro'!X266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AV266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":45.520221360194988},null,{"$f":"'System Detail - Hydro'!W266","v":58.736259293527588},{"$f":"'System Detail - Hydro'!X266","v":47.49306900949157},null,{"$f":"'System Detail - Hydro'!AU266","v":45.621512365078701},{"$f":"'System Detail - Hydro'!AV266","v":42.758234651179791},null,2040,10,1.1025773447510265,1.0433400275821534,0.77671804288881463,0.9003047295729506]
[null,2040,11,null,{"$f":"IFERROR((('System Detail - Hydro'!W267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AU267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":87.853738544747642},{"$f":"IFERROR((('System Detail - Hydro'!X267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AV267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":77.211568467368181},null,{"$f":"'System Detail - Hydro'!W267","v":99.448930508494414},{"$f":"'System Detail - Hydro'!X267","v":89.333805197302141},null,{"$f":"'System Detail - Hydro'!AU267","v":71.620469795502174},{"$f":"'System Detail - Hydro'!AV267","v":60.240437045460631},null,2040,11,1.1319829088188529,1.1570002652524429,0.72017335359262336,0.67432968865944909]
[null,2040,12,null,{"$f":"IFERROR((('System Detail - Hydro'!W268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AU268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":253.39370185921476},{"$f":"IFERROR((('System Detail - Hydro'!X268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AV268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":234.71834350657957},null,{"$f":"'System Detail - Hydro'!W268","v":339.47553979405109},{"$f":"'System Detail - Hydro'!X268","v":322.31341921742194},null,{"$f":"'System Detail - Hydro'!AU268","v":109.92397196782092},{"$f":"'System Detail - Hydro'!AV268","v":88.7265506551757},null,2040,12,1.3397157755036204,1.3731922882643679,0.32380527926845115,0.27528034938974638]

{"sheet":"System Detail - Hydro","index":8,"n_rows":268,"n_cols":74,"rows_kept":268,"cut":false,"hidden":false,"merged":[[1,60,1,62],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,12,3,12],[1,16,1,23],[1,27,1,39],[1,40,1,47],[1,51,1,58],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,2,10],[2,11,3,11],[2,29,3,29],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,2,17],[2,18,2,19],[2,20,2,21],[2,22,2,23],[2,25,3,25],[2,26,3,26],[2,27,3,27],[2,28,3,28],[2,44,2,45],[2,30,3,30],[2,31,3,31],[2,32,3,32],[2,33,2,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,38,3,38],[2,39,3,39],[2,40,2,41],[2,42,2,43],[2,57,2,58],[2,46,2,47],[2,49,3,49],[2,50,3,50],[2,51,2,52],[2,53,2,54],[2,55,2,56]]}
[null,"Forecast Internal Prices, Peak Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Internal Prices, Off-Peak Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Internal Prices, All Hours",null,null,null,null,null,null,null,null,null,null,null,"Peak Hours"]
[null,null,null,"Inputs and Intermediated Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,null,null,"Inputs and Intermediated Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,"Marginal Capacity Costs by Year"]
[null,"Year","Month","Operating Reserve Price Ratio","CAD/USD","Within-System Losses %","Gen Capacity Adjustment","NE ISO Scalar","NY Z A Scalar","Fees for Transmission Path Reservation",null,"NE ISO Trans Path Losses","NY Zone A Trans Path Losses","Peak Periods","NE ISO ","NY Z A ","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,{"$f":"INDEX('Hourly - NLH'!#REF!,,MATCH(1,('Hourly - NLH'!#REF!=X$4)*('Hourly - NLH'!#REF!=$B5),0))","v":{"$error":"#REF!"}},"Year","Month","Operating Reserve Price Ratio","CAD/USD","Within-System Losses %","Gen Capacity Adjustment","NE ISO Scalar","NY Z A Scalar","Fees for Transmission Path Reservation",null,"NE ISO Trans Path Losses","NY Zone A Trans Path Losses","Peak Periods","NE ISO ","NY Z A ","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"Year","Month","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,null,null,"Gen Capacity Adjustment",null,null,"NE","NY",null,null,null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,null,null,null,null,null,"Gen Capacity Adjustment",null,null,"NE","NY",null,null,null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,"Year","Marginal Generation Costs","Marginal Transmission Costs"]
[null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B5,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!I158","v":0.1132639481983735},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C5&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C5&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B5&C5,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B5,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C5,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.164779777385235},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B5,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C5,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.544819345657004},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B5),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D5),O5*E5*(1/(1-F5))*H5*(1-L5)-J5)","v":78.851815280744717},{"$f":"IF(Controls!$C$42=1,Q5*$D5,0)","v":2.1903033575873252},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B5),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D5),P5*E5*(1/(1-F5))*I5*(1-M5)-K5)","v":42.633418877827047},{"$f":"IF(Controls!$C$42=1,S5*$D5,0)","v":1.1842482025437209},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B5)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B5),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B5&'System Detail - Hydro'!C5,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":259.7784710772101},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B5)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B5&'System Detail - Hydro'!C5,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.879668012198874},{"$f":"Q5+R5+U5+V5","v":370.70025772774102},{"$f":"S5+T5+U5+V5","v":333.47580616977973},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z5,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!J158","v":0.10506653822933608},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C5&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C5&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z5&AA5,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B5,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C5,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.077980221491494},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B5,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C5,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.860699467888978},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B5),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D5),AM5*AC5*(1/(1-AD5))*AF5*(1-AJ5)-AH5)","v":75.685182087326226},{"$f":"AO5*$D5","v":2.1023423221806272},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B5),0)),'Hourly - NLH'!$B$11:$B$8772,$C5,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D5),AN5*AC5*(1/(1-AD5))*AG5*(1-AK5)-AI5)","v":27.025133966536949},{"$f":"AQ5*D5","v":0.75068965064914472},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z5)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z5),0)),'Hourly - NLH'!$B$11:$B$8772,$AA5,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z5&'System Detail - Hydro'!AA5,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.390147906444781},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z5)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA5,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z5&'System Detail - Hydro'!AA5,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.2486234324116259},{"$f":"AO5+AP5+AS5+AT5","v":104.42629574836326},{"$f":"AQ5+AR5+AS5+AT5","v":54.4145949560425},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"IFERROR((('System Detail - Hydro'!Q5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AO5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":77.664327833212781},{"$f":"IFERROR((('System Detail - Hydro'!R5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AP5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":2.1573179693098137},{"$f":"IFERROR((('System Detail - Hydro'!S5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AQ5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":36.780312036093264},{"$f":"IFERROR((('System Detail - Hydro'!T5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AR5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":1.0216637455832547},{"$f":"IFERROR((('System Detail - Hydro'!U5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AS5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":171.5078498881731},{"$f":"IFERROR((('System Detail - Hydro'!V5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AT5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":19.518026294778654},{"$f":"IFERROR((('System Detail - Hydro'!W5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AU5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":270.84752198547437},{"$f":"IFERROR((('System Detail - Hydro'!X5*'System Detail - Hydro'!$N5)+('System Detail - Hydro'!AV5*'System Detail - Hydro'!$AL5))/SUM('System Detail - Hydro'!$N5+'System Detail - Hydro'!$AL5),\"\")","v":228.82785196462825},null,{"$f":"Controls!$D$54","v":2019},{"$f":"IF(BI5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI5)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI5),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI5,$U$5:$U$268))","v":58.972137896399794},{"$f":"IF(BI5<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI5)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI5,$V$5:$V$268))","v":6.0520638643640696}]
[null,{"$f":"B5","v":2019},{"$f":"C5+1","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I159","v":0.11318113298725287},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C6&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C6&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B6&C6,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B6,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C6,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.509458647257048},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B6,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C6,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.302024213968629},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B6),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D6),O6*E6*(1/(1-F6))*H6*(1-L6)-J6)","v":77.906139462751796},{"$f":"IF(Controls!$C$42=1,Q6*$D6,0)","v":2.1640348828291436},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B6),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D6),P6*E6*(1/(1-F6))*I6*(1-M6)-K6)","v":35.465458594112157},{"$f":"IF(Controls!$C$42=1,S6*$D6,0)","v":0.98514045314600729},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B6)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B6),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B6&'System Detail - Hydro'!C6,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":200.47175193804873},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B6)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B6&'System Detail - Hydro'!C6,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.043622746561049},299.58554903019069,255.96597373186793,null,{"$f":"Z5","v":2019},{"$f":"AA5+1","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J159","v":0.10687454027644218},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C6&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C6&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z6&AA6,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B6,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C6,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.902484557623467},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B6,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C6,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.122463117956993},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B6),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D6),AM6*AC6*(1/(1-AD6))*AF6*(1-AJ6)-AH6)","v":70.290512983312453},{"$f":"AO6*$D6","v":1.9524921023787833},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B6),0)),'Hourly - NLH'!$B$11:$B$8772,$C6,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D6),AN6*AC6*(1/(1-AD6))*AG6*(1-AK6)-AI6)","v":25.52576889921875},0.70904109342184962,{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z6)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z6),0)),'Hourly - NLH'!$B$11:$B$8772,$AA6,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z6&'System Detail - Hydro'!AA6,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.276575965871888},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z6)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA6,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z6&'System Detail - Hydro'!AA6,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.4120247451859478},{"$f":"AO6+AP6+AS6+AT6","v":94.931605796749068},{"$f":"AQ6+AR6+AS6+AT6","v":48.923410703698437},null,{"$f":"AX5","v":2019},{"$f":"AY5+1","v":2},{"$f":"IFERROR((('System Detail - Hydro'!Q6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AO6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":75.050279532962037},{"$f":"IFERROR((('System Detail - Hydro'!R6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AP6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":2.0847063401602584},{"$f":"IFERROR((('System Detail - Hydro'!S6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AQ6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":31.738074958527129},{"$f":"IFERROR((('System Detail - Hydro'!T6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AR6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":0.88160319324944814},{"$f":"IFERROR((('System Detail - Hydro'!U6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AS6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":133.27356094848241},{"$f":"IFERROR((('System Detail - Hydro'!V6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AT6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":12.431773496045386},{"$f":"IFERROR((('System Detail - Hydro'!W6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AU6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":222.84032031765005},{"$f":"IFERROR((('System Detail - Hydro'!X6*'System Detail - Hydro'!$N6)+('System Detail - Hydro'!AV6*'System Detail - Hydro'!$AL6))/SUM('System Detail - Hydro'!$N6+'System Detail - Hydro'!$AL6),\"\")","v":178.32501259630439},null,{"$f":"BI5+1","v":2020},{"$f":"IF(BI6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI6)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI6),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI6,$U$5:$U$268))","v":60.384355225374684},{"$f":"IF(BI6<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI6)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI6,$V$5:$V$268))","v":6.1678976384241588}]
[null,{"$f":"B6","v":2019},{"$f":"C6+1","v":3},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I160","v":0.10753877892213271},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C7&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C7&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B7&C7,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B7,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C7,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.117510333043711},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B7,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C7,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.686172246169118},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B7),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D7),O7*E7*(1/(1-F7))*H7*(1-L7)-J7)","v":48.521688588101611},{"$f":"IF(Controls!$C$42=1,Q7*$D7,0)","v":1.3478093947734138},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B7),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D7),P7*E7*(1/(1-F7))*I7*(1-M7)-K7)","v":25.963687104803515},{"$f":"IF(Controls!$C$42=1,S7*$D7,0)","v":0.72120535004201591},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B7)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B7),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B7&'System Detail - Hydro'!C7,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":58.848440002405674},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B7)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B7&'System Detail - Hydro'!C7,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.7366965113246113},114.45463449660531,91.270028968575815,null,{"$f":"Z6","v":2019},{"$f":"AA6+1","v":3},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J160","v":0.10264200884853854},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C7&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C7&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z7&AA7,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B7,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C7,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.21554546986161},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B7,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C7,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.91754022697349},{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B7),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D7),AM7*AC7*(1/(1-AD7))*AF7*(1-AJ7)-AH7)","v":37.75810338790032},1.0488243083839672,{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B7),0)),'Hourly - NLH'!$B$11:$B$8772,$C7,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D7),AN7*AC7*(1/(1-AD7))*AG7*(1-AK7)-AI7)","v":16.75208722350153},0.46533047795528937,{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z7)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z7),0)),'Hourly - NLH'!$B$11:$B$8772,$AA7,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z7&'System Detail - Hydro'!AA7,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":9.8187599913830805},{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z7)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA7,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z7&'System Detail - Hydro'!AA7,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.70695882541631982},49.332646513083695,27.743136518256218,null,{"$f":"AX6","v":2019},{"$f":"AY6+1","v":3},{"$f":"IFERROR((('System Detail - Hydro'!Q7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AO7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":44.485344138026129},{"$f":"IFERROR((('System Detail - Hydro'!R7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AP7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":1.2356899873773712},{"$f":"IFERROR((('System Detail - Hydro'!S7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AQ7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":22.509337149315268},{"$f":"IFERROR((('System Detail - Hydro'!T7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AR7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":0.62525227300949349},{"$f":"IFERROR((('System Detail - Hydro'!U7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AS7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":40.462309998272204},{"$f":"IFERROR((('System Detail - Hydro'!V7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AT7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":3.8505448791090022},{"$f":"IFERROR((('System Detail - Hydro'!W7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AU7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":90.033889002784719},{"$f":"IFERROR((('System Detail - Hydro'!X7*'System Detail - Hydro'!$N7)+('System Detail - Hydro'!AV7*'System Detail - Hydro'!$AL7))/SUM('System Detail - Hydro'!$N7+'System Detail - Hydro'!$AL7),\"\")","v":67.447444299705964},null,{"$f":"BI6+1","v":2021},{"$f":"IF(BI7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI7)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI7),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI7,$U$5:$U$268))","v":61.8305575760088},{"$f":"IF(BI7<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI7)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI7,$V$5:$V$268))","v":6.2863248227228992}]
[null,2019,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I161","v":0.10136160058534047},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C8&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C8&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B8&C8,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B8,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C8,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.686921970043855},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B8,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C8,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.308352746593126},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B8),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D8),O8*E8*(1/(1-F8))*H8*(1-L8)-J8)","v":25.664163162207061},{"$f":"IF(Controls!$C$42=1,Q8*$D8,0)","v":0.71288533489954886},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B8),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D8),P8*E8*(1/(1-F8))*I8*(1-M8)-K8)","v":17.294436816626853},{"$f":"IF(Controls!$C$42=1,S8*$D8,0)","v":0.48039557354730672},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B8)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B8),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B8&'System Detail - Hydro'!C8,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0597936311315852},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B8)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B8&'System Detail - Hydro'!C8,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.436842128238197,18.834626021305745,null,2019,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J161","v":9.8474135043985347E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C8&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C8&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z8&AA8,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B8,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C8,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.756179715939567},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B8,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C8,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.395875537676753},{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B8),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D8),AM8*AC8*(1/(1-AD8))*AF8*(1-AJ8)-AH8)","v":18.451520223106055},0.51253641470862443,{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B8),0)),'Hourly - NLH'!$B$11:$B$8772,$C8,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D8),AN8*AC8*(1/(1-AD8))*AG8*(1-AK8)-AI8)","v":10.518597109612552},0.29217993884179749,{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z8)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z8),0)),'Hourly - NLH'!$B$11:$B$8772,$AA8,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z8&'System Detail - Hydro'!AA8,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.3863382868279732},{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z8)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA8,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z8&'System Detail - Hydro'!AA8,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.4384107733045117E-2},22.394779032375695,14.241499443015368,null,2019,4,{"$f":"IFERROR((('System Detail - Hydro'!Q8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AO8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":22.658895270914975},{"$f":"IFERROR((('System Detail - Hydro'!R8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AP8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":0.62940661815333043},{"$f":"IFERROR((('System Detail - Hydro'!S8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AQ8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":14.471170272037559},{"$f":"IFERROR((('System Detail - Hydro'!T8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AR8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":0.4019723924200112},{"$f":"IFERROR((('System Detail - Hydro'!U8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AS8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":2.0291872376717466},{"$f":"IFERROR((('System Detail - Hydro'!V8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AT8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":1.8493378222102133E-2},{"$f":"IFERROR((('System Detail - Hydro'!W8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AU8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":25.335982504962157},{"$f":"IFERROR((('System Detail - Hydro'!X8*'System Detail - Hydro'!$N8)+('System Detail - Hydro'!AV8*'System Detail - Hydro'!$AL8))/SUM('System Detail - Hydro'!$N8+'System Detail - Hydro'!$AL8),\"\")","v":16.920823280351421},null,2022,{"$f":"IF(BI8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI8)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI8),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI8,$U$5:$U$268))","v":60.779119340695267},{"$f":"IF(BI8<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI8)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI8,$V$5:$V$268))","v":6.1777866801078751}]
[null,2019,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I162","v":9.2386358496808679E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C9&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C9&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B9&C9,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B9,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C9,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.416834230753786},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B9,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C9,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.157677991530445},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B9),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D9),O9*E9*(1/(1-F9))*H9*(1-L9)-J9)","v":20.662784209776461},{"$f":"IF(Controls!$C$42=1,Q9*$D9,0)","v":0.57395971761258235},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B9),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D9),P9*E9*(1/(1-F9))*I9*(1-M9)-K9)","v":18.330325936717603},{"$f":"IF(Controls!$C$42=1,S9*$D9,0)","v":0.50916994493932477},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B9)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B9),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B9&'System Detail - Hydro'!C9,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B9)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B9&'System Detail - Hydro'!C9,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},21.236743927389043,18.839495881656926,null,2019,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J162","v":8.777017635431586E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C9&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C9&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z9&AA9,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B9,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C9,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.059725983035889},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B9,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C9,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.819846895114361},{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B9),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D9),AM9*AC9*(1/(1-AD9))*AF9*(1-AJ9)-AH9)","v":16.674483612816559},0.46317484655429997,{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B9),0)),'Hourly - NLH'!$B$11:$B$8772,$C9,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D9),AN9*AC9*(1/(1-AD9))*AG9*(1-AK9)-AI9)","v":10.501431520015498},0.29170312231708556,{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z9)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z9),0)),'Hourly - NLH'!$B$11:$B$8772,$AA9,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z9&'System Detail - Hydro'!AA9,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z9)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA9,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z9&'System Detail - Hydro'!AA9,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},17.137658459370858,10.793134642332584,null,2019,5,{"$f":"IFERROR((('System Detail - Hydro'!Q9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AO9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":19.000992294376502},{"$f":"IFERROR((('System Detail - Hydro'!R9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AP9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":0.5277993546716313},{"$f":"IFERROR((('System Detail - Hydro'!S9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AQ9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":15.068286596425059},{"$f":"IFERROR((('System Detail - Hydro'!T9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AR9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":0.4185587688467251},{"$f":"IFERROR((('System Detail - Hydro'!U9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AS9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AT9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AU9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":19.528791649048131},{"$f":"IFERROR((('System Detail - Hydro'!X9*'System Detail - Hydro'!$N9)+('System Detail - Hydro'!AV9*'System Detail - Hydro'!$AL9))/SUM('System Detail - Hydro'!$N9+'System Detail - Hydro'!$AL9),\"\")","v":15.486845365271783},null,2023,{"$f":"IF(BI9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI9)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI9),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI9,$U$5:$U$268))","v":62.235110652845073},{"$f":"IF(BI9<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI9)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI9,$V$5:$V$268))","v":6.2971499791138115}]
[null,2019,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I163","v":8.872270496413967E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C10&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C10&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B10&C10,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B10,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C10,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.432896332199583},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B10,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C10,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.887734576074902},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B10),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D10),O10*E10*(1/(1-F10))*H10*(1-L10)-J10)","v":22.552448844154984},{"$f":"IF(Controls!$C$42=1,Q10*$D10,0)","v":0.62644980650472759},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B10),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D10),P10*E10*(1/(1-F10))*I10*(1-M10)-K10)","v":19.702864966429932},{"$f":"IF(Controls!$C$42=1,S10*$D10,0)","v":0.54729559663795702},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B10)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B10),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B10&'System Detail - Hydro'!C10,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B10)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B10&'System Detail - Hydro'!C10,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},23.178898650659711,20.25016056306789,null,2019,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J163","v":8.198813412042541E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C10&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C10&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z10&AA10,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B10,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C10,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.32448982730574},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B10,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C10,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":16.014378581564603},{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B10),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D10),AM10*AC10*(1/(1-AD10))*AF10*(1-AJ10)-AH10)","v":16.79198710416167},0.46643879540195926,{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B10),0)),'Hourly - NLH'!$B$11:$B$8772,$C10,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D10),AN10*AC10*(1/(1-AD10))*AG10*(1-AK10)-AI10)","v":11.365043779507845},0.31569207964019713,{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z10)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z10),0)),'Hourly - NLH'!$B$11:$B$8772,$AA10,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z10&'System Detail - Hydro'!AA10,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z10)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA10,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z10&'System Detail - Hydro'!AA10,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},17.25842589956363,11.680735859148042,null,2019,6,{"$f":"IFERROR((('System Detail - Hydro'!Q10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AO10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":20.152256452491102},{"$f":"IFERROR((('System Detail - Hydro'!R10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AP10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":0.55977855187857417},{"$f":"IFERROR((('System Detail - Hydro'!S10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AQ10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":16.228772805212397},{"$f":"IFERROR((('System Detail - Hydro'!T10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AR10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":0.45079413122222373},{"$f":"IFERROR((('System Detail - Hydro'!U10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AS10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AT10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AU10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":20.712035004369678},{"$f":"IFERROR((('System Detail - Hydro'!X10*'System Detail - Hydro'!$N10)+('System Detail - Hydro'!AV10*'System Detail - Hydro'!$AL10))/SUM('System Detail - Hydro'!$N10+'System Detail - Hydro'!$AL10),\"\")","v":16.679566936434618},null,2024,{"$f":"IF(BI10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI10)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI10),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI10,$U$5:$U$268))","v":63.726151811711986},{"$f":"IF(BI10<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI10)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI10,$V$5:$V$268))","v":6.4191958546736281}]
[null,2019,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I164","v":8.6120607855499076E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C11&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C11&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B11&C11,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C11,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.083845113306346},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C11,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.570678012087939},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B11),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D11),O11*E11*(1/(1-F11))*H11*(1-L11)-J11)","v":27.506557456393164},{"$f":"IF(Controls!$C$42=1,Q11*$D11,0)","v":0.76406237368030328},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B11),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D11),P11*E11*(1/(1-F11))*I11*(1-M11)-K11)","v":29.894923625370623},{"$f":"IF(Controls!$C$42=1,S11*$D11,0)","v":0.83040512584693293},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B11)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B11),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B11&'System Detail - Hydro'!C11,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B11)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B11&'System Detail - Hydro'!C11,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.270619830073468,30.725328751217557,null,2019,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J164","v":7.7343074551320307E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C11&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C11&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z11&AA11,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C11,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.099250021877339},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C11,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.951793903798286},{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B11),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D11),AM11*AC11*(1/(1-AD11))*AF11*(1-AJ11)-AH11)","v":22.311770539490965},0.61976437387483663,{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B11),0)),'Hourly - NLH'!$B$11:$B$8772,$C11,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D11),AN11*AC11*(1/(1-AD11))*AG11*(1-AK11)-AI11)","v":18.054415182128427},0.50150584424589784,{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z11)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z11),0)),'Hourly - NLH'!$B$11:$B$8772,$AA11,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z11&'System Detail - Hydro'!AA11,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z11)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA11,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z11&'System Detail - Hydro'!AA11,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.931534913365802,18.555921026374325,null,2019,7,{"$f":"IFERROR((('System Detail - Hydro'!Q11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AO11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":25.342062907683914},{"$f":"IFERROR((('System Detail - Hydro'!R11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AP11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":0.70393820709469213},{"$f":"IFERROR((('System Detail - Hydro'!S11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AQ11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":24.961378440686374},{"$f":"IFERROR((('System Detail - Hydro'!T11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AR11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":0.69336375851316834},{"$f":"IFERROR((('System Detail - Hydro'!U11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AS11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AT11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AU11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":26.046001114778608},{"$f":"IFERROR((('System Detail - Hydro'!X11*'System Detail - Hydro'!$N11)+('System Detail - Hydro'!AV11*'System Detail - Hydro'!$AL11))/SUM('System Detail - Hydro'!$N11+'System Detail - Hydro'!$AL11),\"\")","v":25.654742199199543},null,2025,{"$f":"IF(BI11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI11)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI11),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI11,$U$5:$U$268))","v":65.253090452265837},{"$f":"IF(BI11<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI11)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI11,$V$5:$V$268))","v":6.5439879629543398}]
[null,2019,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I165","v":8.4588790452980817E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C12&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C12&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B12&C12,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B12,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C12,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.030475735319726},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B12,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C12,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.093285693674783},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B12),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D12),O12*E12*(1/(1-F12))*H12*(1-L12)-J12)","v":30.178964351975118},{"$f":"IF(Controls!$C$42=1,Q12*$D12,0)","v":0.83829505653474667},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B12),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D12),P12*E12*(1/(1-F12))*I12*(1-M12)-K12)","v":28.436640162162949},{"$f":"IF(Controls!$C$42=1,S12*$D12,0)","v":0.78989771134536946},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B12)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B12),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B12&'System Detail - Hydro'!C12,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B12)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B12&'System Detail - Hydro'!C12,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},31.017259408509865,29.226537873508317,null,2019,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J165","v":7.511233691700854E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C12&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C12&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z12&AA12,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B12,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C12,'Long Term Regional Prices'!$A$4:$M$4,0))","v":22.900857672602843},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B12,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C12,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.335973274911428},{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B12),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D12),AM12*AC12*(1/(1-AD12))*AF12*(1-AJ12)-AH12)","v":19.22219408302437},0.53394377910440738,{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B12),0)),'Hourly - NLH'!$B$11:$B$8772,$C12,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D12),AN12*AC12*(1/(1-AD12))*AG12*(1-AK12)-AI12)","v":15.507337855246162},0.43075449881089795,{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z12)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z12),0)),'Hourly - NLH'!$B$11:$B$8772,$AA12,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z12&'System Detail - Hydro'!AA12,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z12)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA12,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z12&'System Detail - Hydro'!AA12,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},19.756137862128778,15.93809235405706,null,2019,8,{"$f":"IFERROR((('System Detail - Hydro'!Q12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AO12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":25.613643406578973},{"$f":"IFERROR((('System Detail - Hydro'!R12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AP12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":0.71148202427210538},{"$f":"IFERROR((('System Detail - Hydro'!S12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AQ12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":23.049430867614291},{"$f":"IFERROR((('System Detail - Hydro'!T12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AR12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":0.64025470612267299},{"$f":"IFERROR((('System Detail - Hydro'!U12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AS12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AT12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AU12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":26.325125430851077},{"$f":"IFERROR((('System Detail - Hydro'!X12*'System Detail - Hydro'!$N12)+('System Detail - Hydro'!AV12*'System Detail - Hydro'!$AL12))/SUM('System Detail - Hydro'!$N12+'System Detail - Hydro'!$AL12),\"\")","v":23.689685573736963},null,2026,{"$f":"IF(BI12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI12)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI12),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI12,$U$5:$U$268))","v":66.816794797910276},{"$f":"IF(BI12<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI12)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI12,$V$5:$V$268))","v":6.6715914973125692}]
[null,2019,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I166","v":8.7390146777513264E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C13&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C13&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B13&C13,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B13,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C13,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.257022323221697},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B13,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C13,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.984811223038978},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B13),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D13),O13*E13*(1/(1-F13))*H13*(1-L13)-J13)","v":21.495257387534885},{"$f":"IF(Controls!$C$42=1,Q13*$D13,0)","v":0.59708371025439699},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B13),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D13),P13*E13*(1/(1-F13))*I13*(1-M13)-K13)","v":21.083478765639697},{"$f":"IF(Controls!$C$42=1,S13*$D13,0)","v":0.58564554494509491},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B13)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B13),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B13&'System Detail - Hydro'!C13,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B13)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B13&'System Detail - Hydro'!C13,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},22.09234109778928,21.669124310584792,null,2019,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J166","v":7.8617880840582785E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C13&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C13&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z13&AA13,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B13,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C13,'Long Term Regional Prices'!$A$4:$M$4,0))","v":19.617338428626031},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B13,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C13,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.62686464849871},{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B13),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D13),AM13*AC13*(1/(1-AD13))*AF13*(1-AJ13)-AH13)","v":16.79201642180761},0.46643960977177573,{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B13),0)),'Hourly - NLH'!$B$11:$B$8772,$C13,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D13),AN13*AC13*(1/(1-AD13))*AG13*(1-AK13)-AI13)","v":9.4718818112946899},0.26310484368791992,{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z13)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z13),0)),'Hourly - NLH'!$B$11:$B$8772,$AA13,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z13&'System Detail - Hydro'!AA13,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z13)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA13,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z13&'System Detail - Hydro'!AA13,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},17.258456031579385,9.7349866549826096,null,2019,9,{"$f":"IFERROR((('System Detail - Hydro'!Q13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AO13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":19.535573651815188},{"$f":"IFERROR((('System Detail - Hydro'!R13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AP13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":0.54264866838663817},{"$f":"IFERROR((('System Detail - Hydro'!S13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AQ13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":16.245313367995944},{"$f":"IFERROR((('System Detail - Hydro'!T13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AR13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":0.45125358608793864},{"$f":"IFERROR((('System Detail - Hydro'!U13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AS13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AT13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AU13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":20.078222320201824},{"$f":"IFERROR((('System Detail - Hydro'!X13*'System Detail - Hydro'!$N13)+('System Detail - Hydro'!AV13*'System Detail - Hydro'!$AL13))/SUM('System Detail - Hydro'!$N13+'System Detail - Hydro'!$AL13),\"\")","v":16.696566954083881},null,2027,{"$f":"IF(BI13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI13)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI13),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI13,$U$5:$U$268))","v":68.418154162647923},{"$f":"IF(BI13<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI13)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI13,$V$5:$V$268))","v":6.8020732256294965}]
[null,2019,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I167","v":9.4843255560861442E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C14&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C14&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B14&C14,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B14,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C14,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.57216036559219},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B14,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C14,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.133970780693041},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B14),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D14),O14*E14*(1/(1-F14))*H14*(1-L14)-J14)","v":24.274534970164122},{"$f":"IF(Controls!$C$42=1,Q14*$D14,0)","v":0.67428498963174743},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B14),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D14),P14*E14*(1/(1-F14))*I14*(1-M14)-K14)","v":16.667544258427061},{"$f":"IF(Controls!$C$42=1,S14*$D14,0)","v":0.46298208889660125},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B14)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B14),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B14&'System Detail - Hydro'!C14,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B14)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B14&'System Detail - Hydro'!C14,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},24.94881995979587,17.130526347323663,null,2019,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J167","v":8.7733731545398638E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C14&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C14&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z14&AA14,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B14,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C14,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.67452401044341},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B14,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C14,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":12.978268872743703},{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B14),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D14),AM14*AC14*(1/(1-AD14))*AF14*(1-AJ14)-AH14)","v":18.503655751360004},0.51398460739991048,{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B14),0)),'Hourly - NLH'!$B$11:$B$8772,$C14,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D14),AN14*AC14*(1/(1-AD14))*AG14*(1-AK14)-AI14)","v":8.5384240319342322},0.23717575504208765,{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z14)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z14),0)),'Hourly - NLH'!$B$11:$B$8772,$AA14,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z14&'System Detail - Hydro'!AA14,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z14)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA14,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z14&'System Detail - Hydro'!AA14,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},19.017640358759913,8.7755997869763203,null,2019,10,{"$f":"IFERROR((('System Detail - Hydro'!Q14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AO14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":21.870001962329074},{"$f":"IFERROR((('System Detail - Hydro'!R14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AP14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":0.60749316370181539},{"$f":"IFERROR((('System Detail - Hydro'!S14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AQ14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":13.280410830721717},{"$f":"IFERROR((('System Detail - Hydro'!T14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AR14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":0.36889611645722059},{"$f":"IFERROR((('System Detail - Hydro'!U14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AS14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AT14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AU14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":22.477495126030888},{"$f":"IFERROR((('System Detail - Hydro'!X14*'System Detail - Hydro'!$N14)+('System Detail - Hydro'!AV14*'System Detail - Hydro'!$AL14))/SUM('System Detail - Hydro'!$N14+'System Detail - Hydro'!$AL14),\"\")","v":13.649306947178937},null,2028,{"$f":"IF(BI14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI14)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI14),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI14,$U$5:$U$268))","v":70.05807946554286},{"$f":"IF(BI14<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI14)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI14,$V$5:$V$268))","v":6.9355015285545569}]
[null,2019,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I168","v":0.10401136763812584},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C15&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C15&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B15&C15,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B15,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C15,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.862261819705211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B15,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C15,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.232431098173429},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B15),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D15),O15*E15*(1/(1-F15))*H15*(1-L15)-J15)","v":31.168104903792482},{"$f":"IF(Controls!$C$42=1,Q15*$D15,0)","v":0.86577087131539132},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B15),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D15),P15*E15*(1/(1-F15))*I15*(1-M15)-K15)","v":22.317079019699563},{"$f":"IF(Controls!$C$42=1,S15*$D15,0)","v":0.61991182998581107},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B15)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B15),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B15&'System Detail - Hydro'!C15,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":17.969460571690327},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B15)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B15&'System Detail - Hydro'!C15,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0.99964502202758587},51.002981368825786,41.906096443403285,null,2019,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J168","v":9.5603437130742902E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C15&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C15&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z15&AA15,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B15,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C15,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.282194072204152},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B15,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C15,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":15.492285126867952},{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B15),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D15),AM15*AC15*(1/(1-AD15))*AF15*(1-AJ15)-AH15)","v":25.311711216963214},0.70309511413789327,{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B15),0)),'Hourly - NLH'!$B$11:$B$8772,$C15,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D15),AN15*AC15*(1/(1-AD15))*AG15*(1-AK15)-AI15)","v":11.710691204859854},0.32529328810438318,{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z15)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z15),0)),'Hourly - NLH'!$B$11:$B$8772,$AA15,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z15&'System Detail - Hydro'!AA15,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.3211288957600349},{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z15)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA15,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z15&'System Detail - Hydro'!AA15,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.22399405222399427},30.559929279085139,16.581107440948266,null,2019,11,{"$f":"IFERROR((('System Detail - Hydro'!Q15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AO15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":28.727940867613622},{"$f":"IFERROR((('System Detail - Hydro'!R15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AP15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":0.79798930582476701},{"$f":"IFERROR((('System Detail - Hydro'!S15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AQ15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":17.897750763516353},{"$f":"IFERROR((('System Detail - Hydro'!T15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AR15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":0.49715410420188277},{"$f":"IFERROR((('System Detail - Hydro'!U15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AS15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":12.282655706719371},{"$f":"IFERROR((('System Detail - Hydro'!V15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AT15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":0.67645711794275598},{"$f":"IFERROR((('System Detail - Hydro'!W15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AU15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":42.485042998100518},{"$f":"IFERROR((('System Detail - Hydro'!X15*'System Detail - Hydro'!$N15)+('System Detail - Hydro'!AV15*'System Detail - Hydro'!$AL15))/SUM('System Detail - Hydro'!$N15+'System Detail - Hydro'!$AL15),\"\")","v":31.35401769238036},null,2029,{"$f":"IF(BI15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI15)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI15),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI15,$U$5:$U$268))","v":71.737503757782932},{"$f":"IF(BI15<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI15)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI15,$V$5:$V$268))","v":7.0719464386800324}]
[null,2019,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!I169","v":0.11135302020278021},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C16&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C16&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B16&C16,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B16,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C16,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.847111588636523},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B16,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C16,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.281748367731748},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B16),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D16),O16*E16*(1/(1-F16))*H16*(1-L16)-J16)","v":51.337530558047099},{"$f":"IF(Controls!$C$42=1,Q16*$D16,0)","v":1.4260263400554964},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B16),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D16),P16*E16*(1/(1-F16))*I16*(1-M16)-K16)","v":27.472671060631598},{"$f":"IF(Controls!$C$42=1,S16*$D16,0)","v":0.76312109558608521},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B16)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B16),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B16&'System Detail - Hydro'!C16,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":146.5189615158715},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B16)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B16&'System Detail - Hydro'!C16,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.362503458586602},213.64502187256068,189.1172571306758,null,2019,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!J169","v":0.10332889445568275},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C16&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C16&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z16&AA16,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B16,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C16,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.454729639748948},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B16,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C16,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.371774320186312},{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B16),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D16),AM16*AC16*(1/(1-AD16))*AF16*(1-AJ16)-AH16)","v":57.074885615061362},1.5853955061337524,{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B16),0)),'Hourly - NLH'!$B$11:$B$8772,$C16,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D16),AN16*AC16*(1/(1-AD16))*AG16*(1-AK16)-AI16)","v":16.666054466735428},0.46294070626345996,{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z16)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z16),0)),'Hourly - NLH'!$B$11:$B$8772,$AA16,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z16&'System Detail - Hydro'!AA16,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.183078789795506},{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z16)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA16,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z16&'System Detail - Hydro'!AA16,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.730036715289976},80.573396626280584,39.04211067808437,null,2019,12,{"$f":"IFERROR((('System Detail - Hydro'!Q16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AO16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":53.48903870442745},{"$f":"IFERROR((('System Detail - Hydro'!R16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AP16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":1.4857897773348425},{"$f":"IFERROR((('System Detail - Hydro'!S16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AQ16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":23.420189837920535},{"$f":"IFERROR((('System Detail - Hydro'!T16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AR16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":0.65055344959010075},{"$f":"IFERROR((('System Detail - Hydro'!U16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AS16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":99.143005493593009},{"$f":"IFERROR((('System Detail - Hydro'!V16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AT16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":9.6253284298503665},{"$f":"IFERROR((('System Detail - Hydro'!W16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AU16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":163.74316240520565},{"$f":"IFERROR((('System Detail - Hydro'!X16*'System Detail - Hydro'!$N16)+('System Detail - Hydro'!AV16*'System Detail - Hydro'!$AL16))/SUM('System Detail - Hydro'!$N16+'System Detail - Hydro'!$AL16),\"\")","v":132.83907721095403},null,2030,{"$f":"IF(BI16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI16)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI16),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI16,$U$5:$U$268))","v":73.457382762651449},{"$f":"IF(BI16<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI16)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI16,$V$5:$V$268))","v":7.2114796806692274}]
[null,{"$f":"B5+1","v":2020},{"$f":"C5","v":1},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"F5","v":0.1132639481983735},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C17&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C17&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B17&C17,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B17,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C17,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.875116083697009},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B17,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C17,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.846969592498347},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B17),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D17),O17*E17*(1/(1-F17))*H17*(1-L17)-J17)","v":75.951573001274198},{"$f":"IF(Controls!$C$42=1,Q17*$D17,0)","v":2.1097419858557571},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B17),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D17),P17*E17*(1/(1-F17))*I17*(1-M17)-K17)","v":38.969182575696678},{"$f":"IF(Controls!$C$42=1,S17*$D17,0)","v":1.0824650153466422},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B17)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B17),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B17&'System Detail - Hydro'!C17,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":265.99943697121171},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B17)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B17&'System Detail - Hydro'!C17,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.451551388032886},374.51230334637455,336.50263595028792,null,{"$f":"Z5+1","v":2020},{"$f":"AA5","v":1},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"AD5","v":0.10506653822933608},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C17&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C17&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z17&AA17,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B17,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C17,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.589000758291782},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B17,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C17,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.690810065660362},{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B17),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D17),AM17*AC17*(1/(1-AD17))*AF17*(1-AJ17)-AH17)","v":70.395992534595777},1.9554220566798999,{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B17),0)),'Hourly - NLH'!$B$11:$B$8772,$C17,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D17),AN17*AC17*(1/(1-AD17))*AG17*(1-AK17)-AI17)","v":23.630848542931499},0.6564050139104366,{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z17)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z17),0)),'Hourly - NLH'!$B$11:$B$8772,$AA17,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z17&'System Detail - Hydro'!AA17,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.974223552307446},{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z17)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA17,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z17&'System Detail - Hydro'!AA17,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.2916610712161138},99.617299214799232,51.553138180365494,null,{"$f":"AX5+1","v":2020},{"$f":"AY5","v":1},{"$f":"IFERROR((('System Detail - Hydro'!Q17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AO17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":73.868230326269781},{"$f":"IFERROR((('System Detail - Hydro'!R17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AP17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":2.0518720124148109},{"$f":"IFERROR((('System Detail - Hydro'!S17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AQ17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":33.217307313409734},{"$f":"IFERROR((('System Detail - Hydro'!T17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AR17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":0.92269251480806502},{"$f":"IFERROR((('System Detail - Hydro'!U17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AS17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":175.61498193912263},{"$f":"IFERROR((('System Detail - Hydro'!V17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AT17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":19.891592519226595},{"$f":"IFERROR((('System Detail - Hydro'!W17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AU17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":271.42667679703379},{"$f":"IFERROR((('System Detail - Hydro'!X17*'System Detail - Hydro'!$N17)+('System Detail - Hydro'!AV17*'System Detail - Hydro'!$AL17))/SUM('System Detail - Hydro'!$N17+'System Detail - Hydro'!$AL17),\"\")","v":229.64657428656702},null,2031,{"$f":"IF(BI17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI17)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI17),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI17,$U$5:$U$268))","v":75.218695428725951},{"$f":"IF(BI17<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI17)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI17,$V$5:$V$268))","v":7.3541747123614245}]
[null,{"$f":"B6+1","v":2020},{"$f":"C6","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"F6","v":0.11318113298725287},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C18&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C18&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B18&C18,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B18,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C18,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.807396641805184},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B18,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C18,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.659336966197472},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B18),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D18),O18*E18*(1/(1-F18))*H18*(1-L18)-J18)","v":76.922740132913205},{"$f":"IF(Controls!$C$42=1,Q18*$D18,0)","v":2.1367185446278518},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B18),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D18),P18*E18*(1/(1-F18))*I18*(1-M18)-K18)","v":33.472423215841914},{"$f":"IF(Controls!$C$42=1,S18*$D18,0)","v":0.92977898727140185},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B18)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B18),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B18&'System Detail - Hydro'!C18,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":205.27248822056652},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B18)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B18&'System Detail - Hydro'!C18,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.408109100959866},{"$f":"Q18+R18+U18+V18","v":303.74005599906741},259.08279952463971,null,{"$f":"Z6+1","v":2020},{"$f":"AA6","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"AD6","v":0.10687454027644218},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C18&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C18&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z18&AA18,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B18,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C18,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.807284627633045},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B18,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C18,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.116070066511412},{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B18),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D18),AM18*AC18*(1/(1-AD18))*AF18*(1-AJ18)-AH18)","v":67.10047603010436},1.8638809699075496,{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B18),0)),'Hourly - NLH'!$B$11:$B$8772,$C18,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D18),AN18*AC18*(1/(1-AD18))*AG18*(1-AK18)-AI18)","v":22.382691612079828},0.62173438132313708,{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z18)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z18),0)),'Hourly - NLH'!$B$11:$B$8772,$AA18,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z18&'System Detail - Hydro'!AA18,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.786090295046129},{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z18)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA18,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z18&'System Detail - Hydro'!AA18,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.4390502622602481},92.189497557318305,46.229566550709343,null,{"$f":"AX6+1","v":2020},{"$f":"AY6","v":2},{"$f":"IFERROR((('System Detail - Hydro'!Q18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AO18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":73.239391094359888},{"$f":"IFERROR((('System Detail - Hydro'!R18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AP18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":2.0344044541077384},{"$f":"IFERROR((('System Detail - Hydro'!S18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AQ18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":29.313773864431134},{"$f":"IFERROR((('System Detail - Hydro'!T18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AR18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":0.8142622600408026},{"$f":"IFERROR((('System Detail - Hydro'!U18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AS18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":136.46508899849636},{"$f":"IFERROR((('System Detail - Hydro'!V18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AT18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":12.669712036447509},{"$f":"IFERROR((('System Detail - Hydro'!W18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AU18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":224.40859658341148},{"$f":"IFERROR((('System Detail - Hydro'!X18*'System Detail - Hydro'!$N18)+('System Detail - Hydro'!AV18*'System Detail - Hydro'!$AL18))/SUM('System Detail - Hydro'!$N18+'System Detail - Hydro'!$AL18),\"\")","v":179.26283715941582},null,2032,{"$f":"IF(BI18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI18)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI18),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI18,$U$5:$U$268))","v":77.022444496629106},{"$f":"IF(BI18<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI18)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI18,$V$5:$V$268))","v":7.5001067668774937}]
[null,2020,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C19&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C19&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B19&C19,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B19,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C19,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.530280858623861},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B19,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C19,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.951266672455564},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B19),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D19),O19*E19*(1/(1-F19))*H19*(1-L19)-J19)","v":47.052925945209516},{"$f":"IF(Controls!$C$42=1,Q19*$D19,0)","v":1.3070108952490664},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B19),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D19),P19*E19*(1/(1-F19))*I19*(1-M19)-K19)","v":24.366306201344521},{"$f":"IF(Controls!$C$42=1,S19*$D19,0)","v":0.67683416158256027},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B19)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B19),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B19&'System Detail - Hydro'!C19,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":60.257695113701416},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B19)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B19&'System Detail - Hydro'!C19,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.8464942964168714},114.46412625057687,91.147329773045357,null,2020,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C19&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C19&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z19&AA19,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B19,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C19,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.534796472666798},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B19,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C19,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.939446733684616},{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B19),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D19),AM19*AC19*(1/(1-AD19))*AF19*(1-AJ19)-AH19)","v":35.519226895670528},0.98663400013685032,{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B19),0)),'Hourly - NLH'!$B$11:$B$8772,$C19,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D19),AN19*AC19*(1/(1-AD19))*AG19*(1-AK19)-AI19)","v":14.141721130063896},0.39282113116812994,{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z19)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z19),0)),'Hourly - NLH'!$B$11:$B$8772,$AA19,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z19&'System Detail - Hydro'!AA19,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":10.053891758748144},{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z19)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA19,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z19&'System Detail - Hydro'!AA19,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.72048969863384249},47.280242353189365,25.308923718614011,null,2020,3,{"$f":"IFERROR((('System Detail - Hydro'!Q19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AO19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":42.727788801632393},{"$f":"IFERROR((('System Detail - Hydro'!R19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AP19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":1.1868695595819854},{"$f":"IFERROR((('System Detail - Hydro'!S19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AQ19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":20.532086799614287},{"$f":"IFERROR((('System Detail - Hydro'!T19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AR19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":0.57032927517714882},{"$f":"IFERROR((('System Detail - Hydro'!U19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AS19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":41.431268855593942},{"$f":"IFERROR((('System Detail - Hydro'!V19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AT19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":3.9242425722482359},{"$f":"IFERROR((('System Detail - Hydro'!W19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AU19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":89.270169789056553},{"$f":"IFERROR((('System Detail - Hydro'!X19*'System Detail - Hydro'!$N19)+('System Detail - Hydro'!AV19*'System Detail - Hydro'!$AL19))/SUM('System Detail - Hydro'!$N19+'System Detail - Hydro'!$AL19),\"\")","v":66.457927502633609},null,2033,{"$f":"IF(BI19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI19)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI19),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI19,$U$5:$U$268))","v":78.869657079664904},{"$f":"IF(BI19<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI19)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI19,$V$5:$V$268))","v":7.6493528957504582}]
[null,2020,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C20&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C20&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B20&C20,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B20,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C20,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.55319709630492},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B20,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C20,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.431185525302357},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B20),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D20),O20*E20*(1/(1-F20))*H20*(1-L20)-J20)","v":23.531009474147385},{"$f":"IF(Controls!$C$42=1,Q20*$D20,0)","v":0.65363173790153739},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B20),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D20),P20*E20*(1/(1-F20))*I20*(1-M20)-K20)","v":15.981232668824092},{"$f":"IF(Controls!$C$42=1,S20*$D20,0)","v":0.44391809431757523},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B20)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B20),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B20&'System Detail - Hydro'!C20,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0851727166524552},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B20)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B20&'System Detail - Hydro'!C20,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},25.269813928701378,17.510323479794121,null,2020,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C20&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C20&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z20&AA20,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B20,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C20,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.821343868770288},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B20,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C20,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":13.741517558691445},{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B20),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D20),AM20*AC20*(1/(1-AD20))*AF20*(1-AJ20)-AH20)","v":15.704531167007568},0.43623202867253763,{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B20),0)),'Hourly - NLH'!$B$11:$B$8772,$C20,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D20),AN20*AC20*(1/(1-AD20))*AG20*(1-AK20)-AI20)","v":8.5955184757754424},0.2387616938261187,{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z20)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z20),0)),'Hourly - NLH'!$B$11:$B$8772,$AA20,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z20&'System Detail - Hydro'!AA20,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.4674315925994361},{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z20)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA20,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z20&'System Detail - Hydro'!AA20,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.5233599546454534E-2},19.653428387825993,12.346945361747451,null,2020,4,{"$f":"IFERROR((('System Detail - Hydro'!Q20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AO20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":20.269976846172465},{"$f":"IFERROR((('System Detail - Hydro'!R20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AP20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":0.56304852572278752},{"$f":"IFERROR((('System Detail - Hydro'!S20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AQ20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":12.903851755053822},{"$f":"IFERROR((('System Detail - Hydro'!T20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AR20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":0.35843626077946833},{"$f":"IFERROR((('System Detail - Hydro'!U20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AS20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":2.0777805816303641},{"$f":"IFERROR((('System Detail - Hydro'!V20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AT20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":1.8847333144356056E-2},{"$f":"IFERROR((('System Detail - Hydro'!W20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AU20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":22.929653286669968},{"$f":"IFERROR((('System Detail - Hydro'!X20*'System Detail - Hydro'!$N20)+('System Detail - Hydro'!AV20*'System Detail - Hydro'!$AL20))/SUM('System Detail - Hydro'!$N20+'System Detail - Hydro'!$AL20),\"\")","v":15.35891593060801},null,2034,{"$f":"IF(BI20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI20)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI20),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI20,$U$5:$U$268))","v":80.76138525868231},{"$f":"IF(BI20<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI20)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI20,$V$5:$V$268))","v":7.8019920131060516}]
[null,2020,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C21&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C21&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B21&C21,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B21,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C21,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.154477071403107},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B21,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C21,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.284118298252739},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B21),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D21),O21*E21*(1/(1-F21))*H21*(1-L21)-J21)","v":19.751470759549626},{"$f":"IF(Controls!$C$42=1,Q21*$D21,0)","v":0.54864574224321949},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B21),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D21),P21*E21*(1/(1-F21))*I21*(1-M21)-K21)","v":16.966139047906758},{"$f":"IF(Controls!$C$42=1,S21*$D21,0)","v":0.47127629452302733},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B21)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B21),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B21&'System Detail - Hydro'!C21,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B21)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B21&'System Detail - Hydro'!C21,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},20.300116501792846,17.437415342429784,null,2020,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C21&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C21&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z21&AA21,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B21,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C21,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.615653723905247},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B21,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C21,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.181453490401744},{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B21),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D21),AM21*AC21*(1/(1-AD21))*AF21*(1-AJ21)-AH21)","v":15.864514227267373},0.44067595216112865,{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B21),0)),'Hourly - NLH'!$B$11:$B$8772,$C21,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D21),AN21*AC21*(1/(1-AD21))*AG21*(1-AK21)-AI21)","v":8.6229593073053135},0.23952393050032678,{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z21)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z21),0)),'Hourly - NLH'!$B$11:$B$8772,$AA21,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z21&'System Detail - Hydro'!AA21,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z21)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA21,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z21&'System Detail - Hydro'!AA21,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},16.3051901794285,8.8624832378056411,null,2020,5,{"$f":"IFERROR((('System Detail - Hydro'!Q21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AO21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":18.131905537765356},{"$f":"IFERROR((('System Detail - Hydro'!R21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AP21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":0.50365832970901503},{"$f":"IFERROR((('System Detail - Hydro'!S21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AQ21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":13.489814155989489},{"$f":"IFERROR((('System Detail - Hydro'!T21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AR21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":0.37471280951356883},{"$f":"IFERROR((('System Detail - Hydro'!U21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AS21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AT21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AU21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":18.635563867474371},{"$f":"IFERROR((('System Detail - Hydro'!X21*'System Detail - Hydro'!$N21)+('System Detail - Hydro'!AV21*'System Detail - Hydro'!$AL21))/SUM('System Detail - Hydro'!$N21+'System Detail - Hydro'!$AL21),\"\")","v":13.864526965503059},null,2035,{"$f":"IF(BI21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI21)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI21),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI21,$U$5:$U$268))","v":82.698706691515483},{"$f":"IF(BI21<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI21)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI21,$V$5:$V$268))","v":7.9581049409188145}]
[null,2020,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C22&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C22&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B22&C22,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B22,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C22,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.569812365901988},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B22,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C22,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.106546570110034},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B22),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D22),O22*E22*(1/(1-F22))*H22*(1-L22)-J22)","v":20.883288994761038},{"$f":"IF(Controls!$C$42=1,Q22*$D22,0)","v":0.58008478105210126},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B22),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D22),P22*E22*(1/(1-F22))*I22*(1-M22)-K22)","v":18.369451371644818},{"$f":"IF(Controls!$C$42=1,S22*$D22,0)","v":0.51025675024853712},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B22)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B22),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B22&'System Detail - Hydro'!C22,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B22)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B22&'System Detail - Hydro'!C22,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},21.463373775813139,18.879708121893355,null,2020,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C22&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C22&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z22&AA22,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B22,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C22,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.507181870697252},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B22,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C22,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":15.320113614155735},{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B22),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D22),AM22*AC22*(1/(1-AD22))*AF22*(1-AJ22)-AH22)","v":15.507805019244273},0.43076747544142907,{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B22),0)),'Hourly - NLH'!$B$11:$B$8772,$C22,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D22),AN22*AC22*(1/(1-AD22))*AG22*(1-AK22)-AI22)","v":9.4002276609423312},0.26111447319938957,{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z22)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z22),0)),'Hourly - NLH'!$B$11:$B$8772,$AA22,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z22&'System Detail - Hydro'!AA22,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z22)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA22,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z22&'System Detail - Hydro'!AA22,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},15.938572494685703,9.6613421341417212,null,2020,6,{"$f":"IFERROR((('System Detail - Hydro'!Q22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AO22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":18.643504004962388},{"$f":"IFERROR((('System Detail - Hydro'!R22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AP22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":0.51786923704765442},{"$f":"IFERROR((('System Detail - Hydro'!S22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AQ22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":14.632274825518781},{"$f":"IFERROR((('System Detail - Hydro'!T22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AR22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":0.4064474681447256},{"$f":"IFERROR((('System Detail - Hydro'!U22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AS22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AT22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AU22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":19.16137324201004},{"$f":"IFERROR((('System Detail - Hydro'!X22*'System Detail - Hydro'!$N22)+('System Detail - Hydro'!AV22*'System Detail - Hydro'!$AL22))/SUM('System Detail - Hydro'!$N22+'System Detail - Hydro'!$AL22),\"\")","v":15.038722293663508},null,2036,{"$f":"IF(BI22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI22)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI22),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI22,$U$5:$U$268))","v":84.682725237359605},{"$f":"IF(BI22<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI22)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI22,$V$5:$V$268))","v":8.1177744553699789}]
[null,2020,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C23&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C23&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B23&C23,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B23,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C23,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.774794704247874},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B23,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C23,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.659986860778432},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B23),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D23),O23*E23*(1/(1-F23))*H23*(1-L23)-J23)","v":25.106520302971212},{"$f":"IF(Controls!$C$42=1,Q23*$D23,0)","v":0.69739543117862424},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B23),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D23),P23*E23*(1/(1-F23))*I23*(1-M23)-K23)","v":27.866689984360768},{"$f":"IF(Controls!$C$42=1,S23*$D23,0)","v":0.77406594154206276},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B23)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B23),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B23&'System Detail - Hydro'!C23,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B23)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B23&'System Detail - Hydro'!C23,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},25.803915734149836,28.64075592590283,null,2020,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C23&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C23&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z23&AA23,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B23,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C23,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.190191951097329},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B23,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C23,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.94756848792996},{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B23),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D23),AM23*AC23*(1/(1-AD23))*AF23*(1-AJ23)-AH23)","v":20.627620862422255},0.57298296904313328,{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B23),0)),'Hourly - NLH'!$B$11:$B$8772,$C23,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D23),AN23*AC23*(1/(1-AD23))*AG23*(1-AK23)-AI23)","v":15.343934978581602},0.42621558149969169,{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z23)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z23),0)),'Hourly - NLH'!$B$11:$B$8772,$AA23,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z23&'System Detail - Hydro'!AA23,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z23)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA23,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z23&'System Detail - Hydro'!AA23,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.200603831465386,15.770150560081294,null,2020,7,{"$f":"IFERROR((('System Detail - Hydro'!Q23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AO23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":23.240312202742476},{"$f":"IFERROR((('System Detail - Hydro'!R23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AP23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":0.64555690528883636},{"$f":"IFERROR((('System Detail - Hydro'!S23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AQ23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":22.648875398619449},{"$f":"IFERROR((('System Detail - Hydro'!T23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AR23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":0.62912829152440808},{"$f":"IFERROR((('System Detail - Hydro'!U23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AS23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AT23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AU23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":23.885869108031315},{"$f":"IFERROR((('System Detail - Hydro'!X23*'System Detail - Hydro'!$N23)+('System Detail - Hydro'!AV23*'System Detail - Hydro'!$AL23))/SUM('System Detail - Hydro'!$N23+'System Detail - Hydro'!$AL23),\"\")","v":23.278003690143855},null,2037,{"$f":"IF(BI23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI23)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI23),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI23,$U$5:$U$268))","v":86.714571596450142},{"$f":"IF(BI23<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI23)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI23,$V$5:$V$268))","v":8.2810853343339232}]
[null,2020,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C24&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C24&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B24&C24,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B24,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C24,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.491593292708878},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B24,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C24,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.138335522557533},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B24),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D24),O24*E24*(1/(1-F24))*H24*(1-L24)-J24)","v":28.469560761740915},{"$f":"IF(Controls!$C$42=1,Q24*$D24,0)","v":0.79081216207212424},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B24),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D24),P24*E24*(1/(1-F24))*I24*(1-M24)-K24)","v":26.43535168977154},{"$f":"IF(Controls!$C$42=1,S24*$D24,0)","v":0.73430699545667477},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B24)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B24),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B24&'System Detail - Hydro'!C24,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B24)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B24&'System Detail - Hydro'!C24,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},29.260372923813041,27.169658685228214,null,2020,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C24&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C24&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z24&AA24,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B24,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C24,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.039931707051849},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B24,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C24,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.308457786872658},{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B24),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D24),AM24*AC24*(1/(1-AD24))*AF24*(1-AJ24)-AH24)","v":17.749430347956629},0.49303413939140195,{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B24),0)),'Hourly - NLH'!$B$11:$B$8772,$C24,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D24),AN24*AC24*(1/(1-AD24))*AG24*(1-AK24)-AI24)","v":12.929049178717969},0.35913618127537117,{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z24)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z24),0)),'Hourly - NLH'!$B$11:$B$8772,$AA24,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z24&'System Detail - Hydro'!AA24,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z24)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA24,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z24&'System Detail - Hydro'!AA24,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},18.24246448734803,13.28818535999334,null,2020,8,{"$f":"IFERROR((('System Detail - Hydro'!Q24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AO24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":24.002839755997464},{"$f":"IFERROR((('System Detail - Hydro'!R24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AP24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":0.66673798595515665},{"$f":"IFERROR((('System Detail - Hydro'!S24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AQ24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":20.807725643499218},{"$f":"IFERROR((('System Detail - Hydro'!T24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AR24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":0.57798582288113154},{"$f":"IFERROR((('System Detail - Hydro'!U24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AS24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AT24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AU24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":24.669577741952619},{"$f":"IFERROR((('System Detail - Hydro'!X24*'System Detail - Hydro'!$N24)+('System Detail - Hydro'!AV24*'System Detail - Hydro'!$AL24))/SUM('System Detail - Hydro'!$N24+'System Detail - Hydro'!$AL24),\"\")","v":21.38571146638035},null,2038,{"$f":"IF(BI24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI24)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI24),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI24,$U$5:$U$268))","v":88.795403965420803},{"$f":"IF(BI24<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI24)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI24,$V$5:$V$268))","v":8.4481244060207761}]
[null,2020,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C25&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C25&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B25&C25,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B25,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C25,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.435864236659807},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B25,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C25,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.943471634508331},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B25),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D25),O25*E25*(1/(1-F25))*H25*(1-L25)-J25)","v":19.922303223689401},{"$f":"IF(Controls!$C$42=1,Q25*$D25,0)","v":0.55339103464337602},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B25),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D25),P25*E25*(1/(1-F25))*I25*(1-M25)-K25)","v":19.370140800173115},{"$f":"IF(Controls!$C$42=1,S25*$D25,0)","v":0.53805336352121724},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B25)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B25),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B25&'System Detail - Hydro'!C25,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B25)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B25&'System Detail - Hydro'!C25,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},20.475694258332776,19.908194163694333,null,2020,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C25&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C25&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z25&AA25,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B25,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C25,'Long Term Regional Prices'!$A$4:$M$4,0))","v":19.662024848736795},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B25,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C25,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.022805341481066},{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B25),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D25),AM25*AC25*(1/(1-AD25))*AF25*(1-AJ25)-AH25)","v":15.339012194506086},0.42607883904866639,{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B25),0)),'Hourly - NLH'!$B$11:$B$8772,$C25,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D25),AN25*AC25*(1/(1-AD25))*AG25*(1-AK25)-AI25)","v":7.7205434070602159},0.2144571064936803,{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z25)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z25),0)),'Hourly - NLH'!$B$11:$B$8772,$AA25,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z25&'System Detail - Hydro'!AA25,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z25)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA25,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z25&'System Detail - Hydro'!AA25,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},15.765091033554752,7.9350005135538959,null,2020,9,{"$f":"IFERROR((('System Detail - Hydro'!Q25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AO25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":18.012598628196354},{"$f":"IFERROR((('System Detail - Hydro'!R25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AP25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":0.50034428647891371},{"$f":"IFERROR((('System Detail - Hydro'!S25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AQ25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":14.516141886376074},{"$f":"IFERROR((('System Detail - Hydro'!T25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AR25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":0.40322158975974348},{"$f":"IFERROR((('System Detail - Hydro'!U25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AS25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AT25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AU25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":18.512942914675264},{"$f":"IFERROR((('System Detail - Hydro'!X25*'System Detail - Hydro'!$N25)+('System Detail - Hydro'!AV25*'System Detail - Hydro'!$AL25))/SUM('System Detail - Hydro'!$N25+'System Detail - Hydro'!$AL25),\"\")","v":14.919363476135818},null,2039,{"$f":"IF(BI25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI25)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI25),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI25,$U$5:$U$268))","v":90.926408708727749},{"$f":"IF(BI25<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI25)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI25,$V$5:$V$268))","v":8.6189805988033097}]
[null,2020,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C26&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C26&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B26&C26,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B26,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C26,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.024251510617383},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B26,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C26,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.786833353439711},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B26),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D26),O26*E26*(1/(1-F26))*H26*(1-L26)-J26)","v":22.885245075116067},{"$f":"IF(Controls!$C$42=1,Q26*$D26,0)","v":0.63569404139610197},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B26),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D26),P26*E26*(1/(1-F26))*I26*(1-M26)-K26)","v":14.827344546025991},{"$f":"IF(Controls!$C$42=1,S26*$D26,0)","v":0.41186601002951717},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B26)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B26),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B26&'System Detail - Hydro'!C26,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B26)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B26&'System Detail - Hydro'!C26,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},23.520939116512171,15.239210556055507,null,2020,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C26&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C26&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z26&AA26,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B26,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C26,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.259479933647683},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B26,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C26,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":12.327321217684458},{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B26),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D26),AM26*AC26*(1/(1-AD26))*AF26*(1-AJ26)-AH26)","v":16.423884090622174},0.45621382767454594,{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B26),0)),'Hourly - NLH'!$B$11:$B$8772,$C26,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D26),AN26*AC26*(1/(1-AD26))*AG26*(1-AK26)-AI26)","v":6.7296321961076258},0.18693210729495693,{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z26)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z26),0)),'Hourly - NLH'!$B$11:$B$8772,$AA26,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z26&'System Detail - Hydro'!AA26,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z26)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA26,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z26&'System Detail - Hydro'!AA26,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},16.88009791829672,6.9165643034025823,null,2020,10,{"$f":"IFERROR((('System Detail - Hydro'!Q26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AO26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":20.193011331576944},{"$f":"IFERROR((('System Detail - Hydro'!R26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AP26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":0.56091061901212036},{"$f":"IFERROR((('System Detail - Hydro'!S26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AQ26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":11.453297733560007},{"$f":"IFERROR((('System Detail - Hydro'!T26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AR26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":0.31814355055678378},{"$f":"IFERROR((('System Detail - Hydro'!U26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AS26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AT26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AU26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":20.753921950589067},{"$f":"IFERROR((('System Detail - Hydro'!X26*'System Detail - Hydro'!$N26)+('System Detail - Hydro'!AV26*'System Detail - Hydro'!$AL26))/SUM('System Detail - Hydro'!$N26+'System Detail - Hydro'!$AL26),\"\")","v":11.771441284116788},null,2040,{"$f":"IF(BI26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI26)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!BI26),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI26,$U$5:$U$268))","v":93.108801046534026},{"$f":"IF(BI26<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!BI26)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$G$11:$G$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI26,$V$5:$V$268))","v":8.7937449922569417}]
[null,2020,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C27&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C27&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B27&C27,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B27,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C27,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.725547067471069},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B27,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C27,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.010522388483196},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B27),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D27),O27*E27*(1/(1-F27))*H27*(1-L27)-J27)","v":28.746128796586618},{"$f":"IF(Controls!$C$42=1,Q27*$D27,0)","v":0.79849452034335855},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B27),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D27),P27*E27*(1/(1-F27))*I27*(1-M27)-K27)","v":20.320778223549983},{"$f":"IF(Controls!$C$42=1,S27*$D27,0)","v":0.56445965908787077},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B27)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B27),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B27&'System Detail - Hydro'!C27,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":18.399778761209816},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B27)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B27&'System Detail - Hydro'!C27,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0187777771036934},48.963179855243482,40.303794420951363,null,2020,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C27&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C27&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z27&AA27,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B27,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C27,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.826696774592296},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B27,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C27,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.69096003409892},{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B27),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D27),AM27*AC27*(1/(1-AD27))*AF27*(1-AJ27)-AH27)","v":22.781645181574071},0.63281629921777904,{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B27),0)),'Hourly - NLH'!$B$11:$B$8772,$C27,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D27),AN27*AC27*(1/(1-AD27))*AG27*(1-AK27)-AI27)","v":9.552482097046223},0.26534371511878713,{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z27)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z27),0)),'Hourly - NLH'!$B$11:$B$8772,$AA27,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z27&'System Detail - Hydro'!AA27,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.4246078152125889},{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z27)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA27,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z27&'System Detail - Hydro'!AA27,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.22828119740580485},28.067350493410245,14.470714824783403,null,2020,11,{"$f":"IFERROR((('System Detail - Hydro'!Q27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AO27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":26.260927290331388},{"$f":"IFERROR((('System Detail - Hydro'!R27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AP27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":0.72946192820770051},{"$f":"IFERROR((('System Detail - Hydro'!S27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AQ27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":15.83398817084008},{"$f":"IFERROR((('System Detail - Hydro'!T27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AR27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":0.43982801576741926},{"$f":"IFERROR((('System Detail - Hydro'!U27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AS27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":12.576790867044306},{"$f":"IFERROR((('System Detail - Hydro'!V27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AT27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":0.68940420222957322},{"$f":"IFERROR((('System Detail - Hydro'!W27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AU27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":40.256584287812963},{"$f":"IFERROR((('System Detail - Hydro'!X27*'System Detail - Hydro'!$N27)+('System Detail - Hydro'!AV27*'System Detail - Hydro'!$AL27))/SUM('System Detail - Hydro'!$N27+'System Detail - Hydro'!$AL27),\"\")","v":29.540011255881382}]
[null,2020,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C28&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C28&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B28&C28,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B28,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C28,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.243886165072837},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B28,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C28,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.783521322643118},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B28),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D28),O28*E28*(1/(1-F28))*H28*(1-L28)-J28)","v":47.354185909615218},{"$f":"IF(Controls!$C$42=1,Q28*$D28,0)","v":1.3153791326725817},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B28),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D28),P28*E28*(1/(1-F28))*I28*(1-M28)-K28)","v":26.075792059558413},{"$f":"IF(Controls!$C$42=1,S28*$D28,0)","v":0.72431934124091979},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B28)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B28),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B28&'System Detail - Hydro'!C28,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":150.02767976582919},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B28)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B28&'System Detail - Hydro'!C28,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.637395300088006},213.33464010820498,191.46518646671652,null,2020,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C28&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C28&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z28&AA28,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B28,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C28,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.33354411934404},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B28,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C28,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.423505647170199},{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B28),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D28),AM28*AC28*(1/(1-AD28))*AF28*(1-AJ28)-AH28)","v":51.861636545612477},1.4405846745746054,{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B28),0)),'Hourly - NLH'!$B$11:$B$8772,$C28,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D28),AN28*AC28*(1/(1-AD28))*AG28*(1-AK28)-AI28)","v":14.06799367922342},0.39077316965263031,{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z28)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z28),0)),'Hourly - NLH'!$B$11:$B$8772,$AA28,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z28&'System Detail - Hydro'!AA28,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.6664069280612},{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z28)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA28,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z28&'System Detail - Hydro'!AA28,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.7631488381105138},75.731776986358796,36.88832261504777,null,2020,12,{"$f":"IFERROR((('System Detail - Hydro'!Q28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AO28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":49.044479898114183},{"$f":"IFERROR((('System Detail - Hydro'!R28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AP28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":1.3623312108858407},{"$f":"IFERROR((('System Detail - Hydro'!S28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AQ28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":21.57286766693279},{"$f":"IFERROR((('System Detail - Hydro'!T28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AR28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":0.59923952689531124},{"$f":"IFERROR((('System Detail - Hydro'!U28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AS28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":101.51720245166618},{"$f":"IFERROR((('System Detail - Hydro'!V28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AT28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":9.8095528768464462},{"$f":"IFERROR((('System Detail - Hydro'!W28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AU28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":161.73356643751268},{"$f":"IFERROR((('System Detail - Hydro'!X28*'System Detail - Hydro'!$N28)+('System Detail - Hydro'!AV28*'System Detail - Hydro'!$AL28))/SUM('System Detail - Hydro'!$N28+'System Detail - Hydro'!$AL28),\"\")","v":133.49886252234074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference"]
[null,2021,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C29&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C29&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B29&C29,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B29,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C29,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.290001031537713},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B29,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C29,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.428762366324634},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B29),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D29),O29*E29*(1/(1-F29))*H29*(1-L29)-J29)","v":75.456293896689473},{"$f":"IF(Controls!$C$42=1,Q29*$D29,0)","v":2.0959843890033274},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B29),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D29),P29*E29*(1/(1-F29))*I29*(1-M29)-K29)","v":40.971549630178238},{"$f":"IF(Controls!$C$42=1,S29*$D29,0)","v":1.138085691509112},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B29)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B29),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B29&'System Detail - Hydro'!C29,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":272.37011046071592},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B29)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B29&'System Detail - Hydro'!C29,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":31.036238699629507},380.95862744603824,345.51598448203276,null,2021,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C29&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C29&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z29&AA29,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B29,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C29,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.188556120765909},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B29,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C29,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.604151591421203},{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B29),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D29),AM29*AC29*(1/(1-AD29))*AF29*(1-AJ29)-AH29)","v":67.349394992107477},1.8707953070892798,{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B29),0)),'Hourly - NLH'!$B$11:$B$8772,$C29,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D29),AN29*AC29*(1/(1-AD29))*AG29*(1-AK29)-AI29)","v":23.536363774422597},0.65378046677770307,{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z29)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z29),0)),'Hourly - NLH'!$B$11:$B$8772,$AA29,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z29&'System Detail - Hydro'!AA29,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.572354983400903},{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z29)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA29,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z29&'System Detail - Hydro'!AA29,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.3356622826403224},97.128207565237986,52.098161507241521,null,2021,1,{"$f":"IFERROR((('System Detail - Hydro'!Q29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AO29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":72.416206807471227},{"$f":"IFERROR((('System Detail - Hydro'!R29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AP29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":2.0115384832855594},{"$f":"IFERROR((('System Detail - Hydro'!S29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AQ29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":34.433354934269872},{"$f":"IFERROR((('System Detail - Hydro'!T29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AR29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":0.95647123223483366},{"$f":"IFERROR((('System Detail - Hydro'!U29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AS29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":179.82095215672277},{"$f":"IFERROR((('System Detail - Hydro'!V29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AT29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":20.273522543258562},{"$f":"IFERROR((('System Detail - Hydro'!W29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AU29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":274.52221999073817},{"$f":"IFERROR((('System Detail - Hydro'!X29*'System Detail - Hydro'!$N29)+('System Detail - Hydro'!AV29*'System Detail - Hydro'!$AL29))/SUM('System Detail - Hydro'!$N29+'System Detail - Hydro'!$AL29),\"\")","v":235.48430086648605},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q29:R29)*(1-Controls!$C$28))+(SUM(S29:T29)*Controls!$C$28))","v":77.552278285692807}]
[null,2021,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C30&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C30&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B30&C30,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B30,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C30,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.265269848180822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B30,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C30,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.08858797511283},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B30),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D30),O30*E30*(1/(1-F30))*H30*(1-L30)-J30)","v":76.46300993327408},{"$f":"IF(Controls!$C$42=1,Q30*$D30,0)","v":2.1239484061564835},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B30),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D30),P30*E30*(1/(1-F30))*I30*(1-M30)-K30)","v":35.255644621803839},{"$f":"IF(Controls!$C$42=1,S30*$D30,0)","v":0.97931235335680855},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B30)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B30),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B30&'System Detail - Hydro'!C30,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":210.18875426128309},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B30)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B30&'System Detail - Hydro'!C30,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.780755965115155},308.55646856582877,266.20446720155888,null,2021,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C30&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C30&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z30&AA30,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B30,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C30,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.18336442460528},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B30,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C30,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.984801407627209},{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B30),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D30),AM30*AC30*(1/(1-AD30))*AF30*(1-AJ30)-AH30)","v":63.846430249293149},1.7734918346152626,{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B30),0)),'Hourly - NLH'!$B$11:$B$8772,$C30,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D30),AN30*AC30*(1/(1-AD30))*AG30*(1-AK30)-AI30)","v":22.226857978773168},0.6174057183869528,{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z30)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z30),0)),'Hourly - NLH'!$B$11:$B$8772,$AA30,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z30&'System Detail - Hydro'!AA30,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.307866090750615},{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z30)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA30,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z30&'System Detail - Hydro'!AA30,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.4666808554727842},89.394469030131802,46.618810643383519,null,2021,2,{"$f":"IFERROR((('System Detail - Hydro'!Q30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AO30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":71.731792551781226},{"$f":"IFERROR((('System Detail - Hydro'!R30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AP30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":1.9925271918285257},{"$f":"IFERROR((('System Detail - Hydro'!S30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AQ30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":30.369849630667339},{"$f":"IFERROR((('System Detail - Hydro'!T30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AR30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":0.84359736524311268},{"$f":"IFERROR((('System Detail - Hydro'!U30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AS30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":139.7334211973334},{"$f":"IFERROR((('System Detail - Hydro'!V30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AT30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":12.912977798999266},{"$f":"IFERROR((('System Detail - Hydro'!W30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AU30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":226.37071873994242},{"$f":"IFERROR((('System Detail - Hydro'!X30*'System Detail - Hydro'!$N30)+('System Detail - Hydro'!AV30*'System Detail - Hydro'!$AL30))/SUM('System Detail - Hydro'!$N30+'System Detail - Hydro'!$AL30),\"\")","v":183.85984599224312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q30:R30)*(1-Controls!$C$28))+(SUM(S30:T30)*Controls!$C$28))","v":78.586958339430566}]
[null,2021,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C31&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C31&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B31&C31,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B31,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C31,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.667000586905822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B31,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C31,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.790732355695983},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B31),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D31),O31*E31*(1/(1-F31))*H31*(1-L31)-J31)","v":47.293533485381211},{"$f":"IF(Controls!$C$42=1,Q31*$D31,0)","v":1.3136943622209114},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B31),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D31),P31*E31*(1/(1-F31))*I31*(1-M31)-K31)","v":25.411161916914331},{"$f":"IF(Controls!$C$42=1,S31*$D31,0)","v":0.70585760224602101},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B31)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B31),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B31&'System Detail - Hydro'!C31,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":61.70086396086343},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B31)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B31&'System Detail - Hydro'!C31,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.9587503515806288},116.26684216004618,93.776633831604414,null,2021,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C31&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C31&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z31&AA31,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B31,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C31,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.538156767197378},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B31,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C31,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.117281914282593},{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B31),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D31),AM31*AC31*(1/(1-AD31))*AF31*(1-AJ31)-AH31)","v":36.774400170288551},1.0214995289513922,{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B31),0)),'Hourly - NLH'!$B$11:$B$8772,$C31,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D31),AN31*AC31*(1/(1-AD31))*AG31*(1-AK31)-AI31)","v":14.338604140706213},0.3982900416520091,{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z31)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z31),0)),'Hourly - NLH'!$B$11:$B$8772,$AA31,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z31&'System Detail - Hydro'!AA31,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":10.294681974032452},{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z31)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA31,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z31&'System Detail - Hydro'!AA31,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.73432351549129316},48.824905188763687,25.765899671881968,null,2021,3,{"$f":"IFERROR((('System Detail - Hydro'!Q31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AO31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":43.348858492221467},{"$f":"IFERROR((('System Detail - Hydro'!R31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AP31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":1.2041212997448418},{"$f":"IFERROR((('System Detail - Hydro'!S31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AQ31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":21.25895275083629},{"$f":"IFERROR((('System Detail - Hydro'!T31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AR31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":0.59051976702326658},{"$f":"IFERROR((('System Detail - Hydro'!U31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AS31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":42.423545715801815},{"$f":"IFERROR((('System Detail - Hydro'!V31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AT31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":3.9995902880471279},{"$f":"IFERROR((('System Detail - Hydro'!W31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AU31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":90.976115795815247},{"$f":"IFERROR((('System Detail - Hydro'!X31*'System Detail - Hydro'!$N31)+('System Detail - Hydro'!AV31*'System Detail - Hydro'!$AL31))/SUM('System Detail - Hydro'!$N31+'System Detail - Hydro'!$AL31),\"\")","v":68.272608521708506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q31:R31)*(1-Controls!$C$28))+(SUM(S31:T31)*Controls!$C$28))","v":48.607227847602125}]
[null,2021,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C32&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C32&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B32&C32,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B32,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C32,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.508622138391942},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B32,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C32,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.12723793798801},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B32),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D32),O32*E32*(1/(1-F32))*H32*(1-L32)-J32)","v":23.482410190750059},{"$f":"IF(Controls!$C$42=1,Q32*$D32,0)","v":0.65228177311984525},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B32),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D32),P32*E32*(1/(1-F32))*I32*(1-M32)-K32)","v":16.811053302267165},{"$f":"IF(Controls!$C$42=1,S32*$D32,0)","v":0.46696840600861689},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B32)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B32),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B32&'System Detail - Hydro'!C32,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1111625500755216},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B32)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B32&'System Detail - Hydro'!C32,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},25.245854513945428,18.389184258351307,null,2021,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C32&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C32&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z32&AA32,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B32,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C32,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.203776715339536},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B32,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C32,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":13.567022097628698},{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B32),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D32),AM32*AC32*(1/(1-AD32))*AF32*(1-AJ32)-AH32)","v":16.154118191348701},0.44872041547043223,{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B32),0)),'Hourly - NLH'!$B$11:$B$8772,$C32,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D32),AN32*AC32*(1/(1-AD32))*AG32*(1-AK32)-AI32)","v":8.3410463649203024},0.23169310425929798,{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z32)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z32),0)),'Hourly - NLH'!$B$11:$B$8772,$AA32,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z32&'System Detail - Hydro'!AA32,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.5504764094425409},{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z32)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA32,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z32&'System Detail - Hydro'!AA32,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.6102110689799719E-2},20.199417126951474,12.16931798931194,null,2021,4,{"$f":"IFERROR((('System Detail - Hydro'!Q32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AO32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":20.428955190999492},{"$f":"IFERROR((('System Detail - Hydro'!R32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AP32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":0.56746454076592312},{"$f":"IFERROR((('System Detail - Hydro'!S32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AQ32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":13.281883745039305},{"$f":"IFERROR((('System Detail - Hydro'!T32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AR32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":0.36893703027973401},{"$f":"IFERROR((('System Detail - Hydro'!U32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AS32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":2.1275433248117794},{"$f":"IFERROR((('System Detail - Hydro'!V32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AT32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":1.9209212787416552E-2},{"$f":"IFERROR((('System Detail - Hydro'!W32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AU32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":23.143172269364609},{"$f":"IFERROR((('System Detail - Hydro'!X32*'System Detail - Hydro'!$N32)+('System Detail - Hydro'!AV32*'System Detail - Hydro'!$AL32))/SUM('System Detail - Hydro'!$N32+'System Detail - Hydro'!$AL32),\"\")","v":15.797573312918237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q32:R32)*(1-Controls!$C$28))+(SUM(S32:T32)*Controls!$C$28))","v":24.134691963869905}]
[null,2021,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C33&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C33&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B33&C33,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B33,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C33,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.842312103763508},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B33,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C33,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.451621272080818},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B33),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D33),O33*E33*(1/(1-F33))*H33*(1-L33)-J33)","v":23.777652754869276},{"$f":"IF(Controls!$C$42=1,Q33*$D33,0)","v":0.66048286243136711},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B33),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D33),P33*E33*(1/(1-F33))*I33*(1-M33)-K33)","v":19.574814578969065},{"$f":"IF(Controls!$C$42=1,S33*$D33,0)","v":0.54373868177686846},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B33)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B33),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B33&'System Detail - Hydro'!C33,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B33)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B33&'System Detail - Hydro'!C33,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},24.438135617300642,20.118553260745934,null,2021,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C33&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C33&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z33&AA33,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B33,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C33,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.958620213612722},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B33,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C33,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.949629045712822},{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B33),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D33),AM33*AC33*(1/(1-AD33))*AF33*(1-AJ33)-AH33)","v":23.786570251827758},0.66073056787048601,{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B33),0)),'Hourly - NLH'!$B$11:$B$8772,$C33,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D33),AN33*AC33*(1/(1-AD33))*AG33*(1-AK33)-AI33)","v":16.864140476034265},0.46844303299764573,{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z33)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z33),0)),'Hourly - NLH'!$B$11:$B$8772,$AA33,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z33&'System Detail - Hydro'!AA33,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z33)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA33,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z33&'System Detail - Hydro'!AA33,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.447300819698246,17.33258350903191,null,2021,5,{"$f":"IFERROR((('System Detail - Hydro'!Q33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AO33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":23.781368378601979},{"$f":"IFERROR((('System Detail - Hydro'!R33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AP33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":0.66058607303100003},{"$f":"IFERROR((('System Detail - Hydro'!S33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AQ33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":18.445367036079567},{"$f":"IFERROR((('System Detail - Hydro'!T33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AR33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":0.51236549478552562},{"$f":"IFERROR((('System Detail - Hydro'!U33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AS33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AT33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AU33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":24.441954451632977},{"$f":"IFERROR((('System Detail - Hydro'!X33*'System Detail - Hydro'!$N33)+('System Detail - Hydro'!AV33*'System Detail - Hydro'!$AL33))/SUM('System Detail - Hydro'!$N33+'System Detail - Hydro'!$AL33),\"\")","v":18.957732530865091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q33:R33)*(1-Controls!$C$28))+(SUM(S33:T33)*Controls!$C$28))","v":24.438135617300642}]
[null,2021,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C34&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C34&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B34&C34,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B34,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C34,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.133268566100945},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B34,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C34,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.862166178434265},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B34),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D34),O34*E34*(1/(1-F34))*H34*(1-L34)-J34)","v":22.565519838135177},{"$f":"IF(Controls!$C$42=1,Q34*$D34,0)","v":0.62681288555243098},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B34),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D34),P34*E34*(1/(1-F34))*I34*(1-M34)-K34)","v":20.424545828166867},{"$f":"IF(Controls!$C$42=1,S34*$D34,0)","v":0.56734205985432029},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B34)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B34),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B34&'System Detail - Hydro'!C34,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B34)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B34&'System Detail - Hydro'!C34,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},23.19233272368761,20.991887888021186,null,2021,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C34&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C34&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z34&AA34,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B34,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C34,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.1300117014477},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B34,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C34,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.492216621422994},{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B34),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D34),AM34*AC34*(1/(1-AD34))*AF34*(1-AJ34)-AH34)","v":22.466111914365822},0.62405158565809649,{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B34),0)),'Hourly - NLH'!$B$11:$B$8772,$C34,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D34),AN34*AC34*(1/(1-AD34))*AG34*(1-AK34)-AI34)","v":17.850826510951563},0.49585066752665857,{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z34)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z34),0)),'Hourly - NLH'!$B$11:$B$8772,$AA34,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z34&'System Detail - Hydro'!AA34,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z34)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA34,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z34&'System Detail - Hydro'!AA34,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.09016350002392,18.34667717847822,null,2021,6,{"$f":"IFERROR((('System Detail - Hydro'!Q34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AO34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":22.524099869897945},{"$f":"IFERROR((('System Detail - Hydro'!R34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AP34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":0.62566234392979159},{"$f":"IFERROR((('System Detail - Hydro'!S34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AQ34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":19.352162779327156},{"$f":"IFERROR((('System Detail - Hydro'!T34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AR34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":0.53755397971779451},{"$f":"IFERROR((('System Detail - Hydro'!U34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AS34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AT34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AU34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":23.149762213827742},{"$f":"IFERROR((('System Detail - Hydro'!X34*'System Detail - Hydro'!$N34)+('System Detail - Hydro'!AV34*'System Detail - Hydro'!$AL34))/SUM('System Detail - Hydro'!$N34+'System Detail - Hydro'!$AL34),\"\")","v":19.889716759044951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q34:R34)*(1-Controls!$C$28))+(SUM(S34:T34)*Controls!$C$28))","v":23.19233272368761}]
[null,2021,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C35&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C35&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B35&C35,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B35,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C35,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.496868047677957},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B35,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C35,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.468168213420242},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B35),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D35),O35*E35*(1/(1-F35))*H35*(1-L35)-J35)","v":25.863325810381536},{"$f":"IF(Controls!$C$42=1,Q35*$D35,0)","v":0.71841756792994127},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B35),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D35),P35*E35*(1/(1-F35))*I35*(1-M35)-K35)","v":26.510783037275367},{"$f":"IF(Controls!$C$42=1,S35*$D35,0)","v":0.73640228689818088},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B35)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B35),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B35&'System Detail - Hydro'!C35,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B35)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B35&'System Detail - Hydro'!C35,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.581743378311476,27.247185324173547,null,2021,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C35&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C35&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z35&AA35,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B35,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C35,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.419210828755681},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B35,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C35,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.425830998575538},{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B35),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D35),AM35*AC35*(1/(1-AD35))*AF35*(1-AJ35)-AH35)","v":24.880768001795325},0.69112460505384687,{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B35),0)),'Hourly - NLH'!$B$11:$B$8772,$C35,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D35),AN35*AC35*(1/(1-AD35))*AG35*(1-AK35)-AI35)","v":21.943217827115696},0.60952691465478748,{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z35)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z35),0)),'Hourly - NLH'!$B$11:$B$8772,$AA35,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z35&'System Detail - Hydro'!AA35,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z35)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA35,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z35&'System Detail - Hydro'!AA35,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},25.571892606849172,22.552744741770482,null,2021,7,{"$f":"IFERROR((('System Detail - Hydro'!Q35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AO35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":25.453926723470616},{"$f":"IFERROR((('System Detail - Hydro'!R35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AP35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":0.70704550006490197},{"$f":"IFERROR((('System Detail - Hydro'!S35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AQ35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":24.607630866375505},{"$f":"IFERROR((('System Detail - Hydro'!T35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AR35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":0.68353754846343362},{"$f":"IFERROR((('System Detail - Hydro'!U35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AS35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AT35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AU35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":26.160972223535516},{"$f":"IFERROR((('System Detail - Hydro'!X35*'System Detail - Hydro'!$N35)+('System Detail - Hydro'!AV35*'System Detail - Hydro'!$AL35))/SUM('System Detail - Hydro'!$N35+'System Detail - Hydro'!$AL35),\"\")","v":25.291168414838936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q35:R35)*(1-Controls!$C$28))+(SUM(S35:T35)*Controls!$C$28))","v":26.581743378311476}]
[null,2021,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C36&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C36&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B36&C36,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B36,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C36,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.753796757571521},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B36,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C36,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.518245813739728},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B36),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D36),O36*E36*(1/(1-F36))*H36*(1-L36)-J36)","v":27.663705122622531},{"$f":"IF(Controls!$C$42=1,Q36*$D36,0)","v":0.76842753711698131},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B36),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D36),P36*E36*(1/(1-F36))*I36*(1-M36)-K36)","v":26.898288064226893},{"$f":"IF(Controls!$C$42=1,S36*$D36,0)","v":0.74716619332940237},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B36)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B36),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B36&'System Detail - Hydro'!C36,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B36)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B36&'System Detail - Hydro'!C36,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.432132659739512,27.645454257556295,null,2021,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C36&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C36&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z36&AA36,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B36,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C36,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.621630234971228},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B36,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C36,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.322011416237547},{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B36),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D36),AM36*AC36*(1/(1-AD36))*AF36*(1-AJ36)-AH36)","v":23.243798775776682},0.64565375344123588,{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B36),0)),'Hourly - NLH'!$B$11:$B$8772,$C36,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D36),AN36*AC36*(1/(1-AD36))*AG36*(1-AK36)-AI36)","v":23.570717750611347},0.65473473306979524,{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z36)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z36),0)),'Hourly - NLH'!$B$11:$B$8772,$AA36,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z36&'System Detail - Hydro'!AA36,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z36)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA36,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z36&'System Detail - Hydro'!AA36,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.88945252921792,24.225452483681142,null,2021,8,{"$f":"IFERROR((('System Detail - Hydro'!Q36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AO36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":25.822077478103427},{"$f":"IFERROR((('System Detail - Hydro'!R36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AP36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":0.71727179391875406},{"$f":"IFERROR((('System Detail - Hydro'!S36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AQ36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":25.511800433553748},{"$f":"IFERROR((('System Detail - Hydro'!T36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AR36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":0.70865308488789946},{"$f":"IFERROR((('System Detail - Hydro'!U36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AS36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AT36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AU36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":26.539349272022182},{"$f":"IFERROR((('System Detail - Hydro'!X36*'System Detail - Hydro'!$N36)+('System Detail - Hydro'!AV36*'System Detail - Hydro'!$AL36))/SUM('System Detail - Hydro'!$N36+'System Detail - Hydro'!$AL36),\"\")","v":26.220453518441644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q36:R36)*(1-Controls!$C$28))+(SUM(S36:T36)*Controls!$C$28))","v":28.432132659739512}]
[null,2021,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C37&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C37&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B37&C37,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B37,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C37,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.180053863250865},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B37,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C37,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.799358014787416},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B37),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D37),O37*E37*(1/(1-F37))*H37*(1-L37)-J37)","v":21.746549419402637},{"$f":"IF(Controls!$C$42=1,Q37*$D37,0)","v":0.60406396529577056},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B37),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D37),P37*E37*(1/(1-F37))*I37*(1-M37)-K37)","v":21.64258620703017},{"$f":"IF(Controls!$C$42=1,S37*$D37,0)","v":0.60117613104218703},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B37)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B37),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B37&'System Detail - Hydro'!C37,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B37)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B37&'System Detail - Hydro'!C37,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},22.350613384698409,22.243762338072358,null,2021,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C37&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C37&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z37&AA37,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B37,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C37,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.797315002086833},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B37,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C37,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.814513371021238},{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B37),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D37),AM37*AC37*(1/(1-AD37))*AF37*(1-AJ37)-AH37)","v":23.207584094181733},0.64464780147413203,{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B37),0)),'Hourly - NLH'!$B$11:$B$8772,$C37,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D37),AN37*AC37*(1/(1-AD37))*AG37*(1-AK37)-AI37)","v":17.987399841984381},0.49964432813488951,{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z37)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z37),0)),'Hourly - NLH'!$B$11:$B$8772,$AA37,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z37&'System Detail - Hydro'!AA37,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z37)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA37,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z37&'System Detail - Hydro'!AA37,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.852231895655866,18.487044170119269,null,2021,9,{"$f":"IFERROR((('System Detail - Hydro'!Q37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AO37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":22.35531386722726},{"$f":"IFERROR((('System Detail - Hydro'!R37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AP37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":0.62097389703675454},{"$f":"IFERROR((('System Detail - Hydro'!S37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AQ37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":20.119591888261091},{"$f":"IFERROR((('System Detail - Hydro'!T37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AR37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":0.55887121316414645},{"$f":"IFERROR((('System Detail - Hydro'!U37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AS37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AT37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AU37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":22.976287764264018},{"$f":"IFERROR((('System Detail - Hydro'!X37*'System Detail - Hydro'!$N37)+('System Detail - Hydro'!AV37*'System Detail - Hydro'!$AL37))/SUM('System Detail - Hydro'!$N37+'System Detail - Hydro'!$AL37),\"\")","v":20.678463101425237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q37:R37)*(1-Controls!$C$28))+(SUM(S37:T37)*Controls!$C$28))","v":22.350613384698409}]
[null,2021,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C38&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C38&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B38&C38,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B38,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C38,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.551734047715456},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B38,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C38,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.079354209539748},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B38),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D38),O38*E38*(1/(1-F38))*H38*(1-L38)-J38)","v":24.606178236089239},{"$f":"IF(Controls!$C$42=1,Q38*$D38,0)","v":0.68349719807984377},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B38),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D38),P38*E38*(1/(1-F38))*I38*(1-M38)-K38)","v":17.541568694568515},{"$f":"IF(Controls!$C$42=1,S38*$D38,0)","v":0.48726027006818273},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B38)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B38),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B38&'System Detail - Hydro'!C38,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B38)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B38&'System Detail - Hydro'!C38,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},25.289675434169084,18.028828964636698,null,2021,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C38&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C38&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z38&AA38,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B38,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C38,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.32812598426538},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B38,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C38,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.490634832270327},{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B38),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D38),AM38*AC38*(1/(1-AD38))*AF38*(1-AJ38)-AH38)","v":23.822793107630744},0.66173674689634865,{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B38),0)),'Hourly - NLH'!$B$11:$B$8772,$C38,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D38),AN38*AC38*(1/(1-AD38))*AG38*(1-AK38)-AI38)","v":15.662152834618233},0.43505486612541261,{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z38)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z38),0)),'Hourly - NLH'!$B$11:$B$8772,$AA38,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z38&'System Detail - Hydro'!AA38,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z38)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA38,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z38&'System Detail - Hydro'!AA38,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.484529854527093,16.097207700743645,null,2021,10,{"$f":"IFERROR((('System Detail - Hydro'!Q38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AO38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":24.2797677658982},{"$f":"IFERROR((('System Detail - Hydro'!R38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AP38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":0.67443034342005415},{"$f":"IFERROR((('System Detail - Hydro'!S38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AQ38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":16.758478752922564},{"$f":"IFERROR((('System Detail - Hydro'!T38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AR38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":0.46550801842536188},{"$f":"IFERROR((('System Detail - Hydro'!U38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AS38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AT38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AU38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":24.954198109318256},{"$f":"IFERROR((('System Detail - Hydro'!X38*'System Detail - Hydro'!$N38)+('System Detail - Hydro'!AV38*'System Detail - Hydro'!$AL38))/SUM('System Detail - Hydro'!$N38+'System Detail - Hydro'!$AL38),\"\")","v":17.223986771347924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q38:R38)*(1-Controls!$C$28))+(SUM(S38:T38)*Controls!$C$28))","v":25.289675434169084}]
[null,2021,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C39&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C39&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B39&C39,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B39,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C39,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.783883507031902},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B39,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C39,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.458820567243681},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B39),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D39),O39*E39*(1/(1-F39))*H39*(1-L39)-J39)","v":28.829234984650988},{"$f":"IF(Controls!$C$42=1,Q39*$D39,0)","v":0.80080299938224409},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B39),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D39),P39*E39*(1/(1-F39))*I39*(1-M39)-K39)","v":23.286030506790205},{"$f":"IF(Controls!$C$42=1,S39*$D39,0)","v":0.64682684377411281},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B39)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B39),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B39&'System Detail - Hydro'!C39,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":18.84045256150613},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B39)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B39&'System Detail - Hydro'!C39,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0383388967333238},49.508829442272685,43.811648808803767,null,2021,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C39&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C39&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z39&AA39,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B39,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C39,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.657114311552856},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B39,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C39,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.92785172159439},{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B39),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D39),AM39*AC39*(1/(1-AD39))*AF39*(1-AJ39)-AH39)","v":30.152607437586919},0.83756292832850854,{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B39),0)),'Hourly - NLH'!$B$11:$B$8772,$C39,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D39),AN39*AC39*(1/(1-AD39))*AG39*(1-AK39)-AI39)","v":19.765758706775401},0.54904262516430657,{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z39)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z39),0)),'Hourly - NLH'!$B$11:$B$8772,$AA39,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z39&'System Detail - Hydro'!AA39,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.5305769557144897},{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z39)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA39,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z39&'System Detail - Hydro'!AA39,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.23266432777241444},35.753411649402331,25.078042615426615,null,2021,11,{"$f":"IFERROR((('System Detail - Hydro'!Q39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AO39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":29.380640173374296},{"$f":"IFERROR((('System Detail - Hydro'!R39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AP39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":0.81611963644318763},{"$f":"IFERROR((('System Detail - Hydro'!S39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AQ39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":21.81925059011737},{"$f":"IFERROR((('System Detail - Hydro'!T39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AR39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":0.60608341935336019},{"$f":"IFERROR((('System Detail - Hydro'!U39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AS39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":12.878004392426281},{"$f":"IFERROR((('System Detail - Hydro'!V39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AT39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":0.70264115966627827},{"$f":"IFERROR((('System Detail - Hydro'!W39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AU39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":43.777405361910034},{"$f":"IFERROR((('System Detail - Hydro'!X39*'System Detail - Hydro'!$N39)+('System Detail - Hydro'!AV39*'System Detail - Hydro'!$AL39))/SUM('System Detail - Hydro'!$N39+'System Detail - Hydro'!$AL39),\"\")","v":36.005979561563286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q39:R39)*(1-Controls!$C$28))+(SUM(S39:T39)*Controls!$C$28))","v":29.630037984033233}]
[null,2021,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C40&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C40&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B40&C40,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B40,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C40,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.512332688720079},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B40,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C40,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.651078408483343},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B40),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D40),O40*E40*(1/(1-F40))*H40*(1-L40)-J40)","v":41.362749831603786},{"$f":"IF(Controls!$C$42=1,Q40*$D40,0)","v":1.1489522405114463},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B40),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D40),P40*E40*(1/(1-F40))*I40*(1-M40)-K40)","v":25.933512627172451},{"$f":"IF(Controls!$C$42=1,S40*$D40,0)","v":0.72036717961520391},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B40)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B40),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B40&'System Detail - Hydro'!C40,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":153.62083534938574},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B40)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B40&'System Detail - Hydro'!C40,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.918441713708464},211.05097913520945,195.19315686988185,null,2021,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C40&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C40&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z40&AA40,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B40,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C40,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.664904116359502},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B40,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C40,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.366881593975766},{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B40),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D40),AM40*AC40*(1/(1-AD40))*AF40*(1-AJ40)-AH40)","v":52.41178657535761},1.4558664465038533,{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B40),0)),'Hourly - NLH'!$B$11:$B$8772,$C40,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D40),AN40*AC40*(1/(1-AD40))*AG40*(1-AK40)-AI40)","v":21.405627378020078},0.59459401600852713,{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z40)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z40),0)),'Hourly - NLH'!$B$11:$B$8772,$AA40,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z40&'System Detail - Hydro'!AA40,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.161366361957139},{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z40)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA40,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z40&'System Detail - Hydro'!AA40,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.7970023104989417},76.826021694317546,44.958590066484689,null,2021,12,{"$f":"IFERROR((('System Detail - Hydro'!Q40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AO40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":45.506138610511471},{"$f":"IFERROR((('System Detail - Hydro'!R40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AP40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":1.264045067758599},{"$f":"IFERROR((('System Detail - Hydro'!S40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AQ40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":24.235555658740314},{"$f":"IFERROR((('System Detail - Hydro'!T40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AR40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":0.67320224326270017},{"$f":"IFERROR((('System Detail - Hydro'!U40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AS40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":103.94853447910002},{"$f":"IFERROR((('System Detail - Hydro'!V40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AT40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":9.9979019375048939},{"$f":"IFERROR((('System Detail - Hydro'!W40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AU40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":160.716620094875},{"$f":"IFERROR((('System Detail - Hydro'!X40*'System Detail - Hydro'!$N40)+('System Detail - Hydro'!AV40*'System Detail - Hydro'!$AL40))/SUM('System Detail - Hydro'!$N40+'System Detail - Hydro'!$AL40),\"\")","v":138.85519431860791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q40:R40)*(1-Controls!$C$28))+(SUM(S40:T40)*Controls!$C$28))","v":42.511702072115234}]
[null,2022,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C41&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C41&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B41&C41,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B41,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C41,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.357200282992579},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B41,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C41,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.663764425249504},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B41),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D41),O41*E41*(1/(1-F41))*H41*(1-L41)-J41)","v":77.584442526424581},{"$f":"IF(Controls!$C$42=1,Q41*$D41,0)","v":2.1550989581804294},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B41),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D41),P41*E41*(1/(1-F41))*I41*(1-M41)-K41)","v":44.162585787891778},{"$f":"IF(Controls!$C$42=1,S41*$D41,0)","v":1.2267245793462231},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B41)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B41),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B41&'System Detail - Hydro'!C41,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":276.65559218977319},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B41)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B41&'System Detail - Hydro'!C41,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":31.63403339349852},388.0291670678767,353.6789359505097,null,2022,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C41&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C41&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z41&AA41,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B41,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C41,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.582037704482261},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B41,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C41,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.606726539087145},{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B41),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D41),AM41*AC41*(1/(1-AD41))*AF41*(1-AJ41)-AH41)","v":57.782643418576143},1.6050552221197154,{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B41),0)),'Hourly - NLH'!$B$11:$B$8772,$C41,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D41),AN41*AC41*(1/(1-AD41))*AG41*(1-AK41)-AI41)","v":28.406759275018267},0.78906769611734129,{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z41)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z41),0)),'Hourly - NLH'!$B$11:$B$8772,$AA41,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z41&'System Detail - Hydro'!AA41,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.029956570156507},{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z41)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA41,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z41&'System Detail - Hydro'!AA41,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.3806499028460237},87.798305113698376,57.60643344413814,null,2022,1,{"$f":"IFERROR((('System Detail - Hydro'!Q41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AO41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":70.158767860981413},{"$f":"IFERROR((('System Detail - Hydro'!R41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AP41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":1.9488325571576619},{"$f":"IFERROR((('System Detail - Hydro'!S41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AQ41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":38.254150845564212},{"$f":"IFERROR((('System Detail - Hydro'!T41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AR41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":1.0626032481353924},{"$f":"IFERROR((('System Detail - Hydro'!U41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AS41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":182.67097883241692},{"$f":"IFERROR((('System Detail - Hydro'!V41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AT41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":20.664014584503835},{"$f":"IFERROR((('System Detail - Hydro'!W41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AU41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":275.44259383505982},{"$f":"IFERROR((('System Detail - Hydro'!X41*'System Detail - Hydro'!$N41)+('System Detail - Hydro'!AV41*'System Detail - Hydro'!$AL41))/SUM('System Detail - Hydro'!$N41+'System Detail - Hydro'!$AL41),\"\")","v":242.65174751062037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q41:R41)*(1-Controls!$C$28))+(SUM(S41:T41)*Controls!$C$28))","v":79.739541484605013}]
[null,2022,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C42&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C42&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B42&C42,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B42,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C42,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.445127667258888},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B42,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C42,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.302742583528236},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B42),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D42),O42*E42*(1/(1-F42))*H42*(1-L42)-J42)","v":72.822241845516103},{"$f":"IF(Controls!$C$42=1,Q42*$D42,0)","v":2.0228171064087097},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B42),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D42),P42*E42*(1/(1-F42))*I42*(1-M42)-K42)","v":36.028806392612587},{"$f":"IF(Controls!$C$42=1,S42*$D42,0)","v":1.0007888256045452},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B42)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B42),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B42&'System Detail - Hydro'!C42,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":214.11375459214798},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B42)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B42&'System Detail - Hydro'!C42,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.161756738794761},309.1205702828675,271.30510654915986,null,2022,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C42&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C42&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z42&AA42,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B42,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C42,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.700686982889238},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B42,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C42,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.93227804472065},{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B42),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D42),AM42*AC42*(1/(1-AD42))*AF42*(1-AJ42)-AH42)","v":54.443853168321894},1.5123121004886588,{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B42),0)),'Hourly - NLH'!$B$11:$B$8772,$C42,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D42),AN42*AC42*(1/(1-AD42))*AG42*(1-AK42)-AI42)","v":26.357972511012875},0.73215759820514648,{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z42)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z42),0)),'Hourly - NLH'!$B$11:$B$8772,$AA42,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z42&'System Detail - Hydro'!AA42,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.778641809831992},{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z42)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA42,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z42&'System Detail - Hydro'!AA42,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.4949308648082056},80.229737943450758,51.363702783858216,null,2022,2,{"$f":"IFERROR((('System Detail - Hydro'!Q42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AO42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":65.930346091568282},{"$f":"IFERROR((('System Detail - Hydro'!R42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AP42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":1.8313777291886906},{"$f":"IFERROR((('System Detail - Hydro'!S42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AQ42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":32.402243687012692},{"$f":"IFERROR((('System Detail - Hydro'!T42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AR42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":0.90005211532977059},{"$f":"IFERROR((('System Detail - Hydro'!U42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AS42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":142.36308729877948},{"$f":"IFERROR((('System Detail - Hydro'!V42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AT42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":13.161697036049805},{"$f":"IFERROR((('System Detail - Hydro'!W42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AU42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":223.28650815558623},{"$f":"IFERROR((('System Detail - Hydro'!X42*'System Detail - Hydro'!$N42)+('System Detail - Hydro'!AV42*'System Detail - Hydro'!$AL42))/SUM('System Detail - Hydro'!$N42+'System Detail - Hydro'!$AL42),\"\")","v":188.82708013717175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q42:R42)*(1-Controls!$C$28))+(SUM(S42:T42)*Controls!$C$28))","v":74.845058951924813}]
[null,2022,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C43&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C43&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B43&C43,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B43,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C43,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.192419261828881},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B43,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C43,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.815816906431564},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B43),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D43),O43*E43*(1/(1-F43))*H43*(1-L43)-J43)","v":43.01059112989708},{"$f":"IF(Controls!$C$42=1,Q43*$D43,0)","v":1.1947250907061104},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B43),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D43),P43*E43*(1/(1-F43))*I43*(1-M43)-K43)","v":28.776125466247017},{"$f":"IF(Controls!$C$42=1,S43*$D43,0)","v":0.79932775171589809},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B43)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B43),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B43&'System Detail - Hydro'!C43,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":62.433665324127425},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B43)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B43&'System Detail - Hydro'!C43,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.0735229365172065},112.71250448124782,98.082641478607542,null,2022,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C43&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C43&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z43&AA43,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B43,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C43,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.956852197054289},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B43,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C43,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.289602781737994},{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B43),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D43),AM43*AC43*(1/(1-AD43))*AF43*(1-AJ43)-AH43)","v":36.431803909884536},1.0119830741077327,{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B43),0)),'Hourly - NLH'!$B$11:$B$8772,$C43,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D43),AN43*AC43*(1/(1-AD43))*AG43*(1-AK43)-AI43)","v":22.853364929959469},0.63480849185322519,{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z43)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z43),0)),'Hourly - NLH'!$B$11:$B$8772,$AA43,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z43&'System Detail - Hydro'!AA43,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":10.433368073774446},{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z43)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA43,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z43&'System Detail - Hydro'!AA43,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.74846745559281003},48.625622513359524,34.670008951179945,null,2022,3,{"$f":"IFERROR((('System Detail - Hydro'!Q43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AO43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":40.543545922392376},{"$f":"IFERROR((('System Detail - Hydro'!R43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AP43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":1.1261968344817188},{"$f":"IFERROR((('System Detail - Hydro'!S43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AQ43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":26.555090265139185},{"$f":"IFERROR((('System Detail - Hydro'!T43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AR43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":0.73763302926739582},{"$f":"IFERROR((('System Detail - Hydro'!U43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AS43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":42.933553855245059},{"$f":"IFERROR((('System Detail - Hydro'!V43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AT43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":4.0766271311705582},{"$f":"IFERROR((('System Detail - Hydro'!W43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AU43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":88.679923743289706},{"$f":"IFERROR((('System Detail - Hydro'!X43*'System Detail - Hydro'!$N43)+('System Detail - Hydro'!AV43*'System Detail - Hydro'!$AL43))/SUM('System Detail - Hydro'!$N43+'System Detail - Hydro'!$AL43),\"\")","v":74.30290428082219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q43:R43)*(1-Controls!$C$28))+(SUM(S43:T43)*Controls!$C$28))","v":44.205316220603187}]
[null,2022,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C44&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C44&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B44&C44,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B44,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C44,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.428533615329702},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B44,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C44,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.567246716164359},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B44),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D44),O44*E44*(1/(1-F44))*H44*(1-L44)-J44)","v":26.137758566873867},{"$f":"IF(Controls!$C$42=1,Q44*$D44,0)","v":0.72604061358636618},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B44),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D44),P44*E44*(1/(1-F44))*I44*(1-M44)-K44)","v":20.635793339560966},{"$f":"IF(Controls!$C$42=1,S44*$D44,0)","v":0.57320997972199961},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B44)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B44),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B44&'System Detail - Hydro'!C44,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1224396489587516},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B44)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B44&'System Detail - Hydro'!C44,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.986238829418987,22.331442968241717,null,2022,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C44&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C44&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z44&AA44,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B44,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C44,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.65226407044571},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B44,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C44,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.809174354417802},{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B44),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D44),AM44*AC44*(1/(1-AD44))*AF44*(1-AJ44)-AH44)","v":21.506786073001059},0.59740394788488427,{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B44),0)),'Hourly - NLH'!$B$11:$B$8772,$C44,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D44),AN44*AC44*(1/(1-AD44))*AG44*(1-AK44)-AI44)","v":18.330596291482557},0.50917745470872333,{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z44)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z44),0)),'Hourly - NLH'!$B$11:$B$8772,$AA44,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z44&'System Detail - Hydro'!AA44,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.5844289186648699},{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z44)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA44,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z44&'System Detail - Hydro'!AA44,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.6990091911147065E-2},25.735609031461962,22.471192756767298,null,2022,4,{"$f":"IFERROR((('System Detail - Hydro'!Q44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AO44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":24.208186694426868},{"$f":"IFERROR((('System Detail - Hydro'!R44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AP44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":0.6724420028774154},{"$f":"IFERROR((('System Detail - Hydro'!S44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AQ44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":19.675294569528297},{"$f":"IFERROR((('System Detail - Hydro'!T44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AR44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":0.54652976096646788},{"$f":"IFERROR((('System Detail - Hydro'!U44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AS44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":2.1482685113363007},{"$f":"IFERROR((('System Detail - Hydro'!V44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AT44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":1.9579204962977943E-2},{"$f":"IFERROR((('System Detail - Hydro'!W44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AU44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":27.048476413603563},{"$f":"IFERROR((('System Detail - Hydro'!X44*'System Detail - Hydro'!$N44)+('System Detail - Hydro'!AV44*'System Detail - Hydro'!$AL44))/SUM('System Detail - Hydro'!$N44+'System Detail - Hydro'!$AL44),\"\")","v":22.38967204679404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q44:R44)*(1-Controls!$C$28))+(SUM(S44:T44)*Controls!$C$28))","v":26.863799180460234}]
[null,2022,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C45&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C45&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B45&C45,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B45,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C45,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.498378081602198},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B45,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C45,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.894923525811539},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B45),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D45),O45*E45*(1/(1-F45))*H45*(1-L45)-J45)","v":25.85983906643435},{"$f":"IF(Controls!$C$42=1,Q45*$D45,0)","v":0.71832071503001282},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B45),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D45),P45*E45*(1/(1-F45))*I45*(1-M45)-K45)","v":19.502407405771958},{"$f":"IF(Controls!$C$42=1,S45*$D45,0)","v":0.54172739422435778},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B45)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B45),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B45&'System Detail - Hydro'!C45,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B45)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B45&'System Detail - Hydro'!C45,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.578159781464365,20.044134799996314,null,2022,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C45&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C45&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z45&AA45,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B45,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C45,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.854158261521587},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B45,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C45,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.182310161236952},{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B45),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D45),AM45*AC45*(1/(1-AD45))*AF45*(1-AJ45)-AH45)","v":21.371458634089521},0.5936448949985772,{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B45),0)),'Hourly - NLH'!$B$11:$B$8772,$C45,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D45),AN45*AC45*(1/(1-AD45))*AG45*(1-AK45)-AI45)","v":15.98783498828023},0.44410148999998483,{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z45)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z45),0)),'Hourly - NLH'!$B$11:$B$8772,$AA45,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z45&'System Detail - Hydro'!AA45,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z45)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA45,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z45&'System Detail - Hydro'!AA45,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.965103529088097,16.431936478280214,null,2022,5,{"$f":"IFERROR((('System Detail - Hydro'!Q45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AO45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":23.989680552957338},{"$f":"IFERROR((('System Detail - Hydro'!R45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AP45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":0.66637245668358136},{"$f":"IFERROR((('System Detail - Hydro'!S45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AQ45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":18.038002231817067},{"$f":"IFERROR((('System Detail - Hydro'!T45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AR45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":0.50104993413086907},{"$f":"IFERROR((('System Detail - Hydro'!U45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AS45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AT45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AU45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":24.656053009640917},{"$f":"IFERROR((('System Detail - Hydro'!X45*'System Detail - Hydro'!$N45)+('System Detail - Hydro'!AV45*'System Detail - Hydro'!$AL45))/SUM('System Detail - Hydro'!$N45+'System Detail - Hydro'!$AL45),\"\")","v":18.53905216594794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q45:R45)*(1-Controls!$C$28))+(SUM(S45:T45)*Controls!$C$28))","v":26.578159781464365}]
[null,2022,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C46&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C46&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B46&C46,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B46,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C46,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.416334081233533},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B46,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C46,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.777479394238242},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B46),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D46),O46*E46*(1/(1-F46))*H46*(1-L46)-J46)","v":25.6172262851189},{"$f":"IF(Controls!$C$42=1,Q46*$D46,0)","v":0.71158154754709757},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B46),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D46),P46*E46*(1/(1-F46))*I46*(1-M46)-K46)","v":21.728642272322713},{"$f":"IF(Controls!$C$42=1,S46*$D46,0)","v":0.60356655018574024},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B46)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B46),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B46&'System Detail - Hydro'!C46,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B46)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B46&'System Detail - Hydro'!C46,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.328807832665998,22.332208822508452,null,2022,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C46&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C46&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z46&AA46,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B46,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C46,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.447046972860875},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B46,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C46,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.648031044529848},{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B46),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D46),AM46*AC46*(1/(1-AD46))*AF46*(1-AJ46)-AH46)","v":20.693729025382961},0.57481928607377153,{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B46),0)),'Hourly - NLH'!$B$11:$B$8772,$C46,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D46),AN46*AC46*(1/(1-AD46))*AG46*(1-AK46)-AI46)","v":18.873816554031738},0.52426673528818368,{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z46)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z46),0)),'Hourly - NLH'!$B$11:$B$8772,$AA46,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z46&'System Detail - Hydro'!AA46,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z46)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA46,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z46&'System Detail - Hydro'!AA46,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.268548311456733,19.398083289319921,null,2022,6,{"$f":"IFERROR((('System Detail - Hydro'!Q46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AO46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":23.565769093562256},{"$f":"IFERROR((('System Detail - Hydro'!R46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AP46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":0.65459727193321171},{"$f":"IFERROR((('System Detail - Hydro'!S46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AQ46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":20.539131556368137},{"$f":"IFERROR((('System Detail - Hydro'!T46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AR46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":0.57052496064509173},{"$f":"IFERROR((('System Detail - Hydro'!U46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AS46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AT46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AU46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":24.220366365495469},{"$f":"IFERROR((('System Detail - Hydro'!X46*'System Detail - Hydro'!$N46)+('System Detail - Hydro'!AV46*'System Detail - Hydro'!$AL46))/SUM('System Detail - Hydro'!$N46+'System Detail - Hydro'!$AL46),\"\")","v":21.109656517013228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q46:R46)*(1-Controls!$C$28))+(SUM(S46:T46)*Controls!$C$28))","v":26.328807832665998}]
[null,2022,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C47&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C47&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B47&C47,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B47,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C47,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.839715455815707},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B47,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C47,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.323921560189309},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B47),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D47),O47*E47*(1/(1-F47))*H47*(1-L47)-J47)","v":30.730977182752415},{"$f":"IF(Controls!$C$42=1,Q47*$D47,0)","v":0.85362857235017831},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B47),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D47),P47*E47*(1/(1-F47))*I47*(1-M47)-K47)","v":28.518879358238244},{"$f":"IF(Controls!$C$42=1,S47*$D47,0)","v":0.79218210754661944},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B47)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B47),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B47&'System Detail - Hydro'!C47,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B47)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B47&'System Detail - Hydro'!C47,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},31.584605755102594,29.311061465784864,null,2022,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C47&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C47&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z47&AA47,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B47,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C47,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.594949765350133},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B47,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C47,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.116595762455663},{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B47),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D47),AM47*AC47*(1/(1-AD47))*AF47*(1-AJ47)-AH47)","v":20.710178147783221},0.57527620095765053,{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B47),0)),'Hourly - NLH'!$B$11:$B$8772,$C47,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D47),AN47*AC47*(1/(1-AD47))*AG47*(1-AK47)-AI47)","v":21.765129439315452},0.60458007110581669,{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z47)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z47),0)),'Hourly - NLH'!$B$11:$B$8772,$AA47,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z47&'System Detail - Hydro'!AA47,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z47)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA47,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z47&'System Detail - Hydro'!AA47,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.285454348740871,22.369709510421266,null,2022,7,{"$f":"IFERROR((('System Detail - Hydro'!Q47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AO47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":26.55564425151525},{"$f":"IFERROR((('System Detail - Hydro'!R47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AP47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":0.7376484176032917},{"$f":"IFERROR((('System Detail - Hydro'!S47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AQ47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":25.704816892020414},{"$f":"IFERROR((('System Detail - Hydro'!T47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AR47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":0.71401459236295173},{"$f":"IFERROR((('System Detail - Hydro'!U47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AS47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AT47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AU47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":27.293292669118543},{"$f":"IFERROR((('System Detail - Hydro'!X47*'System Detail - Hydro'!$N47)+('System Detail - Hydro'!AV47*'System Detail - Hydro'!$AL47))/SUM('System Detail - Hydro'!$N47+'System Detail - Hydro'!$AL47),\"\")","v":26.418831484383368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q47:R47)*(1-Controls!$C$28))+(SUM(S47:T47)*Controls!$C$28))","v":31.584605755102594}]
[null,2022,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C48&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C48&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B48&C48,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B48,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C48,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.493127008008294},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B48,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C48,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.741445957326018},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B48),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D48),O48*E48*(1/(1-F48))*H48*(1-L48)-J48)","v":29.076953016306152},{"$f":"IF(Controls!$C$42=1,Q48*$D48,0)","v":0.80768397776603185},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B48),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D48),P48*E48*(1/(1-F48))*I48*(1-M48)-K48)","v":27.73485308984479},{"$f":"IF(Controls!$C$42=1,S48*$D48,0)","v":0.77040384712249721},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B48)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B48),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B48&'System Detail - Hydro'!C48,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B48)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B48&'System Detail - Hydro'!C48,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},29.884636994072185,28.505256936967289,null,2022,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C48&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C48&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z48&AA48,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B48,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C48,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.523585615500984},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B48,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C48,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.64600301285753},{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B48),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D48),AM48*AC48*(1/(1-AD48))*AF48*(1-AJ48)-AH48)","v":21.717295235159195},0.60325135828420395,{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B48),0)),'Hourly - NLH'!$B$11:$B$8772,$C48,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D48),AN48*AC48*(1/(1-AD48))*AG48*(1-AK48)-AI48)","v":23.564719733385651},0.65456812337004977,{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z48)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z48),0)),'Hourly - NLH'!$B$11:$B$8772,$AA48,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z48&'System Detail - Hydro'!AA48,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z48)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA48,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z48&'System Detail - Hydro'!AA48,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.3205465934434,24.219287856755702,null,2022,8,{"$f":"IFERROR((('System Detail - Hydro'!Q48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AO48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":26.010428940828255},{"$f":"IFERROR((('System Detail - Hydro'!R48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AP48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":0.7225037196486036},{"$f":"IFERROR((('System Detail - Hydro'!S48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AQ48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":25.997297524653483},{"$f":"IFERROR((('System Detail - Hydro'!T48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AR48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":0.72213896222564411},{"$f":"IFERROR((('System Detail - Hydro'!U48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AS48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AT48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AU48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":26.732932660476855},{"$f":"IFERROR((('System Detail - Hydro'!X48*'System Detail - Hydro'!$N48)+('System Detail - Hydro'!AV48*'System Detail - Hydro'!$AL48))/SUM('System Detail - Hydro'!$N48+'System Detail - Hydro'!$AL48),\"\")","v":26.719436486879125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q48:R48)*(1-Controls!$C$28))+(SUM(S48:T48)*Controls!$C$28))","v":29.884636994072185}]
[null,2022,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C49&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C49&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B49&C49,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B49,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C49,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.341124425816414},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B49,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C49,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.221648133806223},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B49),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D49),O49*E49*(1/(1-F49))*H49*(1-L49)-J49)","v":25.475891408234094},{"$f":"IF(Controls!$C$42=1,Q49*$D49,0)","v":0.70765562327658083},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B49),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D49),P49*E49*(1/(1-F49))*I49*(1-M49)-K49)","v":20.993421394830975},{"$f":"IF(Controls!$C$42=1,S49*$D49,0)","v":0.58314397968682496},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B49)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B49),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B49&'System Detail - Hydro'!C49,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B49)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B49&'System Detail - Hydro'!C49,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.183547031510674,21.576565374517799,null,2022,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C49&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C49&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z49&AA49,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B49,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C49,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.024857017759327},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B49,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C49,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.21400670619721},{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B49),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D49),AM49*AC49*(1/(1-AD49))*AF49*(1-AJ49)-AH49)","v":20.086362147254416},0.55794817527288743,{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B49),0)),'Hourly - NLH'!$B$11:$B$8772,$C49,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D49),AN49*AC49*(1/(1-AD49))*AG49*(1-AK49)-AI49)","v":18.237710967962666},0.50659733609950874,{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z49)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z49),0)),'Hourly - NLH'!$B$11:$B$8772,$AA49,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z49&'System Detail - Hydro'!AA49,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z49)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA49,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z49&'System Detail - Hydro'!AA49,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},20.644310322527303,18.744308304062177,null,2022,9,{"$f":"IFERROR((('System Detail - Hydro'!Q49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AO49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":23.230254216159231},{"$f":"IFERROR((('System Detail - Hydro'!R49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AP49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":0.64527751994170857},{"$f":"IFERROR((('System Detail - Hydro'!S49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AQ49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":19.845208716969179},{"$f":"IFERROR((('System Detail - Hydro'!T49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AR49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":0.55124954485877653},{"$f":"IFERROR((('System Detail - Hydro'!U49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AS49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AT49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AU49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":23.875531736100939},{"$f":"IFERROR((('System Detail - Hydro'!X49*'System Detail - Hydro'!$N49)+('System Detail - Hydro'!AV49*'System Detail - Hydro'!$AL49))/SUM('System Detail - Hydro'!$N49+'System Detail - Hydro'!$AL49),\"\")","v":20.396458261827956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q49:R49)*(1-Controls!$C$28))+(SUM(S49:T49)*Controls!$C$28))","v":26.183547031510674}]
[null,2022,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C50&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C50&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B50&C50,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B50,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C50,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.193598612456611},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B50,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C50,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.011181353800023},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B50),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D50),O50*E50*(1/(1-F50))*H50*(1-L50)-J50)","v":25.595265121682875},{"$f":"IF(Controls!$C$42=1,Q50*$D50,0)","v":0.71097152214896076},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B50),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D50),P50*E50*(1/(1-F50))*I50*(1-M50)-K50)","v":18.473540515463249},{"$f":"IF(Controls!$C$42=1,S50*$D50,0)","v":0.51314808255816335},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B50)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B50),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B50&'System Detail - Hydro'!C50,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B50)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B50&'System Detail - Hydro'!C50,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.306236643831834,18.986688598021413,null,2022,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C50&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C50&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z50&AA50,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B50,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C50,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.272382101786935},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B50,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C50,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.763030122422524},{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B50),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D50),AM50*AC50*(1/(1-AD50))*AF50*(1-AJ50)-AH50)","v":20.682932207699082},0.57451937787330631,{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B50),0)),'Hourly - NLH'!$B$11:$B$8772,$C50,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D50),AN50*AC50*(1/(1-AD50))*AG50*(1-AK50)-AI50)","v":15.465977647519278},0.42960561718360557,{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z50)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z50),0)),'Hourly - NLH'!$B$11:$B$8772,$AA50,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z50&'System Detail - Hydro'!AA50,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z50)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA50,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z50&'System Detail - Hydro'!AA50,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.257451585572387,15.895583264702884,null,2022,10,{"$f":"IFERROR((('System Detail - Hydro'!Q50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AO50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":23.548459740856291},{"$f":"IFERROR((('System Detail - Hydro'!R50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AP50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":0.65411646203410467},{"$f":"IFERROR((('System Detail - Hydro'!S50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AQ50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":17.220389320486593},{"$f":"IFERROR((('System Detail - Hydro'!T50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AR50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":0.47833872198543093},{"$f":"IFERROR((('System Detail - Hydro'!U50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AS50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AT50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AU50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":24.202576202890395},{"$f":"IFERROR((('System Detail - Hydro'!X50*'System Detail - Hydro'!$N50)+('System Detail - Hydro'!AV50*'System Detail - Hydro'!$AL50))/SUM('System Detail - Hydro'!$N50+'System Detail - Hydro'!$AL50),\"\")","v":17.698728042472027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q50:R50)*(1-Controls!$C$28))+(SUM(S50:T50)*Controls!$C$28))","v":26.306236643831834}]
[null,2022,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C51&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C51&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B51&C51,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B51,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C51,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.094282113104157},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B51,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C51,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.129357721185901},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B51),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D51),O51*E51*(1/(1-F51))*H51*(1-L51)-J51)","v":33.060284119938444},{"$f":"IF(Controls!$C$42=1,Q51*$D51,0)","v":0.91833080890878127},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B51),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D51),P51*E51*(1/(1-F51))*I51*(1-M51)-K51)","v":25.229155089043054},{"$f":"IF(Controls!$C$42=1,S51*$D51,0)","v":0.70080191437414485},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B51)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B51),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B51&'System Detail - Hydro'!C51,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.042452777343534},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B51)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B51&'System Detail - Hydro'!C51,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0583385329299742},54.079406239120736,46.030748313690708,null,2022,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C51&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C51&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z51&AA51,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B51,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C51,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.933481182139104},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B51,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C51,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.562478879837737},{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B51),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D51),AM51*AC51*(1/(1-AD51))*AF51*(1-AJ51)-AH51)","v":28.890300764328483},0.80249925179932657,{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B51),0)),'Hourly - NLH'!$B$11:$B$8772,$C51,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D51),AN51*AC51*(1/(1-AD51))*AG51*(1-AK51)-AI51)","v":20.440591592667317},0.56778777047918372,{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z51)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z51),0)),'Hourly - NLH'!$B$11:$B$8772,$AA51,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z51&'System Detail - Hydro'!AA51,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.5801953843922298},{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z51)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA51,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z51&'System Detail - Hydro'!AA51,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.23714571812196775},34.510141118642004,25.825720465660702,null,2022,11,{"$f":"IFERROR((('System Detail - Hydro'!Q51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AO51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":31.322791055100961},{"$f":"IFERROR((('System Detail - Hydro'!R51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AP51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":0.87006766011317516},{"$f":"IFERROR((('System Detail - Hydro'!S51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AQ51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":23.233920298886495},{"$f":"IFERROR((('System Detail - Hydro'!T51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AR51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":0.64537935441791106},{"$f":"IFERROR((('System Detail - Hydro'!U51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AS51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":13.016512196947158},{"$f":"IFERROR((('System Detail - Hydro'!V51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AT51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":0.71617486009330489},{"$f":"IFERROR((('System Detail - Hydro'!W51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AU51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":45.925545772254594},{"$f":"IFERROR((('System Detail - Hydro'!X51*'System Detail - Hydro'!$N51)+('System Detail - Hydro'!AV51*'System Detail - Hydro'!$AL51))/SUM('System Detail - Hydro'!$N51+'System Detail - Hydro'!$AL51),\"\")","v":37.611986710344873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q51:R51)*(1-Controls!$C$28))+(SUM(S51:T51)*Controls!$C$28))","v":33.978614928847229}]
[null,2022,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C52&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C52&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B52&C52,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B52,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C52,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.452784222047384},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B52,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C52,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.890478615912276},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B52),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D52),O52*E52*(1/(1-F52))*H52*(1-L52)-J52)","v":50.831643540312413},{"$f":"IF(Controls!$C$42=1,Q52*$D52,0)","v":1.4119740822912457},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B52),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D52),P52*E52*(1/(1-F52))*I52*(1-M52)-K52)","v":27.758566613564888},{"$f":"IF(Controls!$C$42=1,S52*$D52,0)","v":0.77106254864305734},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B52)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B52),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B52&'System Detail - Hydro'!C52,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":155.98152755599224},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B52)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B52&'System Detail - Hydro'!C52,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.205788559554042},223.43093373814995,199.71694527775423,null,2022,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C52&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C52&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z52&AA52,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B52,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C52,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.480934716666603},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B52,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C52,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.286821903194333},{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B52),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D52),AM52*AC52*(1/(1-AD52))*AF52*(1-AJ52)-AH52)","v":44.308660515434042},1.2307821646415689,{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B52),0)),'Hourly - NLH'!$B$11:$B$8772,$C52,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D52),AN52*AC52*(1/(1-AD52))*AG52*(1-AK52)-AI52)","v":21.610448374507051},0.60028342359809905,{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z52)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z52),0)),'Hourly - NLH'!$B$11:$B$8772,$AA52,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z52&'System Detail - Hydro'!AA52,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.522981737586605},{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z52)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA52,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z52&'System Detail - Hydro'!AA52,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.8316147020481619},68.894039119710371,45.565328237739919,null,2022,12,{"$f":"IFERROR((('System Detail - Hydro'!Q52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AO52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":48.385524905983019},{"$f":"IFERROR((('System Detail - Hydro'!R52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AP52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":1.3440271131726167},{"$f":"IFERROR((('System Detail - Hydro'!S52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AQ52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":25.453022273918197},{"$f":"IFERROR((('System Detail - Hydro'!T52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AR52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":0.70702037675119789},{"$f":"IFERROR((('System Detail - Hydro'!U52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AS52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":105.55957287409015},{"$f":"IFERROR((('System Detail - Hydro'!V52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AT52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":10.190473362989337},{"$f":"IFERROR((('System Detail - Hydro'!W52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AU52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":165.47959825623511},{"$f":"IFERROR((('System Detail - Hydro'!X52*'System Detail - Hydro'!$N52)+('System Detail - Hydro'!AV52*'System Detail - Hydro'!$AL52))/SUM('System Detail - Hydro'!$N52+'System Detail - Hydro'!$AL52),\"\")","v":141.91008888774888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q52:R52)*(1-Controls!$C$28))+(SUM(S52:T52)*Controls!$C$28))","v":52.243617622603658}]
[null,2023,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C53&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C53&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B53&C53,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B53,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C53,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.443112635383883},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B53,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C53,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.19723275595274},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B53),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D53),O53*E53*(1/(1-F53))*H53*(1-L53)-J53)","v":69.078061856981691},{"$f":"IF(Controls!$C$42=1,Q53*$D53,0)","v":1.9188132864446459},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B53),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D53),P53*E53*(1/(1-F53))*I53*(1-M53)-K53)","v":40.9194396023479},{"$f":"IF(Controls!$C$42=1,S53*$D53,0)","v":1.1366382071548917},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B53)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B53),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B53&'System Detail - Hydro'!C53,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":283.28300211369867},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B53)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B53&'System Detail - Hydro'!C53,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.245246240790614},386.52512349791562,357.58432616399205,null,2023,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C53&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C53&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z53&AA53,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B53,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C53,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.644311880669065},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B53,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C53,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.185698441345078},{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B53),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D53),AM53*AC53*(1/(1-AD53))*AF53*(1-AJ53)-AH53)","v":57.754103998622469},1.6042624694465453,{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B53),0)),'Hourly - NLH'!$B$11:$B$8772,$C53,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D53),AN53*AC53*(1/(1-AD53))*AG53*(1-AK53)-AI53)","v":27.782753346903256},0.77173439472613714,{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z53)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z53),0)),'Hourly - NLH'!$B$11:$B$8772,$AA53,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z53&'System Detail - Hydro'!AA53,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.653515960830489},{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z53)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA53,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z53&'System Detail - Hydro'!AA53,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.4266473192179498},88.438529748117446,57.634651021677833,null,2023,1,{"$f":"IFERROR((('System Detail - Hydro'!Q53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AO53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":64.831577660096983},{"$f":"IFERROR((('System Detail - Hydro'!R53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AP53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":1.8008567300703582},{"$f":"IFERROR((('System Detail - Hydro'!S53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AQ53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":35.99318225655616},{"$f":"IFERROR((('System Detail - Hydro'!T53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AR53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":0.99979927749410868},{"$f":"IFERROR((('System Detail - Hydro'!U53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AS53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":187.04694480637312},{"$f":"IFERROR((('System Detail - Hydro'!V53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AT53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":21.063271645200864},{"$f":"IFERROR((('System Detail - Hydro'!W53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AU53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":274.74265084174129},{"$f":"IFERROR((('System Detail - Hydro'!X53*'System Detail - Hydro'!$N53)+('System Detail - Hydro'!AV53*'System Detail - Hydro'!$AL53))/SUM('System Detail - Hydro'!$N53+'System Detail - Hydro'!$AL53),\"\")","v":245.10319798562423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q53:R53)*(1-Controls!$C$28))+(SUM(S53:T53)*Controls!$C$28))","v":70.996875143426337}]
[null,2023,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C54&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C54&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B54&C54,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B54,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C54,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.576009803731225},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B54,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C54,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.427821258640392},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B54),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D54),O54*E54*(1/(1-F54))*H54*(1-L54)-J54)","v":65.586503316039213},{"$f":"IF(Controls!$C$42=1,Q54*$D54,0)","v":1.8218266493176436},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B54),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D54),P54*E54*(1/(1-F54))*I54*(1-M54)-K54)","v":33.541978751926571},{"$f":"IF(Controls!$C$42=1,S54*$D54,0)","v":0.93171106358039479},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B54)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B54),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B54&'System Detail - Hydro'!C54,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":219.24294649028084},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B54)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B54&'System Detail - Hydro'!C54,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.551309490081355},307.20258594571902,274.26794579586914,null,2023,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C54&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C54&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z54&AA54,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B54,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C54,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.008148415926321},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B54,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C54,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.025152012781628},{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B54),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D54),AM54*AC54*(1/(1-AD54))*AF54*(1-AJ54)-AH54)","v":49.884800321704695},1.3856731801060336,{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B54),0)),'Hourly - NLH'!$B$11:$B$8772,$C54,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D54),AN54*AC54*(1/(1-AD54))*AG54*(1-AK54)-AI54)","v":25.116084748934725},0.69766110721959751,{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z54)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z54),0)),'Hourly - NLH'!$B$11:$B$8772,$AA54,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z54&'System Detail - Hydro'!AA54,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.324314483892636},{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z54)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA54,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z54&'System Detail - Hydro'!AA54,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.5238149763920306},76.118602962095395,50.661875316438994,null,2023,2,{"$f":"IFERROR((('System Detail - Hydro'!Q54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AO54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":59.698364693163775},{"$f":"IFERROR((('System Detail - Hydro'!R54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AP54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":1.6582690983632897},{"$f":"IFERROR((('System Detail - Hydro'!S54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AQ54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":30.382268500804631},{"$f":"IFERROR((('System Detail - Hydro'!T54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AR54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":0.84394232994509588},{"$f":"IFERROR((('System Detail - Hydro'!U54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AS54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":145.77345948788528},{"$f":"IFERROR((('System Detail - Hydro'!V54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AT54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":13.415999047447857},{"$f":"IFERROR((('System Detail - Hydro'!W54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AU54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":220.54609232686016},{"$f":"IFERROR((('System Detail - Hydro'!X54*'System Detail - Hydro'!$N54)+('System Detail - Hydro'!AV54*'System Detail - Hydro'!$AL54))/SUM('System Detail - Hydro'!$N54+'System Detail - Hydro'!$AL54),\"\")","v":190.41566936608282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q54:R54)*(1-Controls!$C$28))+(SUM(S54:T54)*Controls!$C$28))","v":67.408329965356856}]
[null,2023,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C55&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C55&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B55&C55,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B55,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C55,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.045440124213997},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B55,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C55,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.568396638023653},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B55),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D55),O55*E55*(1/(1-F55))*H55*(1-L55)-J55)","v":40.314526688739718},{"$f":"IF(Controls!$C$42=1,Q55*$D55,0)","v":1.1198352612619329},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B55),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D55),P55*E55*(1/(1-F55))*I55*(1-M55)-K55)","v":27.101265274342687},{"$f":"IF(Controls!$C$42=1,S55*$D55,0)","v":0.75280438521182691},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B55)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B55),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B55&'System Detail - Hydro'!C55,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":63.929292034150095},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B55)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B55&'System Detail - Hydro'!C55,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.1908717172100118},111.55452570136175,97.974233410914621,null,2023,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C55&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C55&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z55&AA55,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B55,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C55,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.581603775315543},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B55,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C55,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.120540433493758},{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B55),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D55),AM55*AC55*(1/(1-AD55))*AF55*(1-AJ55)-AH55)","v":33.475749451607129},0.92987138166129302,{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B55),0)),'Hourly - NLH'!$B$11:$B$8772,$C55,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D55),AN55*AC55*(1/(1-AD55))*AG55*(1-AK55)-AI55)","v":21.286106740148377},0.59127403594847017,{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z55)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z55),0)),'Hourly - NLH'!$B$11:$B$8772,$AA55,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z55&'System Detail - Hydro'!AA55,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":10.683304128075017},{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z55)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA55,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z55&'System Detail - Hydro'!AA55,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.7629288718449776},45.851853833188414,33.323613776016842,null,2023,3,{"$f":"IFERROR((('System Detail - Hydro'!Q55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AO55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":37.749985224814992},{"$f":"IFERROR((('System Detail - Hydro'!R55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AP55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":1.0485988064116929},{"$f":"IFERROR((('System Detail - Hydro'!S55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AQ55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":24.920580824019819},{"$f":"IFERROR((('System Detail - Hydro'!T55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AR55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":0.6922305042380682},{"$f":"IFERROR((('System Detail - Hydro'!U55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AS55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":43.962046569371935},{"$f":"IFERROR((('System Detail - Hydro'!V55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AT55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":4.1553931501981243},{"$f":"IFERROR((('System Detail - Hydro'!W55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AU55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":86.916023750796754},{"$f":"IFERROR((('System Detail - Hydro'!X55*'System Detail - Hydro'!$N55)+('System Detail - Hydro'!AV55*'System Detail - Hydro'!$AL55))/SUM('System Detail - Hydro'!$N55+'System Detail - Hydro'!$AL55),\"\")","v":73.730251047827963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q55:R55)*(1-Controls!$C$28))+(SUM(S55:T55)*Controls!$C$28))","v":41.434361950001652}]
[null,2023,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C56&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C56&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B56&C56,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B56,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C56,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.17931963440164},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B56,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C56,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.997848224797451},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B56),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D56),O56*E56*(1/(1-F56))*H56*(1-L56)-J56)","v":25.735365147882284},{"$f":"IF(Controls!$C$42=1,Q56*$D56,0)","v":0.71486314540062701},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B56),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D56),P56*E56*(1/(1-F56))*I56*(1-M56)-K56)","v":19.826875477333999},{"$f":"IF(Controls!$C$42=1,S56*$D56,0)","v":0.55074029397868685},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B56)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B56),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B56&'System Detail - Hydro'!C56,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1493281987604629},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B56)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B56&'System Detail - Hydro'!C56,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.599556492043376,21.526943970073148,null,2023,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C56&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C56&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z56&AA56,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B56,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C56,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.140839758775172},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B56,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C56,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.947362938005526},{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B56),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D56),AM56*AC56*(1/(1-AD56))*AF56*(1-AJ56)-AH56)","v":21.987292918232647},0.61075120885417544,{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B56),0)),'Hourly - NLH'!$B$11:$B$8772,$C56,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D56),AN56*AC56*(1/(1-AD56))*AG56*(1-AK56)-AI56)","v":18.413459038742339},0.51147917157974043,{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z56)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z56),0)),'Hourly - NLH'!$B$11:$B$8772,$AA56,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z56&'System Detail - Hydro'!AA56,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.6702955357071518},{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z56)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA56,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z56&'System Detail - Hydro'!AA56,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.7898004838792647E-2},26.316237667632766,22.643131750868022,null,2023,4,{"$f":"IFERROR((('System Detail - Hydro'!Q56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AO56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":24.17366838552827},{"$f":"IFERROR((('System Detail - Hydro'!R56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AP56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":0.67148317183960549},{"$f":"IFERROR((('System Detail - Hydro'!S56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AQ56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":19.237951961254144},{"$f":"IFERROR((('System Detail - Hydro'!T56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AR56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":0.53438149297912585},{"$f":"IFERROR((('System Detail - Hydro'!U56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AS56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":2.1997312558215834},{"$f":"IFERROR((('System Detail - Hydro'!V56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AT56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":1.9957502016163604E-2},{"$f":"IFERROR((('System Detail - Hydro'!W56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AU56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":27.064840315205625},{"$f":"IFERROR((('System Detail - Hydro'!X56*'System Detail - Hydro'!$N56)+('System Detail - Hydro'!AV56*'System Detail - Hydro'!$AL56))/SUM('System Detail - Hydro'!$N56+'System Detail - Hydro'!$AL56),\"\")","v":21.992022212071014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q56:R56)*(1-Controls!$C$28))+(SUM(S56:T56)*Controls!$C$28))","v":26.450228293282912}]
[null,2023,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C57&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C57&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B57&C57,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B57,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C57,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.656936934816599},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B57,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C57,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.368390055363928},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B57),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D57),O57*E57*(1/(1-F57))*H57*(1-L57)-J57)","v":25.944577261651006},{"$f":"IF(Controls!$C$42=1,Q57*$D57,0)","v":0.72067452708669288},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B57),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D57),P57*E57*(1/(1-F57))*I57*(1-M57)-K57)","v":20.002743154332997},{"$f":"IF(Controls!$C$42=1,S57*$D57,0)","v":0.55562545181621414},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B57)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B57),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B57&'System Detail - Hydro'!C57,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B57)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B57&'System Detail - Hydro'!C57,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.665251788737699,20.558368606149212,null,2023,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C57&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C57&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z57&AA57,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B57,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C57,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.338224727138144},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B57,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C57,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.449530807418778},{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B57),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D57),AM57*AC57*(1/(1-AD57))*AF57*(1-AJ57)-AH57)","v":20.658426481858182},0.57383867098788677,{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B57),0)),'Hourly - NLH'!$B$11:$B$8772,$C57,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D57),AN57*AC57*(1/(1-AD57))*AG57*(1-AK57)-AI57)","v":17.47126918045393},0.48530752793721582,{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z57)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z57),0)),'Hourly - NLH'!$B$11:$B$8772,$AA57,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z57&'System Detail - Hydro'!AA57,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z57)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA57,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z57&'System Detail - Hydro'!AA57,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.232265152846068,17.956576708391147,null,2023,5,{"$f":"IFERROR((('System Detail - Hydro'!Q57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AO57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":23.742014436737332},{"$f":"IFERROR((('System Detail - Hydro'!R57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AP57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":0.65949292037885698},{"$f":"IFERROR((('System Detail - Hydro'!S57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AQ57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":18.947962331883385},{"$f":"IFERROR((('System Detail - Hydro'!T57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AR57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":0.52632631686663145},{"$f":"IFERROR((('System Detail - Hydro'!U57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AS57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AT57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AU57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":24.401507357116188},{"$f":"IFERROR((('System Detail - Hydro'!X57*'System Detail - Hydro'!$N57)+('System Detail - Hydro'!AV57*'System Detail - Hydro'!$AL57))/SUM('System Detail - Hydro'!$N57+'System Detail - Hydro'!$AL57),\"\")","v":19.474288648750019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q57:R57)*(1-Controls!$C$28))+(SUM(S57:T57)*Controls!$C$28))","v":26.665251788737699}]
[null,2023,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C58&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C58&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B58&C58,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B58,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C58,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.527812345979068},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B58,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C58,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.813953983856351},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B58),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D58),O58*E58*(1/(1-F58))*H58*(1-L58)-J58)","v":25.645530364962099},{"$f":"IF(Controls!$C$42=1,Q58*$D58,0)","v":0.71236776306912775},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B58),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D58),P58*E58*(1/(1-F58))*I58*(1-M58)-K58)","v":21.683153594020986},{"$f":"IF(Controls!$C$42=1,S58*$D58,0)","v":0.60230299012105759},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B58)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B58),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B58&'System Detail - Hydro'!C58,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B58)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B58&'System Detail - Hydro'!C58,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.357898128031227,22.285456584142043,null,2023,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C58&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C58&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z58&AA58,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B58,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C58,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.571732006594917},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B58,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C58,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.018623170058049},{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B58),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D58),AM58*AC58*(1/(1-AD58))*AF58*(1-AJ58)-AH58)","v":20.73656963700563},0.57600928956505626,{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B58),0)),'Hourly - NLH'!$B$11:$B$8772,$C58,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D58),AN58*AC58*(1/(1-AD58))*AG58*(1-AK58)-AI58)","v":19.240458893638618},0.53445112919992066,{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z58)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z58),0)),'Hourly - NLH'!$B$11:$B$8772,$AA58,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z58&'System Detail - Hydro'!AA58,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z58)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA58,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z58&'System Detail - Hydro'!AA58,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.312578926570687,19.774910022838537,null,2023,6,{"$f":"IFERROR((('System Detail - Hydro'!Q58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AO58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":23.600130061646905},{"$f":"IFERROR((('System Detail - Hydro'!R58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AP58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":0.65555173244243126},{"$f":"IFERROR((('System Detail - Hydro'!S58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AQ58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":20.665364135528332},{"$f":"IFERROR((('System Detail - Hydro'!T58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AR58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":0.57403138140391718},{"$f":"IFERROR((('System Detail - Hydro'!U58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AS58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AT58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AU58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":24.255681794089337},{"$f":"IFERROR((('System Detail - Hydro'!X58*'System Detail - Hydro'!$N58)+('System Detail - Hydro'!AV58*'System Detail - Hydro'!$AL58))/SUM('System Detail - Hydro'!$N58+'System Detail - Hydro'!$AL58),\"\")","v":21.239395516932252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q58:R58)*(1-Controls!$C$28))+(SUM(S58:T58)*Controls!$C$28))","v":26.357898128031227}]
[null,2023,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C59&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C59&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B59&C59,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B59,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C59,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.328516308124257},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B59,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C59,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.31206115698242},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B59),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D59),O59*E59*(1/(1-F59))*H59*(1-L59)-J59)","v":30.024628108576962},{"$f":"IF(Controls!$C$42=1,Q59*$D59,0)","v":0.83400798729088943},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B59),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D59),P59*E59*(1/(1-F59))*I59*(1-M59)-K59)","v":28.413322784183293},{"$f":"IF(Controls!$C$42=1,S59*$D59,0)","v":0.78925001374833714},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B59)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B59),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B59&'System Detail - Hydro'!C59,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B59)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B59&'System Detail - Hydro'!C59,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.858636095867851,29.20257279793163,null,2023,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C59&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C59&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z59&AA59,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B59,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C59,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.442362263259174},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B59,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C59,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.158734065997255},{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B59),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D59),AM59*AC59*(1/(1-AD59))*AF59*(1-AJ59)-AH59)","v":20.428425256080452},0.56744982051847737,{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B59),0)),'Hourly - NLH'!$B$11:$B$8772,$C59,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D59),AN59*AC59*(1/(1-AD59))*AG59*(1-AK59)-AI59)","v":21.726037891263751},0.60349420708802493,{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z59)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z59),0)),'Hourly - NLH'!$B$11:$B$8772,$AA59,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z59&'System Detail - Hydro'!AA59,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z59)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA59,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z59&'System Detail - Hydro'!AA59,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},20.995875076598928,22.329532098351777,null,2023,7,{"$f":"IFERROR((('System Detail - Hydro'!Q59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AO59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":26.026210253370081},{"$f":"IFERROR((('System Detail - Hydro'!R59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AP59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":0.72294208446905117},{"$f":"IFERROR((('System Detail - Hydro'!S59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AQ59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":25.62695407880015},{"$f":"IFERROR((('System Detail - Hydro'!T59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AR59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":0.71185176097320702},{"$f":"IFERROR((('System Detail - Hydro'!U59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AS59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AT59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AU59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":26.749152337839131},{"$f":"IFERROR((('System Detail - Hydro'!X59*'System Detail - Hydro'!$N59)+('System Detail - Hydro'!AV59*'System Detail - Hydro'!$AL59))/SUM('System Detail - Hydro'!$N59+'System Detail - Hydro'!$AL59),\"\")","v":26.338805839773357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q59:R59)*(1-Controls!$C$28))+(SUM(S59:T59)*Controls!$C$28))","v":30.858636095867851}]
[null,2023,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C60&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C60&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B60&C60,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B60,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C60,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.359244182050055},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B60,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C60,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.795493467043844},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B60),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D60),O60*E60*(1/(1-F60))*H60*(1-L60)-J60)","v":28.815809582505167},{"$f":"IF(Controls!$C$42=1,Q60*$D60,0)","v":0.80043007577494019},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B60),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D60),P60*E60*(1/(1-F60))*I60*(1-M60)-K60)","v":27.710914742658687},{"$f":"IF(Controls!$C$42=1,S60*$D60,0)","v":0.76973890057649652},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B60)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B60),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B60&'System Detail - Hydro'!C60,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B60)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B60&'System Detail - Hydro'!C60,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},29.616239658280108,28.480653643235183,null,2023,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C60&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C60&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z60&AA60,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B60,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C60,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.645838106186726},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B60,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C60,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.202441378919563},{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B60),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D60),AM60*AC60*(1/(1-AD60))*AF60*(1-AJ60)-AH60)","v":21.756213325440399},0.60433240408524624,{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B60),0)),'Hourly - NLH'!$B$11:$B$8772,$C60,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D60),AN60*AC60*(1/(1-AD60))*AG60*(1-AK60)-AI60)","v":24.155680187385151},0.67098350533669071,{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z60)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z60),0)),'Hourly - NLH'!$B$11:$B$8772,$AA60,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z60&'System Detail - Hydro'!AA60,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z60)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA60,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z60&'System Detail - Hydro'!AA60,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.360545729525644,24.826663692721841,null,2023,8,{"$f":"IFERROR((('System Detail - Hydro'!Q60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AO60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":25.874311142061512},{"$f":"IFERROR((('System Detail - Hydro'!R60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AP60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":0.71872271257090115},{"$f":"IFERROR((('System Detail - Hydro'!S60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AQ60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":26.229567011294716},{"$f":"IFERROR((('System Detail - Hydro'!T60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AR60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":0.72859081922657742},{"$f":"IFERROR((('System Detail - Hydro'!U60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AS60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AT60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AU60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":26.593033854632413},{"$f":"IFERROR((('System Detail - Hydro'!X60*'System Detail - Hydro'!$N60)+('System Detail - Hydro'!AV60*'System Detail - Hydro'!$AL60))/SUM('System Detail - Hydro'!$N60+'System Detail - Hydro'!$AL60),\"\")","v":26.958157830521291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q60:R60)*(1-Controls!$C$28))+(SUM(S60:T60)*Controls!$C$28))","v":29.616239658280108}]
[null,2023,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C61&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C61&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B61&C61,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B61,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C61,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.329816500724675},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B61,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C61,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.344440529100442},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B61),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D61),O61*E61*(1/(1-F61))*H61*(1-L61)-J61)","v":25.359008823263572},{"$f":"IF(Controls!$C$42=1,Q61*$D61,0)","v":0.70440892163258029},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B61),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D61),P61*E61*(1/(1-F61))*I61*(1-M61)-K61)","v":21.055055449555866},{"$f":"IF(Controls!$C$42=1,S61*$D61,0)","v":0.58485601734283832},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B61)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B61),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B61&'System Detail - Hydro'!C61,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B61)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B61&'System Detail - Hydro'!C61,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.063417744896153,21.639911466898702,null,2023,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C61&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C61&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z61&AA61,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B61,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C61,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.29258449133637},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B61,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C61,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.806652314955496},{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B61),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D61),AM61*AC61*(1/(1-AD61))*AF61*(1-AJ61)-AH61)","v":20.295973275837433},0.56377064057807325,{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B61),0)),'Hourly - NLH'!$B$11:$B$8772,$C61,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D61),AN61*AC61*(1/(1-AD61))*AG61*(1-AK61)-AI61)","v":18.8757993515176},0.52432181237138387,{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z61)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z61),0)),'Hourly - NLH'!$B$11:$B$8772,$AA61,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z61&'System Detail - Hydro'!AA61,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z61)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA61,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z61&'System Detail - Hydro'!AA61,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},20.859743916415507,19.400121163888983,null,2023,9,{"$f":"IFERROR((('System Detail - Hydro'!Q61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AO61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":23.249410678502681},{"$f":"IFERROR((('System Detail - Hydro'!R61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AP61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":0.645809637859869},{"$f":"IFERROR((('System Detail - Hydro'!S61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AQ61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":20.147032075373254},{"$f":"IFERROR((('System Detail - Hydro'!T61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AR61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":0.55963343193806558},{"$f":"IFERROR((('System Detail - Hydro'!U61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AS61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AT61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AU61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":23.895220316362551},{"$f":"IFERROR((('System Detail - Hydro'!X61*'System Detail - Hydro'!$N61)+('System Detail - Hydro'!AV61*'System Detail - Hydro'!$AL61))/SUM('System Detail - Hydro'!$N61+'System Detail - Hydro'!$AL61),\"\")","v":20.706665507311321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q61:R61)*(1-Controls!$C$28))+(SUM(S61:T61)*Controls!$C$28))","v":26.063417744896153}]
[null,2023,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C62&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C62&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B62&C62,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B62,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C62,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.275797177654816},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B62,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C62,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.602667520223193},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B62),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D62),O62*E62*(1/(1-F62))*H62*(1-L62)-J62)","v":27.970781270567166},{"$f":"IF(Controls!$C$42=1,Q62*$D62,0)","v":0.77695733336179085},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B62),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D62),P62*E62*(1/(1-F62))*I62*(1-M62)-K62)","v":17.871224425256436},{"$f":"IF(Controls!$C$42=1,S62*$D62,0)","v":0.49641726983036799},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B62)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B62),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B62&'System Detail - Hydro'!C62,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B62)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B62&'System Detail - Hydro'!C62,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.747738603928955,18.367641695086803,null,2023,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C62&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C62&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z62&AA62,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B62,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C62,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.546941142186615},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B62,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C62,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.928377331071065},{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B62),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D62),AM62*AC62*(1/(1-AD62))*AF62*(1-AJ62)-AH62)","v":23.266366221153447},0.64628061981336571,{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B62),0)),'Hourly - NLH'!$B$11:$B$8772,$C62,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D62),AN62*AC62*(1/(1-AD62))*AG62*(1-AK62)-AI62)","v":14.338271285341035},0.39828079577451919,{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z62)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z62),0)),'Hourly - NLH'!$B$11:$B$8772,$AA62,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z62&'System Detail - Hydro'!AA62,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z62)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA62,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z62&'System Detail - Hydro'!AA62,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.912646840966811,14.736552081115555,null,2023,10,{"$f":"IFERROR((('System Detail - Hydro'!Q62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AO62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":26.010608333311446},{"$f":"IFERROR((('System Detail - Hydro'!R62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AP62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":0.72250870271661372},{"$f":"IFERROR((('System Detail - Hydro'!S62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AQ62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":16.399160616958355},{"$f":"IFERROR((('System Detail - Hydro'!T62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AR62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":0.45552707230709771},{"$f":"IFERROR((('System Detail - Hydro'!U62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AS62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AT62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AU62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":26.733117036028062},{"$f":"IFERROR((('System Detail - Hydro'!X62*'System Detail - Hydro'!$N62)+('System Detail - Hydro'!AV62*'System Detail - Hydro'!$AL62))/SUM('System Detail - Hydro'!$N62+'System Detail - Hydro'!$AL62),\"\")","v":16.85468768926545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q62:R62)*(1-Controls!$C$28))+(SUM(S62:T62)*Controls!$C$28))","v":28.747738603928955}]
[null,2023,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C63&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C63&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B63&C63,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B63,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C63,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.12989474328851},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B63,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C63,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.249583773265218},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B63),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D63),O63*E63*(1/(1-F63))*H63*(1-L63)-J63)","v":31.79681562753396},{"$f":"IF(Controls!$C$42=1,Q63*$D63,0)","v":0.88323485999160878},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B63),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D63),P63*E63*(1/(1-F63))*I63*(1-M63)-K63)","v":22.76071073156578},{"$f":"IF(Controls!$C$42=1,S63*$D63,0)","v":0.63223479331358212},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B63)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B63),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B63&'System Detail - Hydro'!C63,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.498623352149341},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B63)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B63&'System Detail - Hydro'!C63,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0787870827580848},53.257460922432998,43.970355959786787,null,2023,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C63&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C63&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z63&AA63,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B63,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C63,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.35973432286773},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B63,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C63,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.967239486335775},{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B63),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D63),AM63*AC63*(1/(1-AD63))*AF63*(1-AJ63)-AH63)","v":28.103099674461426},0.78063280289015013,{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B63),0)),'Hourly - NLH'!$B$11:$B$8772,$C63,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D63),AN63*AC63*(1/(1-AD63))*AG63*(1-AK63)-AI63)","v":18.350793312096854},0.5097384766954367,{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z63)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z63),0)),'Hourly - NLH'!$B$11:$B$8772,$AA63,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z63&'System Detail - Hydro'!AA63,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.689916037800228},{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z63)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA63,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z63&'System Detail - Hydro'!AA63,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.24172769816205475},33.815376213313854,23.792175524754573,null,2023,11,{"$f":"IFERROR((('System Detail - Hydro'!Q63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AO63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":30.257767313753739},{"$f":"IFERROR((('System Detail - Hydro'!R63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AP63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":0.840484002866001},{"$f":"IFERROR((('System Detail - Hydro'!S63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AQ63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":20.923245140120393},{"$f":"IFERROR((('System Detail - Hydro'!T63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AR63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":0.58119466138935494},{"$f":"IFERROR((('System Detail - Hydro'!U63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AS63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":13.32832863783721},{"$f":"IFERROR((('System Detail - Hydro'!V63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AT63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":0.73001233917640562},{"$f":"IFERROR((('System Detail - Hydro'!W63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AU63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":45.156592293633359},{"$f":"IFERROR((('System Detail - Hydro'!X63*'System Detail - Hydro'!$N63)+('System Detail - Hydro'!AV63*'System Detail - Hydro'!$AL63))/SUM('System Detail - Hydro'!$N63+'System Detail - Hydro'!$AL63),\"\")","v":35.562780778523361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q63:R63)*(1-Controls!$C$28))+(SUM(S63:T63)*Controls!$C$28))","v":32.68005048752557}]
[null,2023,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C64&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C64&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B64&C64,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B64,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C64,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.18681997799402},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B64,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C64,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.178834245382902},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B64),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D64),O64*E64*(1/(1-F64))*H64*(1-L64)-J64)","v":49.192866852481288},{"$f":"IF(Controls!$C$42=1,Q64*$D64,0)","v":1.3664530239755612},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B64),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D64),P64*E64*(1/(1-F64))*I64*(1-M64)-K64)","v":25.484891795716102},{"$f":"IF(Controls!$C$42=1,S64*$D64,0)","v":0.70790563120412497},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B64)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B64),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B64&'System Detail - Hydro'!C64,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":159.71813564510154},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B64)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B64&'System Detail - Hydro'!C64,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.499585218525663},225.77704074008403,201.41051829054743,null,2023,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C64&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C64&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z64&AA64,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B64,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C64,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.897828628998525},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B64,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C64,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.719299612477396},{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B64),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D64),AM64*AC64*(1/(1-AD64))*AF64*(1-AJ64)-AH64)","v":43.504320650448101},1.2084396440458476,{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B64),0)),'Hourly - NLH'!$B$11:$B$8772,$C64,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D64),AN64*AC64*(1/(1-AD64))*AG64*(1-AK64)-AI64)","v":19.538458482655436},0.54272880166769155,{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z64)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z64),0)),'Hourly - NLH'!$B$11:$B$8772,$AA64,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z64&'System Detail - Hydro'!AA64,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.038574506310763},{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z64)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA64,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z64&'System Detail - Hydro'!AA64,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.8670040064487508},68.618338807253465,43.98676579708264,null,2023,12,{"$f":"IFERROR((('System Detail - Hydro'!Q64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AO64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":47.05966202671884},{"$f":"IFERROR((('System Detail - Hydro'!R64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AP64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":1.3071980065019186},{"$f":"IFERROR((('System Detail - Hydro'!S64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AQ64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":23.254979303318354},{"$f":"IFERROR((('System Detail - Hydro'!T64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AR64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":0.64596432012796245},{"$f":"IFERROR((('System Detail - Hydro'!U64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AS64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":108.088300218055},{"$f":"IFERROR((('System Detail - Hydro'!V64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AT64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":10.38736726399682},{"$f":"IFERROR((('System Detail - Hydro'!W64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AU64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":166.84252751527256},{"$f":"IFERROR((('System Detail - Hydro'!X64*'System Detail - Hydro'!$N64)+('System Detail - Hydro'!AV64*'System Detail - Hydro'!$AL64))/SUM('System Detail - Hydro'!$N64+'System Detail - Hydro'!$AL64),\"\")","v":142.37661110549814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q64:R64)*(1-Controls!$C$28))+(SUM(S64:T64)*Controls!$C$28))","v":50.559319876456847}]
[null,2024,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C65&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C65&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B65&C65,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B65,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C65,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.357820802445062},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B65,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C65,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.008283433650512},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B65),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D65),O65*E65*(1/(1-F65))*H65*(1-L65)-J65)","v":67.654516772434178},{"$f":"IF(Controls!$C$42=1,Q65*$D65,0)","v":1.8792708159604852},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B65),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D65),P65*E65*(1/(1-F65))*I65*(1-M65)-K65)","v":40.586199676262638},{"$f":"IF(Controls!$C$42=1,S65*$D65,0)","v":1.1273816475387564},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B65)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B65),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B65&'System Detail - Hydro'!C65,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":290.069952620062},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B65)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B65&'System Detail - Hydro'!C65,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.870195515169023},392.47393572362569,364.65372945903243,null,2024,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C65&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C65&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z65&AA65,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B65,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C65,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.468440813659136},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B65,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C65,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.008067025534956},{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B65),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D65),AM65*AC65*(1/(1-AD65))*AF65*(1-AJ65)-AH65)","v":53.825183597981741},1.495127029576486,{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B65),0)),'Hourly - NLH'!$B$11:$B$8772,$C65,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D65),AN65*AC65*(1/(1-AD65))*AG65*(1-AK65)-AI65)","v":26.199735623150598},0.72776217895519102,{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z65)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z65),0)),'Hourly - NLH'!$B$11:$B$8772,$AA65,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z65&'System Detail - Hydro'!AA65,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.292086197297124},{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z65)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA65,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z65&'System Detail - Hydro'!AA65,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.4736784837497043},85.086075308605061,56.693262483152616,null,2024,1,{"$f":"IFERROR((('System Detail - Hydro'!Q65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AO65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":62.468516832014515},{"$f":"IFERROR((('System Detail - Hydro'!R65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AP65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":1.7352168960664855},{"$f":"IFERROR((('System Detail - Hydro'!S65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AQ65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":35.191275656345624},{"$f":"IFERROR((('System Detail - Hydro'!T65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AR65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":0.97752434681991929},{"$f":"IFERROR((('System Detail - Hydro'!U65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AS65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":191.52825271152514},{"$f":"IFERROR((('System Detail - Hydro'!V65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AT65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":21.471501628386779},{"$f":"IFERROR((('System Detail - Hydro'!W65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AU65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":277.20348806799296},{"$f":"IFERROR((('System Detail - Hydro'!X65*'System Detail - Hydro'!$N65)+('System Detail - Hydro'!AV65*'System Detail - Hydro'!$AL65))/SUM('System Detail - Hydro'!$N65+'System Detail - Hydro'!$AL65),\"\")","v":249.16855434307749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q65:R65)*(1-Controls!$C$28))+(SUM(S65:T65)*Controls!$C$28))","v":69.533787588394659}]
[null,2024,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C66&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C66&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B66&C66,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B66,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C66,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.189254168516669},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B66,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C66,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.258360310662933},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B66),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D66),O66*E66*(1/(1-F66))*H66*(1-L66)-J66)","v":58.935900762747643},{"$f":"IF(Controls!$C$42=1,Q66*$D66,0)","v":1.6370897849780026},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B66),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D66),P66*E66*(1/(1-F66))*I66*(1-M66)-K66)","v":29.399938819751572},{"$f":"IF(Controls!$C$42=1,S66*$D66,0)","v":0.81665570387304376},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B66)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B66),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B66&'System Detail - Hydro'!C66,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":224.49561260718954},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B66)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B66&'System Detail - Hydro'!C66,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.949617068737869},306.01822022365309,275.66182419955203,null,2024,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C66&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C66&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z66&AA66,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B66,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C66,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.599523840990614},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B66,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C66,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.271720687459538},{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B66),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D66),AM66*AC66*(1/(1-AD66))*AF66*(1-AJ66)-AH66)","v":48.080548603716309},1.3355556453127961,{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B66),0)),'Hourly - NLH'!$B$11:$B$8772,$C66,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D66),AN66*AC66*(1/(1-AD66))*AG66*(1-AK66)-AI66)","v":21.530538805645154},0.59806373852986827,{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z66)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z66),0)),'Hourly - NLH'!$B$11:$B$8772,$AA66,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z66&'System Detail - Hydro'!AA66,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.883123049234996},{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z66)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA66,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z66&'System Detail - Hydro'!AA66,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.5533482308963322},74.852575529160433,47.565073824306353,null,2024,2,{"$f":"IFERROR((('System Detail - Hydro'!Q66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AO66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":54.865143703110888},{"$f":"IFERROR((('System Detail - Hydro'!R66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AP66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":1.5240144826035502},{"$f":"IFERROR((('System Detail - Hydro'!S66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AQ66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":26.448913814461665},{"$f":"IFERROR((('System Detail - Hydro'!T66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AR66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":0.73468371686935297},{"$f":"IFERROR((('System Detail - Hydro'!U66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AS66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":149.26592902295658},{"$f":"IFERROR((('System Detail - Hydro'!V66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AT66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":13.676016254547292},{"$f":"IFERROR((('System Detail - Hydro'!W66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AU66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":219.33110346321834},{"$f":"IFERROR((('System Detail - Hydro'!X66*'System Detail - Hydro'!$N66)+('System Detail - Hydro'!AV66*'System Detail - Hydro'!$AL66))/SUM('System Detail - Hydro'!$N66+'System Detail - Hydro'!$AL66),\"\")","v":190.12554280883487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q66:R66)*(1-Controls!$C$28))+(SUM(S66:T66)*Controls!$C$28))","v":60.572990547725645}]
[null,2024,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C67&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C67&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B67&C67,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B67,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C67,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.091816119599102},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B67,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C67,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.980175235541083},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B67),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D67),O67*E67*(1/(1-F67))*H67*(1-L67)-J67)","v":36.64338159643345},{"$f":"IF(Controls!$C$42=1,Q67*$D67,0)","v":1.0178601654034585},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B67),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D67),P67*E67*(1/(1-F67))*I67*(1-M67)-K67)","v":26.262566910409976},{"$f":"IF(Controls!$C$42=1,S67*$D67,0)","v":0.72950747269327132},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B67)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B67),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B67&'System Detail - Hydro'!C67,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":65.460922727503458},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B67)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B67&'System Detail - Hydro'!C67,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.3108578000747126},109.43302228941508,98.763854910681417,null,2024,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C67&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C67&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z67&AA67,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B67,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C67,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.83614636488479},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B67,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C67,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.553304944476164},{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B67),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D67),AM67*AC67*(1/(1-AD67))*AF67*(1-AJ67)-AH67)","v":32.475936929540474},0.90209912662514036,{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B67),0)),'Hourly - NLH'!$B$11:$B$8772,$C67,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D67),AN67*AC67*(1/(1-AD67))*AG67*(1-AK67)-AI67)","v":20.477987458809391},0.56882653275598416,{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z67)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z67),0)),'Hourly - NLH'!$B$11:$B$8772,$AA67,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z67&'System Detail - Hydro'!AA67,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":10.939256853161467},{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z67)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA67,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z67&'System Detail - Hydro'!AA67,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.77771529466530342},45.095008203992386,32.763786139392145,null,2024,3,{"$f":"IFERROR((('System Detail - Hydro'!Q67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AO67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":35.08058984634858},{"$f":"IFERROR((('System Detail - Hydro'!R67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AP67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":0.97444977586158921},{"$f":"IFERROR((('System Detail - Hydro'!S67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AQ67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":24.093349616059758},{"$f":"IFERROR((('System Detail - Hydro'!T67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AR67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":0.6692521202167887},{"$f":"IFERROR((('System Detail - Hydro'!U67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AS67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":45.015298024625217},{"$f":"IFERROR((('System Detail - Hydro'!V67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AT67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":4.2359293605461845},{"$f":"IFERROR((('System Detail - Hydro'!W67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AU67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":85.306267007381564},{"$f":"IFERROR((('System Detail - Hydro'!X67*'System Detail - Hydro'!$N67)+('System Detail - Hydro'!AV67*'System Detail - Hydro'!$AL67))/SUM('System Detail - Hydro'!$N67+'System Detail - Hydro'!$AL67),\"\")","v":74.013829121447941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q67:R67)*(1-Controls!$C$28))+(SUM(S67:T67)*Controls!$C$28))","v":37.661241761836905}]
[null,2024,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C68&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C68&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B68&C68,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B68,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C68,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.778377325024955},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B68,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C68,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.242696530151992},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B68),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D68),O68*E68*(1/(1-F68))*H68*(1-L68)-J68)","v":23.950753394123034},{"$f":"IF(Controls!$C$42=1,Q68*$D68,0)","v":0.66529115898114355},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B68),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D68),P68*E68*(1/(1-F68))*I68*(1-M68)-K68)","v":18.782795575082936},{"$f":"IF(Controls!$C$42=1,S68*$D68,0)","v":0.52173840344074773},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B68)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B68),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B68&'System Detail - Hydro'!C68,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1768640323344952},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B68)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B68&'System Detail - Hydro'!C68,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},25.792908585438674,20.481398010858179,null,2024,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C68&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C68&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z68&AA68,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B68,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C68,'Long Term Regional Prices'!$A$4:$M$4,0))","v":24.975871959449375},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B68,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C68,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.221231948143139},{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B68),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D68),AM68*AC68*(1/(1-AD68))*AF68*(1-AJ68)-AH68)","v":19.294757166293515},0.53595939744312815,{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B68),0)),'Hourly - NLH'!$B$11:$B$8772,$C68,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D68),AN68*AC68*(1/(1-AD68))*AG68*(1-AK68)-AI68)","v":17.408910118405831},0.4835753514173266,{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z68)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z68),0)),'Hourly - NLH'!$B$11:$B$8772,$AA68,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z68&'System Detail - Hydro'!AA68,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.7582292061310936},{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z68)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA68,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z68&'System Detail - Hydro'!AA68,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.8826322245477866E-2},23.637772092113217,21.69954099819973,null,2024,4,{"$f":"IFERROR((('System Detail - Hydro'!Q68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AO68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":22.010754965860734},{"$f":"IFERROR((('System Detail - Hydro'!R68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AP68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":0.61140292500697047},{"$f":"IFERROR((('System Detail - Hydro'!S68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AQ68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":18.210343301467478},{"$f":"IFERROR((('System Detail - Hydro'!T68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AR68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":0.50583713176432232},{"$f":"IFERROR((('System Detail - Hydro'!U68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AS68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":2.2524328547497445},{"$f":"IFERROR((('System Detail - Hydro'!V68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AT68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":2.0344300935615775E-2},{"$f":"IFERROR((('System Detail - Hydro'!W68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AU68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":24.894935046553069},{"$f":"IFERROR((('System Detail - Hydro'!X68*'System Detail - Hydro'!$N68)+('System Detail - Hydro'!AV68*'System Detail - Hydro'!$AL68))/SUM('System Detail - Hydro'!$N68+'System Detail - Hydro'!$AL68),\"\")","v":20.98895758891716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q68:R68)*(1-Controls!$C$28))+(SUM(S68:T68)*Controls!$C$28))","v":24.616044553104178}]
[null,2024,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B69,FX,2,FALSE)","v":1.20240349059976},9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C69&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C69&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B69&C69,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B69,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C69,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.001168273675304},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B69,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C69,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.013800254270762},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B69),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D69),O69*E69*(1/(1-F69))*H69*(1-L69)-J69)","v":25.061374164241471},{"$f":"IF(Controls!$C$42=1,Q69*$D69,0)","v":0.69614138599412478},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B69),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D69),P69*E69*(1/(1-F69))*I69*(1-M69)-K69)","v":19.468234284734798},{"$f":"IF(Controls!$C$42=1,S69*$D69,0)","v":0.5407781516294925},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B69)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B69),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B69&'System Detail - Hydro'!C69,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B69)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B69&'System Detail - Hydro'!C69,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"Q69+R69+U69+V69","v":25.757515550235595},{"$f":"S69+T69+U69+V69","v":20.009012436364291},null,2024,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z69,FX,2,FALSE)","v":1.20240349059976},8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C69&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C69&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z69&AA69,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B69,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C69,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.609019861704837},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B69,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C69,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.234333145349822},{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B69),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D69),AM69*AC69*(1/(1-AD69))*AF69*(1-AJ69)-AH69)","v":19.692409029279688},0.54700515723379917,{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B69),0)),'Hourly - NLH'!$B$11:$B$8772,$C69,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D69),AN69*AC69*(1/(1-AD69))*AG69*(1-AK69)-AI69)","v":15.869857557949224},{"$f":"AQ69*D69","v":0.44082437632982396},{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z69)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z69),0)),'Hourly - NLH'!$B$11:$B$8772,$AA69,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z69&'System Detail - Hydro'!AA69,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z69)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA69,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z69&'System Detail - Hydro'!AA69,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},20.239414186513486,16.310681934279049,null,2024,5,{"$f":"IFERROR((('System Detail - Hydro'!Q69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AO69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":22.824305358007393},{"$f":"IFERROR((('System Detail - Hydro'!R69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AP69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":0.63400129067732236},{"$f":"IFERROR((('System Detail - Hydro'!S69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AQ69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":17.968910648574141},{"$f":"IFERROR((('System Detail - Hydro'!T69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AR69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":0.49913074525463064},{"$f":"IFERROR((('System Detail - Hydro'!U69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AS69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AT69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AU69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":23.458306648684712},{"$f":"IFERROR((('System Detail - Hydro'!X69*'System Detail - Hydro'!$N69)+('System Detail - Hydro'!AV69*'System Detail - Hydro'!$AL69))/SUM('System Detail - Hydro'!$N69+'System Detail - Hydro'!$AL69),\"\")","v":18.468041393828774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q69:R69)*(1-Controls!$C$28))+(SUM(S69:T69)*Controls!$C$28))","v":25.757515550235595}]
[null,2024,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C70&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C70&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B70&C70,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B70,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C70,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.472229909180232},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B70,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C70,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.516035608529183},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B70),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D70),O70*E70*(1/(1-F70))*H70*(1-L70)-J70)","v":26.657828029605561},{"$f":"IF(Controls!$C$42=1,Q70*$D70,0)","v":0.74048682368748009},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B70),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D70),P70*E70*(1/(1-F70))*I70*(1-M70)-K70)","v":22.46451216193104},{"$f":"IF(Controls!$C$42=1,S70*$D70,0)","v":0.62400714859451423},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B70)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B70),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B70&'System Detail - Hydro'!C70,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B70)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B70&'System Detail - Hydro'!C70,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.398314853293041,23.088519310525555,null,2024,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C70&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C70&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z70&AA70,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B70,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C70,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.654742892294092},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B70,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C70,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.669996920430467},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B70),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D70),AM70*AC70*(1/(1-AD70))*AF70*(1-AJ70)-AH70)","v":21.903371190429091},{"$f":"AO70*$D70","v":0.60842007619060645},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B70),0)),'Hourly - NLH'!$B$11:$B$8772,$C70,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D70),AN70*AC70*(1/(1-AD70))*AG70*(1-AK70)-AI70)","v":19.952814033425764},0.55423854752269686,{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z70)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z70),0)),'Hourly - NLH'!$B$11:$B$8772,$AA70,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z70&'System Detail - Hydro'!AA70,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z70)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA70,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z70&'System Detail - Hydro'!AA70,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},{"$f":"AO70+AP70+AS70+AT70","v":22.511791266619696},{"$f":"AQ70+AR70+AS70+AT70","v":20.507052580948461},null,2024,6,{"$f":"IFERROR((('System Detail - Hydro'!Q70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AO70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":24.676804346615366},{"$f":"IFERROR((('System Detail - Hydro'!R70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AP70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":0.68545901223044947},{"$f":"IFERROR((('System Detail - Hydro'!S70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AQ70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":21.417971275053844},{"$f":"IFERROR((('System Detail - Hydro'!T70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AR70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":0.59493689814792361},{"$f":"IFERROR((('System Detail - Hydro'!U70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AS70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AT70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AU70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":25.362263358845812},{"$f":"IFERROR((('System Detail - Hydro'!X70*'System Detail - Hydro'!$N70)+('System Detail - Hydro'!AV70*'System Detail - Hydro'!$AL70))/SUM('System Detail - Hydro'!$N70+'System Detail - Hydro'!$AL70),\"\")","v":22.012908173201765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q70:R70)*(1-Controls!$C$28))+(SUM(S70:T70)*Controls!$C$28))","v":27.398314853293041}]
[null,2024,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C71&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C71&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B71&C71,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B71,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C71,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.491697581086967},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B71,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C71,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.230729749665485},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B71),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D71),O71*E71*(1/(1-F71))*H71*(1-L71)-J71)","v":30.112491087244592},{"$f":"IF(Controls!$C$42=1,Q71*$D71,0)","v":0.8364485979033166},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B71),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D71),P71*E71*(1/(1-F71))*I71*(1-M71)-K71)","v":28.220708861309003},{"$f":"IF(Controls!$C$42=1,S71*$D71,0)","v":0.78389968769068652},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B71)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B71),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B71&'System Detail - Hydro'!C71,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B71)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B71&'System Detail - Hydro'!C71,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.948939685147909,29.004608548999691,null,2024,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C71&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C71&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z71&AA71,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B71,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C71,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.230350572927122},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B71,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C71,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.517107067673091},{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B71),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D71),AM71*AC71*(1/(1-AD71))*AF71*(1-AJ71)-AH71)","v":21.244237388197526},0.59011101158648882,{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B71),0)),'Hourly - NLH'!$B$11:$B$8772,$C71,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D71),AN71*AC71*(1/(1-AD71))*AG71*(1-AK71)-AI71)","v":22.074460121759355},0.61317249259857987,{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z71)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z71),0)),'Hourly - NLH'!$B$11:$B$8772,$AA71,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z71&'System Detail - Hydro'!AA71,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z71)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA71,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z71&'System Detail - Hydro'!AA71,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},21.834348399784016,22.687632614357934,null,2024,7,{"$f":"IFERROR((('System Detail - Hydro'!Q71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AO71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":26.417385379308314},{"$f":"IFERROR((('System Detail - Hydro'!R71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AP71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":0.73380793693797164},{"$f":"IFERROR((('System Detail - Hydro'!S71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AQ71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":25.65977188649665},{"$f":"IFERROR((('System Detail - Hydro'!T71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AR71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":0.71276335640230881},{"$f":"IFERROR((('System Detail - Hydro'!U71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AS71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AT71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AU71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":27.151193316246285},{"$f":"IFERROR((('System Detail - Hydro'!X71*'System Detail - Hydro'!$N71)+('System Detail - Hydro'!AV71*'System Detail - Hydro'!$AL71))/SUM('System Detail - Hydro'!$N71+'System Detail - Hydro'!$AL71),\"\")","v":26.372535242898959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q71:R71)*(1-Controls!$C$28))+(SUM(S71:T71)*Controls!$C$28))","v":30.948939685147909}]
[null,2024,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C72&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C72&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B72&C72,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B72,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C72,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.801807555497028},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B72,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C72,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.142429400192849},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B72),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D72),O72*E72*(1/(1-F72))*H72*(1-L72)-J72)","v":29.23225407237878},{"$f":"IF(Controls!$C$42=1,Q72*$D72,0)","v":0.81199784705796429},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B72),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D72),P72*E72*(1/(1-F72))*I72*(1-M72)-K72)","v":28.048662083257515},{"$f":"IF(Controls!$C$42=1,S72*$D72,0)","v":0.77912066473114439},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B72)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B72),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B72&'System Detail - Hydro'!C72,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B72)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B72&'System Detail - Hydro'!C72,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.044251919436743,28.82778274798866,null,2024,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C72&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C72&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z72&AA72,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B72,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C72,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.89371192346033},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B72,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C72,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.038697088841687},{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B72),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D72),AM72*AC72*(1/(1-AD72))*AF72*(1-AJ72)-AH72)","v":21.940468978217091},0.60945055860704556,{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B72),0)),'Hourly - NLH'!$B$11:$B$8772,$C72,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D72),AN72*AC72*(1/(1-AD72))*AG72*(1-AK72)-AI72)","v":23.863285386200271},0.66286151965384854,{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z72)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z72),0)),'Hourly - NLH'!$B$11:$B$8772,$AA72,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z72&'System Detail - Hydro'!AA72,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z72)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA72,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z72&'System Detail - Hydro'!AA72,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.549919536824135,24.526146905854119,null,2024,8,{"$f":"IFERROR((('System Detail - Hydro'!Q72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AO72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":26.194010283144742},{"$f":"IFERROR((('System Detail - Hydro'!R72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AP72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":0.72760314353674815},{"$f":"IFERROR((('System Detail - Hydro'!S72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AQ72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":26.304755126150329},{"$f":"IFERROR((('System Detail - Hydro'!T72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AR72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":0.73067935428227104},{"$f":"IFERROR((('System Detail - Hydro'!U72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AS72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AT72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AU72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":26.921613426681493},{"$f":"IFERROR((('System Detail - Hydro'!X72*'System Detail - Hydro'!$N72)+('System Detail - Hydro'!AV72*'System Detail - Hydro'!$AL72))/SUM('System Detail - Hydro'!$N72+'System Detail - Hydro'!$AL72),\"\")","v":27.035434480432603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q72:R72)*(1-Controls!$C$28))+(SUM(S72:T72)*Controls!$C$28))","v":30.044251919436743}]
[null,2024,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C73&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C73&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B73&C73,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B73,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C73,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.460773530044474},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B73,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C73,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.173021928448293},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B73),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D73),O73*E73*(1/(1-F73))*H73*(1-L73)-J73)","v":25.409086941927718},{"$f":"IF(Controls!$C$42=1,Q73*$D73,0)","v":0.70579996470573225},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B73),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D73),P73*E73*(1/(1-F73))*I73*(1-M73)-K73)","v":20.750431453628746},{"$f":"IF(Controls!$C$42=1,S73*$D73,0)","v":0.57639433565922371},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B73)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B73),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B73&'System Detail - Hydro'!C73,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B73)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B73&'System Detail - Hydro'!C73,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},26.114886906633451,21.32682578928797,null,2024,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C73&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C73&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z73&AA73,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B73,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C73,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.299549697962153},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B73,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C73,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.147622835472337},{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B73),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D73),AM73*AC73*(1/(1-AD73))*AF73*(1-AJ73)-AH73)","v":20.199555227678722},0.56109239184198345,{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B73),0)),'Hourly - NLH'!$B$11:$B$8772,$C73,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D73),AN73*AC73*(1/(1-AD73))*AG73*(1-AK73)-AI73)","v":17.973454503335464},0.49925696201076591,{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z73)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z73),0)),'Hourly - NLH'!$B$11:$B$8772,$AA73,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z73&'System Detail - Hydro'!AA73,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z73)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA73,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z73&'System Detail - Hydro'!AA73,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},20.760647619520707,18.472711465346229,null,2024,9,{"$f":"IFERROR((('System Detail - Hydro'!Q73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AO73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":23.238448727657307},{"$f":"IFERROR((('System Detail - Hydro'!R73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AP73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":0.64550514267917025},{"$f":"IFERROR((('System Detail - Hydro'!S73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AQ73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":19.593357724339878},{"$f":"IFERROR((('System Detail - Hydro'!T73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AR73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":0.54425376330569963},{"$f":"IFERROR((('System Detail - Hydro'!U73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AS73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AT73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AU73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":23.883953870336477},{"$f":"IFERROR((('System Detail - Hydro'!X73*'System Detail - Hydro'!$N73)+('System Detail - Hydro'!AV73*'System Detail - Hydro'!$AL73))/SUM('System Detail - Hydro'!$N73+'System Detail - Hydro'!$AL73),\"\")","v":20.137611487645579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q73:R73)*(1-Controls!$C$28))+(SUM(S73:T73)*Controls!$C$28))","v":26.114886906633451}]
[null,2024,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C74&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C74&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B74&C74,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B74,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C74,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.301267051277208},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B74,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C74,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.411085664408073},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B74),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D74),O74*E74*(1/(1-F74))*H74*(1-L74)-J74)","v":30.277721490794626},{"$f":"IF(Controls!$C$42=1,Q74*$D74,0)","v":0.84103827927441266},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B74),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D74),P74*E74*(1/(1-F74))*I74*(1-M74)-K74)","v":20.043641655323331},{"$f":"IF(Controls!$C$42=1,S74*$D74,0)","v":0.5567615084018549},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B74)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B74),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B74&'System Detail - Hydro'!C74,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B74)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B74&'System Detail - Hydro'!C74,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},31.11875977006904,20.600403163725186,null,2024,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C74&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C74&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z74&AA74,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B74,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C74,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.735377467066002},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B74,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C74,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.781288170610924},{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B74),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D74),AM74*AC74*(1/(1-AD74))*AF74*(1-AJ74)-AH74)","v":25.747027159925615},0.71518708650513785,{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B74),0)),'Hourly - NLH'!$B$11:$B$8772,$C74,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D74),AN74*AC74*(1/(1-AD74))*AG74*(1-AK74)-AI74)","v":16.548314812871304},0.45967019742023824,{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z74)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z74),0)),'Hourly - NLH'!$B$11:$B$8772,$AA74,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z74&'System Detail - Hydro'!AA74,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z74)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA74,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z74&'System Detail - Hydro'!AA74,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},26.462214246430754,17.007985010291542,null,2024,10,{"$f":"IFERROR((('System Detail - Hydro'!Q74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AO74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":28.38993218626587},{"$f":"IFERROR((('System Detail - Hydro'!R74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AP74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":0.78860028228721479},{"$f":"IFERROR((('System Detail - Hydro'!S74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AQ74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":18.587255470968319},{"$f":"IFERROR((('System Detail - Hydro'!T74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AR74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":0.51630679549284786},{"$f":"IFERROR((('System Detail - Hydro'!U74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AS74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AT74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AU74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":29.178532468553087},{"$f":"IFERROR((('System Detail - Hydro'!X74*'System Detail - Hydro'!$N74)+('System Detail - Hydro'!AV74*'System Detail - Hydro'!$AL74))/SUM('System Detail - Hydro'!$N74+'System Detail - Hydro'!$AL74),\"\")","v":19.103562266461168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q74:R74)*(1-Controls!$C$28))+(SUM(S74:T74)*Controls!$C$28))","v":31.11875977006904}]
[null,2024,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C75&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C75&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B75&C75,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B75,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C75,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.14240452448395},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B75,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C75,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.564343014366319},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B75),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D75),O75*E75*(1/(1-F75))*H75*(1-L75)-J75)","v":38.923935167542894},{"$f":"IF(Controls!$C$42=1,Q75*$D75,0)","v":1.0812081571544938},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B75),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D75),P75*E75*(1/(1-F75))*I75*(1-M75)-K75)","v":28.126392669940753},{"$f":"IF(Controls!$C$42=1,S75*$D75,0)","v":0.78127982320318912},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B75)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B75),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B75&'System Detail - Hydro'!C75,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.96577524847153},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B75)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B75&'System Detail - Hydro'!C75,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.0996951942838578},61.070613767452777,49.973142935899332,null,2024,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C75&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C75&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z75&AA75,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B75,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C75,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.70379645519229},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B75,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C75,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.644930371025225},{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B75),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D75),AM75*AC75*(1/(1-AD75))*AF75*(1-AJ75)-AH75)","v":34.366471918831209},0.9546133917683931,{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B75),0)),'Hourly - NLH'!$B$11:$B$8772,$C75,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D75),AN75*AC75*(1/(1-AD75))*AG75*(1-AK75)-AI75)","v":22.867446547648722},0.63519964346330815,{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z75)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z75),0)),'Hourly - NLH'!$B$11:$B$8772,$AA75,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z75&'System Detail - Hydro'!AA75,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.8022779790040788},{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z75)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA75,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z75&'System Detail - Hydro'!AA75,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.24641265384313238},40.369775943446811,28.551336823959243,null,2024,11,{"$f":"IFERROR((('System Detail - Hydro'!Q75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AO75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":37.024992147246358},{"$f":"IFERROR((('System Detail - Hydro'!R75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AP75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":1.0284603382436186},{"$f":"IFERROR((('System Detail - Hydro'!S75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AQ75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":25.935165118985736},{"$f":"IFERROR((('System Detail - Hydro'!T75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AR75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":0.72041308164490536},{"$f":"IFERROR((('System Detail - Hydro'!U75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AS75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":13.647651386193425},{"$f":"IFERROR((('System Detail - Hydro'!V75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AT75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":0.74416080243355553},{"$f":"IFERROR((('System Detail - Hydro'!W75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AU75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":52.445264674116963},{"$f":"IFERROR((('System Detail - Hydro'!X75*'System Detail - Hydro'!$N75)+('System Detail - Hydro'!AV75*'System Detail - Hydro'!$AL75))/SUM('System Detail - Hydro'!$N75+'System Detail - Hydro'!$AL75),\"\")","v":41.047390389257629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q75:R75)*(1-Controls!$C$28))+(SUM(S75:T75)*Controls!$C$28))","v":40.005143324697386}]
[null,2024,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C76&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C76&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B76&C76,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B76,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C76,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.833057084980645},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B76,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C76,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.141183279520448},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B76),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D76),O76*E76*(1/(1-F76))*H76*(1-L76)-J76)","v":51.084710020231697},{"$f":"IF(Controls!$C$42=1,Q76*$D76,0)","v":1.4190036269971793},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B76),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D76),P76*E76*(1/(1-F76))*I76*(1-M76)-K76)","v":31.72151931702037},{"$f":"IF(Controls!$C$42=1,S76*$D76,0)","v":0.88114331953506175},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B76)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B76),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B76&'System Detail - Hydro'!C76,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":163.5446945049828},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B76)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B76&'System Detail - Hydro'!C76,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.799984677818065},231.84839283002972,211.9473418193563,null,2024,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C76&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C76&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z76&AA76,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B76,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C76,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.59858174618909},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B76,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C76,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.811478894204672},{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B76),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D76),AM76*AC76*(1/(1-AD76))*AF76*(1-AJ76)-AH76)","v":45.443818850407212},1.2623139829469887,{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B76),0)),'Hourly - NLH'!$B$11:$B$8772,$C76,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D76),AN76*AC76*(1/(1-AD76))*AG76*(1-AK76)-AI76)","v":24.618675005245567},0.68384432661892236,{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z76)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z76),0)),'Hourly - NLH'!$B$11:$B$8772,$AA76,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z76&'System Detail - Hydro'!AA76,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.566579057551358},{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z76)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA76,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z76&'System Detail - Hydro'!AA76,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.9031886517877505},71.175900542693299,49.772287041203597,null,2024,12,{"$f":"IFERROR((('System Detail - Hydro'!Q76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AO76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":48.969375831547516},{"$f":"IFERROR((('System Detail - Hydro'!R76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AP76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":1.3602450104783579},{"$f":"IFERROR((('System Detail - Hydro'!S76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AQ76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":29.057952700104817},{"$f":"IFERROR((('System Detail - Hydro'!T76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AR76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":0.80715619719150933},{"$f":"IFERROR((('System Detail - Hydro'!U76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AS76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":110.67790121219602},{"$f":"IFERROR((('System Detail - Hydro'!V76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AT76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":10.588686168056697},{"$f":"IFERROR((('System Detail - Hydro'!W76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AU76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":171.59620822227856},{"$f":"IFERROR((('System Detail - Hydro'!X76*'System Detail - Hydro'!$N76)+('System Detail - Hydro'!AV76*'System Detail - Hydro'!$AL76))/SUM('System Detail - Hydro'!$N76+'System Detail - Hydro'!$AL76),\"\")","v":151.13169627754903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q76:R76)*(1-Controls!$C$28))+(SUM(S76:T76)*Controls!$C$28))","v":52.503713647228878}]
[null,2025,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C77&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C77&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B77&C77,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B77,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C77,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.950809402343822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B77,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C77,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.138506754918886},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B77),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D77),O77*E77*(1/(1-F77))*H77*(1-L77)-J77)","v":71.915548865086294},{"$f":"IF(Controls!$C$42=1,Q77*$D77,0)","v":1.9976314759667786},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B77),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D77),P77*E77*(1/(1-F77))*I77*(1-M77)-K77)","v":47.050095471477981},{"$f":"IF(Controls!$C$42=1,S77*$D77,0)","v":1.3069322718705725},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B77)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B77),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B77&'System Detail - Hydro'!C77,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":297.02030199040939},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B77)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B77&'System Detail - Hydro'!C77,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":33.509207175009664},404.44268950647211,378.88653690876765,null,2025,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C77&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C77&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z77&AA77,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B77,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C77,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.572533539698462},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B77,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C77,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.515523168561025},{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B77),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D77),AM77*AC77*(1/(1-AD77))*AF77*(1-AJ77)-AH77)","v":58.661685167093403},1.6294727714986572,{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B77),0)),'Hourly - NLH'!$B$11:$B$8772,$C77,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D77),AN77*AC77*(1/(1-AD77))*AG77*(1-AK77)-AI77)","v":31.814950873312966},0.88373861110474428,{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z77)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z77),0)),'Hourly - NLH'!$B$11:$B$8772,$AA77,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z77&'System Detail - Hydro'!AA77,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.946030297344294},{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z77)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA77,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z77&'System Detail - Hydro'!AA77,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.5217679267554054},90.758956162691746,63.166487708517408,null,2025,1,{"$f":"IFERROR((('System Detail - Hydro'!Q77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AO77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":66.945349978338953},{"$f":"IFERROR((('System Detail - Hydro'!R77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AP77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":1.859571961791233},{"$f":"IFERROR((('System Detail - Hydro'!S77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AQ77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":41.336916247166101},{"$f":"IFERROR((('System Detail - Hydro'!T77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AR77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":1.1482346490833868},{"$f":"IFERROR((('System Detail - Hydro'!U77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AS77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":196.11745010550999},{"$f":"IFERROR((('System Detail - Hydro'!V77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AT77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":21.888917456914317},{"$f":"IFERROR((('System Detail - Hydro'!W77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AU77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":286.81128950255447},{"$f":"IFERROR((('System Detail - Hydro'!X77*'System Detail - Hydro'!$N77)+('System Detail - Hydro'!AV77*'System Detail - Hydro'!$AL77))/SUM('System Detail - Hydro'!$N77+'System Detail - Hydro'!$AL77),\"\")","v":260.49151845867385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q77:R77)*(1-Controls!$C$28))+(SUM(S77:T77)*Controls!$C$28))","v":73.913180341053078}]
[null,2025,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C78&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C78&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B78&C78,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B78,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C78,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.602700580007244},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B78,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C78,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.834949254336799},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B78),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D78),O78*E78*(1/(1-F78))*H78*(1-L78)-J78)","v":60.547924216470612},{"$f":"IF(Controls!$C$42=1,Q78*$D78,0)","v":1.6818677063312115},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B78),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D78),P78*E78*(1/(1-F78))*I78*(1-M78)-K78)","v":35.15572799228574},{"$f":"IF(Controls!$C$42=1,S78*$D78,0)","v":0.97653692290751437},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B78)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B78),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B78&'System Detail - Hydro'!C78,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":229.8747390063098},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B78)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B78&'System Detail - Hydro'!C78,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.356887222331636},313.46141815144324,287.36389114383468,null,2025,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C78&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C78&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z78&AA78,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B78,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C78,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.471428100681955},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B78,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C78,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.255612377079036},{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B78),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D78),AM78*AC78*(1/(1-AD78))*AF78*(1-AJ78)-AH78)","v":51.440260653470418},1.4288799214490235,{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B78),0)),'Hourly - NLH'!$B$11:$B$8772,$C78,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D78),AN78*AC78*(1/(1-AD78))*AG78*(1-AK78)-AI78)","v":26.492965594028362},0.73590736353302333,{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z78)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z78),0)),'Hourly - NLH'!$B$11:$B$8772,$AA78,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z78&'System Detail - Hydro'!AA78,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.455385180309992},{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z78)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA78,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z78&'System Detail - Hydro'!AA78,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.583546032149979},78.908071787379413,53.267804170021364,null,2025,2,{"$f":"IFERROR((('System Detail - Hydro'!Q78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AO78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":57.132550380345535},{"$f":"IFERROR((('System Detail - Hydro'!R78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AP78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":1.586997287000391},{"$f":"IFERROR((('System Detail - Hydro'!S78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AQ78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":31.907192092939219},{"$f":"IFERROR((('System Detail - Hydro'!T78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AR78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":0.88630083814208016},{"$f":"IFERROR((('System Detail - Hydro'!U78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AS78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":152.84248132155986},{"$f":"IFERROR((('System Detail - Hydro'!V78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AT78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":13.941884276013516},{"$f":"IFERROR((('System Detail - Hydro'!W78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AU78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":225.5039132649193},{"$f":"IFERROR((('System Detail - Hydro'!X78*'System Detail - Hydro'!$N78)+('System Detail - Hydro'!AV78*'System Detail - Hydro'!$AL78))/SUM('System Detail - Hydro'!$N78+'System Detail - Hydro'!$AL78),\"\")","v":199.57785852865467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q78:R78)*(1-Controls!$C$28))+(SUM(S78:T78)*Controls!$C$28))","v":62.229791922801823}]
[null,2025,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C79&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C79&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B79&C79,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B79,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C79,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.957953063699634},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B79,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C79,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.334236936311669},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B79),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D79),O79*E79*(1/(1-F79))*H79*(1-L79)-J79)","v":36.376127988363287},{"$f":"IF(Controls!$C$42=1,Q79*$D79,0)","v":1.0104365382745299},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B79),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D79),P79*E79*(1/(1-F79))*I79*(1-M79)-K79)","v":27.889319797409009},{"$f":"IF(Controls!$C$42=1,S79*$D79,0)","v":0.77469454032986063},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B79)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B79),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B79&'System Detail - Hydro'!C79,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":67.029428113710765},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B79)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B79&'System Detail - Hydro'!C79,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.4335437669404394},110.84953640728902,102.12698621839009,null,2025,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C79&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C79&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z79&AA79,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B79,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C79,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.963785929254165},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B79,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C79,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.767193110802101},{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B79),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D79),AM79*AC79*(1/(1-AD79))*AF79*(1-AJ79)-AH79)","v":31.32267615157658},0.87006446838481288,{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B79),0)),'Hourly - NLH'!$B$11:$B$8772,$C79,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D79),AN79*AC79*(1/(1-AD79))*AG79*(1-AK79)-AI79)","v":21.918332427443012},0.60883566139366829,{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z79)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z79),0)),'Hourly - NLH'!$B$11:$B$8772,$AA79,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z79&'System Detail - Hydro'!AA79,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":11.201371754393678},{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z79)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA79,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z79&'System Detail - Hydro'!AA79,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.7928344362931099},44.18694681064818,34.521374279523471,null,2025,3,{"$f":"IFERROR((('System Detail - Hydro'!Q79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AO79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":34.481083549568268},{"$f":"IFERROR((('System Detail - Hydro'!R79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AP79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":0.95779701206588597},{"$f":"IFERROR((('System Detail - Hydro'!S79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AQ79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":25.65019953367176},{"$f":"IFERROR((('System Detail - Hydro'!T79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AR79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":0.7124974607287885},{"$f":"IFERROR((('System Detail - Hydro'!U79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AS79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":46.093906978966857},{"$f":"IFERROR((('System Detail - Hydro'!V79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AT79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":4.3182777679476914},{"$f":"IFERROR((('System Detail - Hydro'!W79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AU79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":85.851065308548698},{"$f":"IFERROR((('System Detail - Hydro'!X79*'System Detail - Hydro'!$N79)+('System Detail - Hydro'!AV79*'System Detail - Hydro'!$AL79))/SUM('System Detail - Hydro'!$N79+'System Detail - Hydro'!$AL79),\"\")","v":76.774881741315113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q79:R79)*(1-Controls!$C$28))+(SUM(S79:T79)*Controls!$C$28))","v":37.386564526637819}]
[null,2025,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C80&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C80&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B80&C80,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B80,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C80,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.4782669057746},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B80,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C80,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.221142855036835},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B80),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D80),O80*E80*(1/(1-F80))*H80*(1-L80)-J80)","v":25.88369552067239},{"$f":"IF(Controls!$C$42=1,Q80*$D80,0)","v":0.71898338679770346},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B80),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D80),P80*E80*(1/(1-F80))*I80*(1-M80)-K80)","v":19.924040305685438},{"$f":"IF(Controls!$C$42=1,S80*$D80,0)","v":0.5534392863737233},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B80)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B80),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B80&'System Detail - Hydro'!C80,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2050628033972612},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B80)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B80&'System Detail - Hydro'!C80,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.807741710867354,21.682542395456423,null,2025,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C80&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C80&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z80&AA80,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B80,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C80,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.968325667445225},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B80,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C80,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.85672380991652},{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B80),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D80),AM80*AC80*(1/(1-AD80))*AF80*(1-AJ80)-AH80)","v":21.570896988478609},0.5991847864480615,{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B80),0)),'Hourly - NLH'!$B$11:$B$8772,$C80,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D80),AN80*AC80*(1/(1-AD80))*AG80*(1-AK80)-AI80)","v":18.115087792456954},0.50319117541605562,{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z80)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z80),0)),'Hourly - NLH'!$B$11:$B$8772,$AA80,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z80&'System Detail - Hydro'!AA80,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.8482799189350776},{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z80)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA80,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z80&'System Detail - Hydro'!AA80,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":4.9775528319034631E-2},26.068137222180784,22.516334415127123,null,2025,4,{"$f":"IFERROR((('System Detail - Hydro'!Q80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AO80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":24.086696132258314},{"$f":"IFERROR((('System Detail - Hydro'!R80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AP80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":0.66906730331868591},{"$f":"IFERROR((('System Detail - Hydro'!S80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AQ80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":19.170310091840236},{"$f":"IFERROR((('System Detail - Hydro'!T80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AR80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":0.5325025734746951},{"$f":"IFERROR((('System Detail - Hydro'!U80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AS80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":2.3064032682046851},{"$f":"IFERROR((('System Detail - Hydro'!V80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AT80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":2.0739803466264431E-2},{"$f":"IFERROR((('System Detail - Hydro'!W80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AU80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":27.082906507247952},{"$f":"IFERROR((('System Detail - Hydro'!X80*'System Detail - Hydro'!$N80)+('System Detail - Hydro'!AV80*'System Detail - Hydro'!$AL80))/SUM('System Detail - Hydro'!$N80+'System Detail - Hydro'!$AL80),\"\")","v":22.029955736985883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q80:R80)*(1-Controls!$C$28))+(SUM(S80:T80)*Controls!$C$28))","v":26.602678907470093}]
[null,2025,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C81&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C81&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B81&C81,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B81,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C81,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.531907169469282},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B81,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C81,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.780544973675916},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B81),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D81),O81*E81*(1/(1-F81))*H81*(1-L81)-J81)","v":26.773313359887695},{"$f":"IF(Controls!$C$42=1,Q81*$D81,0)","v":0.74369471314149516},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B81),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D81),P81*E81*(1/(1-F81))*I81*(1-M81)-K81)","v":20.332939971934344},{"$f":"IF(Controls!$C$42=1,S81*$D81,0)","v":0.56479748159995324},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B81)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B81),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B81&'System Detail - Hydro'!C81,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B81)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B81&'System Detail - Hydro'!C81,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},27.517008073029189,20.897737453534297,null,2025,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C81&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C81&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z81&AA81,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B81,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C81,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.884404765069842},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B81,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C81,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.793905518114098},{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B81),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D81),AM81*AC81*(1/(1-AD81))*AF81*(1-AJ81)-AH81)","v":22.274845089666684},0.61873867856975595,{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B81),0)),'Hourly - NLH'!$B$11:$B$8772,$C81,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D81),AN81*AC81*(1/(1-AD81))*AG81*(1-AK81)-AI81)","v":16.472345953650674},0.45755997526706915,{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z81)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z81),0)),'Hourly - NLH'!$B$11:$B$8772,$AA81,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z81&'System Detail - Hydro'!AA81,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z81)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA81,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z81&'System Detail - Hydro'!AA81,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.893583768236439,16.929905928917744,null,2025,5,{"$f":"IFERROR((('System Detail - Hydro'!Q81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AO81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":24.898951580628939},{"$f":"IFERROR((('System Detail - Hydro'!R81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AP81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":0.69162969873660396},{"$f":"IFERROR((('System Detail - Hydro'!S81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AQ81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":18.724359130982815},{"$f":"IFERROR((('System Detail - Hydro'!T81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AR81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":0.52011518729458484},{"$f":"IFERROR((('System Detail - Hydro'!U81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AS81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AT81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AU81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":25.590581279365541},{"$f":"IFERROR((('System Detail - Hydro'!X81*'System Detail - Hydro'!$N81)+('System Detail - Hydro'!AV81*'System Detail - Hydro'!$AL81))/SUM('System Detail - Hydro'!$N81+'System Detail - Hydro'!$AL81),\"\")","v":19.244474318277401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q81:R81)*(1-Controls!$C$28))+(SUM(S81:T81)*Controls!$C$28))","v":27.517008073029189}]
[null,{"$f":"B70+1","v":2025},{"$f":"C70","v":6},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"F70","v":8.872270496413967E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C82&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C82&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B82&C82,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B82,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C82,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.436929859067448},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B82,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C82,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.628835176010028},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B82),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D82),O82*E82*(1/(1-F82))*H82*(1-L82)-J82)","v":27.693065872467841},{"$f":"IF(Controls!$C$42=1,Q82*$D82,0)","v":0.76924310425057862},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B82),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D82),P82*E82*(1/(1-F82))*I82*(1-M82)-K82)","v":23.755726202109322},{"$f":"IF(Controls!$C$42=1,S82*$D82,0)","v":0.65987379842999372},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B82)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B82),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B82&'System Detail - Hydro'!C82,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B82)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B82&'System Detail - Hydro'!C82,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.462308976718418,24.415600000539317,null,{"$f":"Z70+1","v":2025},{"$f":"AA70","v":6},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"AD70","v":8.198813412042541E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C82&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C82&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z82&AA82,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B82,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C82,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.397913710781374},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B82,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C82,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.618014054820136},{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B82),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D82),AM82*AC82*(1/(1-AD82))*AF82*(1-AJ82)-AH82)","v":22.670182629349938},0.62972015233121037,{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B82),0)),'Hourly - NLH'!$B$11:$B$8772,$C82,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D82),AN82*AC82*(1/(1-AD82))*AG82*(1-AK82)-AI82)","v":21.03045402530303},0.58417265219835102,{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z82)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z82),0)),'Hourly - NLH'!$B$11:$B$8772,$AA82,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z82&'System Detail - Hydro'!AA82,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z82)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA82,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z82&'System Detail - Hydro'!AA82,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.299902781681148,21.614626677501381,null,{"$f":"AX70+1","v":2025},{"$f":"AY70","v":6},{"$f":"IFERROR((('System Detail - Hydro'!Q82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AO82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":25.600197854502049},{"$f":"IFERROR((('System Detail - Hydro'!R82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AP82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":0.71110854095084186},{"$f":"IFERROR((('System Detail - Hydro'!S82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AQ82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":22.620196128440035},{"$f":"IFERROR((('System Detail - Hydro'!T82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AR82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":0.62833165416680925},{"$f":"IFERROR((('System Detail - Hydro'!U82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AS82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AT82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AU82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":26.311306395452888},{"$f":"IFERROR((('System Detail - Hydro'!X82*'System Detail - Hydro'!$N82)+('System Detail - Hydro'!AV82*'System Detail - Hydro'!$AL82))/SUM('System Detail - Hydro'!$N82+'System Detail - Hydro'!$AL82),\"\")","v":23.248527782606843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q82:R82)*(1-Controls!$C$28))+(SUM(S82:T82)*Controls!$C$28))","v":28.462308976718418}]
[null,2025,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C83&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C83&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B83&C83,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B83,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C83,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.334923447595706},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B83,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C83,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.480905141164101},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B83),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D83),O83*E83*(1/(1-F83))*H83*(1-L83)-J83)","v":32.180461733872399},{"$f":"IF(Controls!$C$42=1,Q83*$D83,0)","v":0.89389157539944775},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B83),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D83),P83*E83*(1/(1-F83))*I83*(1-M83)-K83)","v":30.918407397919452},{"$f":"IF(Controls!$C$42=1,S83*$D83,0)","v":0.85883490816035624},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B83)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B83),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B83&'System Detail - Hydro'!C83,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B83)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B83&'System Detail - Hydro'!C83,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},33.074353309271849,31.77724230607981,null,2025,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C83&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C83&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z83&AA83,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B83,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C83,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.400857058506674},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B83,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C83,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.125645967818901},{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B83),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D83),AM83*AC83*(1/(1-AD83))*AF83*(1-AJ83)-AH83)","v":22.505788262481225},0.62515369393784326,{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B83),0)),'Hourly - NLH'!$B$11:$B$8772,$C83,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D83),AN83*AC83*(1/(1-AD83))*AG83*(1-AK83)-AI83)","v":23.957508713019379},0.66547880459979625,{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z83)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z83),0)),'Hourly - NLH'!$B$11:$B$8772,$AA83,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z83&'System Detail - Hydro'!AA83,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z83)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA83,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z83&'System Detail - Hydro'!AA83,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.130941956419068,24.622987517619176,null,2025,7,{"$f":"IFERROR((('System Detail - Hydro'!Q83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AO83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.149347787459412},{"$f":"IFERROR((('System Detail - Hydro'!R83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AP83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":0.78191745812377922},{"$f":"IFERROR((('System Detail - Hydro'!S83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AQ83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.018032945877753},{"$f":"IFERROR((('System Detail - Hydro'!T83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AR83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":0.77826986501012285},{"$f":"IFERROR((('System Detail - Hydro'!U83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AS83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AT83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AU83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.931265245583187},{"$f":"IFERROR((('System Detail - Hydro'!X83*'System Detail - Hydro'!$N83)+('System Detail - Hydro'!AV83*'System Detail - Hydro'!$AL83))/SUM('System Detail - Hydro'!$N83+'System Detail - Hydro'!$AL83),\"\")","v":28.796302810887877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q83:R83)*(1-Controls!$C$28))+(SUM(S83:T83)*Controls!$C$28))","v":33.074353309271849}]
[null,2025,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C84&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C84&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B84&C84,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B84,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C84,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.987630442187964},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B84,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C84,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.613737445154442},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B84),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D84),O84*E84*(1/(1-F84))*H84*(1-L84)-J84)","v":31.699911012727192},{"$f":"IF(Controls!$C$42=1,Q84*$D84,0)","v":0.88054309566860278},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B84),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D84),P84*E84*(1/(1-F84))*I84*(1-M84)-K84)","v":31.015452253201317},{"$f":"IF(Controls!$C$42=1,S84*$D84,0)","v":0.86153056800792793},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B84)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B84),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B84&'System Detail - Hydro'!C84,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B84)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B84&'System Detail - Hydro'!C84,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},32.580454108395791,31.876982821209246,null,2025,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C84&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C84&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z84&AA84,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B84,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C84,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.000847159377276},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B84,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C84,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.403020956902537},{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B84),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D84),AM84*AC84*(1/(1-AD84))*AF84*(1-AJ84)-AH84)","v":24.290073916417761},0.67471662213166561,{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B84),0)),'Hourly - NLH'!$B$11:$B$8772,$C84,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D84),AN84*AC84*(1/(1-AD84))*AG84*(1-AK84)-AI84)","v":26.667639350888294},0.74075935729842401,{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z84)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z84),0)),'Hourly - NLH'!$B$11:$B$8772,$AA84,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z84&'System Detail - Hydro'!AA84,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z84)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA84,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z84&'System Detail - Hydro'!AA84,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.964790538549426,27.408398708186716,null,2025,8,{"$f":"IFERROR((('System Detail - Hydro'!Q84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AO84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":28.612478889264928},{"$f":"IFERROR((('System Detail - Hydro'!R84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AP84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":0.79478206502821225},{"$f":"IFERROR((('System Detail - Hydro'!S84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AQ84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":29.20386354390423},{"$f":"IFERROR((('System Detail - Hydro'!T84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AR84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":0.81120923021230129},{"$f":"IFERROR((('System Detail - Hydro'!U84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AS84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AT84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AU84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":29.40726095429314},{"$f":"IFERROR((('System Detail - Hydro'!X84*'System Detail - Hydro'!$N84)+('System Detail - Hydro'!AV84*'System Detail - Hydro'!$AL84))/SUM('System Detail - Hydro'!$N84+'System Detail - Hydro'!$AL84),\"\")","v":30.015072774116526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q84:R84)*(1-Controls!$C$28))+(SUM(S84:T84)*Controls!$C$28))","v":32.580454108395791}]
[null,2025,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C85&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C85&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B85&C85,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B85,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C85,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.445063664935468},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B85,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C85,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.287223732134475},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B85),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D85),O85*E85*(1/(1-F85))*H85*(1-L85)-J85)","v":27.64665942197152},{"$f":"IF(Controls!$C$42=1,Q85*$D85,0)","v":0.76795405080299584},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B85),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D85),P85*E85*(1/(1-F85))*I85*(1-M85)-K85)","v":23.283160463677092},{"$f":"IF(Controls!$C$42=1,S85*$D85,0)","v":0.64674712125859823},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B85)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B85),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B85&'System Detail - Hydro'!C85,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B85)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B85&'System Detail - Hydro'!C85,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.414613472774516,23.929907584935691,null,2025,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C85&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C85&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z85&AA85,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B85,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C85,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.742163997650827},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B85,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C85,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.070839987008046},{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B85),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D85),AM85*AC85*(1/(1-AD85))*AF85*(1-AJ85)-AH85)","v":21.781261589577426},0.60502818130794844,{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B85),0)),'Hourly - NLH'!$B$11:$B$8772,$C85,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D85),AN85*AC85*(1/(1-AD85))*AG85*(1-AK85)-AI85)","v":20.246281962331757},0.56239034197078186,{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z85)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z85),0)),'Hourly - NLH'!$B$11:$B$8772,$AA85,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z85&'System Detail - Hydro'!AA85,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z85)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA85,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z85&'System Detail - Hydro'!AA85,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},22.386289770885373,20.80867230430254,null,2025,9,{"$f":"IFERROR((('System Detail - Hydro'!Q85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AO85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":25.202743658473981},{"$f":"IFERROR((('System Detail - Hydro'!R85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AP85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":0.70006827184672615},{"$f":"IFERROR((('System Detail - Hydro'!S85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AQ85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":22.017794421449871},{"$f":"IFERROR((('System Detail - Hydro'!T85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AR85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":0.61159846322200806},{"$f":"IFERROR((('System Detail - Hydro'!U85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AS85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AT85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AU85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":25.902811930320706},{"$f":"IFERROR((('System Detail - Hydro'!X85*'System Detail - Hydro'!$N85)+('System Detail - Hydro'!AV85*'System Detail - Hydro'!$AL85))/SUM('System Detail - Hydro'!$N85+'System Detail - Hydro'!$AL85),\"\")","v":22.629392884671876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q85:R85)*(1-Controls!$C$28))+(SUM(S85:T85)*Controls!$C$28))","v":28.414613472774516}]
[null,2025,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C86&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C86&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B86&C86,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B86,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C86,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.593270767680451},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B86,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C86,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.638255745516812},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B86),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D86),O86*E86*(1/(1-F86))*H86*(1-L86)-J86)","v":29.329177557329388},{"$f":"IF(Controls!$C$42=1,Q86*$D86,0)","v":0.81469013554568692},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B86),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D86),P86*E86*(1/(1-F86))*I86*(1-M86)-K86)","v":21.487407470199081},{"$f":"IF(Controls!$C$42=1,S86*$D86,0)","v":0.59686565946842363},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B86)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B86),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B86&'System Detail - Hydro'!C86,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B86)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B86&'System Detail - Hydro'!C86,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.143867692875073,22.084273129667505,null,2025,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C86&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C86&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z86&AA86,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B86,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C86,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.649769089069387},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B86,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C86,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.356971762740244},{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B86),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D86),AM86*AC86*(1/(1-AD86))*AF86*(1-AJ86)-AH86)","v":23.177662995220956},0.64381666926388226,{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B86),0)),'Hourly - NLH'!$B$11:$B$8772,$C86,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D86),AN86*AC86*(1/(1-AD86))*AG86*(1-AK86)-AI86)","v":18.41305187082218},0.51146786148802659,{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z86)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z86),0)),'Hourly - NLH'!$B$11:$B$8772,$AA86,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z86&'System Detail - Hydro'!AA86,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z86)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA86,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z86&'System Detail - Hydro'!AA86,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.821479664484837,18.924519732310205,null,2025,10,{"$f":"IFERROR((('System Detail - Hydro'!Q86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AO86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":26.766046489784209},{"$f":"IFERROR((('System Detail - Hydro'!R86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AP86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":0.74349285792826836},{"$f":"IFERROR((('System Detail - Hydro'!S86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AQ86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":20.206425970458703},{"$f":"IFERROR((('System Detail - Hydro'!T86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AR86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":0.56128324364325821},{"$f":"IFERROR((('System Detail - Hydro'!U86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AS86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AT86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AU86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":27.509539347712472},{"$f":"IFERROR((('System Detail - Hydro'!X86*'System Detail - Hydro'!$N86)+('System Detail - Hydro'!AV86*'System Detail - Hydro'!$AL86))/SUM('System Detail - Hydro'!$N86+'System Detail - Hydro'!$AL86),\"\")","v":20.767709214101963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q86:R86)*(1-Controls!$C$28))+(SUM(S86:T86)*Controls!$C$28))","v":30.143867692875073}]
[null,2025,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C87&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C87&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B87&C87,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B87,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C87,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.769159832666752},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B87,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C87,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.353827962321606},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B87),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D87),O87*E87*(1/(1-F87))*H87*(1-L87)-J87)","v":39.572169142462307},{"$f":"IF(Controls!$C$42=1,Q87*$D87,0)","v":1.0992144522120395},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B87),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D87),P87*E87*(1/(1-F87))*I87*(1-M87)-K87)","v":29.03228243234939},{"$f":"IF(Controls!$C$42=1,S87*$D87,0)","v":0.80644314228649938},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B87)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B87),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B87&'System Detail - Hydro'!C87,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.444174035292704},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B87)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B87&'System Detail - Hydro'!C87,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1210737726708897},62.23663140263794,51.403973382599482,null,2025,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C87&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C87&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z87&AA87,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B87,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C87,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.807930495220241},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B87,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C87,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.586356939843039},{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B87),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D87),AM87*AC87*(1/(1-AD87))*AF87*(1-AJ87)-AH87)","v":35.576537863012469},0.98822595339434594,{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B87),0)),'Hourly - NLH'!$B$11:$B$8772,$C87,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D87),AN87*AC87*(1/(1-AD87))*AG87*(1-AK87)-AI87)","v":23.954446677752323},0.6653937490293873,{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z87)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z87),0)),'Hourly - NLH'!$B$11:$B$8772,$AA87,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z87&'System Detail - Hydro'!AA87,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.9173450841148343},{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z87)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA87,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z87&'System Detail - Hydro'!AA87,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.25120302872439437},41.733311929246049,29.788388539620939,null,2025,11,{"$f":"IFERROR((('System Detail - Hydro'!Q87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AO87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":37.907322776024877},{"$f":"IFERROR((('System Detail - Hydro'!R87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AP87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":1.0529692443713339},{"$f":"IFERROR((('System Detail - Hydro'!S87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AQ87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":26.916517534600612},{"$f":"IFERROR((('System Detail - Hydro'!T87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AR87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":0.74767256176270269},{"$f":"IFERROR((('System Detail - Hydro'!U87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AS87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":13.974661972301924},{"$f":"IFERROR((('System Detail - Hydro'!V87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AT87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":0.75862762935985006},{"$f":"IFERROR((('System Detail - Hydro'!W87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AU87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":53.693581622057984},{"$f":"IFERROR((('System Detail - Hydro'!X87*'System Detail - Hydro'!$N87)+('System Detail - Hydro'!AV87*'System Detail - Hydro'!$AL87))/SUM('System Detail - Hydro'!$N87+'System Detail - Hydro'!$AL87),\"\")","v":42.397479698025087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q87:R87)*(1-Controls!$C$28))+(SUM(S87:T87)*Controls!$C$28))","v":40.671383594674346}]
[null,2025,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C88&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C88&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B88&C88,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B88,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C88,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.136447159223671},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B88,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C88,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.75819616666692},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B88),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D88),O88*E88*(1/(1-F88))*H88*(1-L88)-J88)","v":50.134313958587576},{"$f":"IF(Controls!$C$42=1,Q88*$D88,0)","v":1.3926040358470535},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B88),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D88),P88*E88*(1/(1-F88))*I88*(1-M88)-K88)","v":32.41570864575187},{"$f":"IF(Controls!$C$42=1,S88*$D88,0)","v":0.90042613771887081},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B88)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B88),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B88&'System Detail - Hydro'!C88,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":167.46337947807007},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B88)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B88&'System Detail - Hydro'!C88,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":16.107143618499446},235.09744109100413,216.88665788004025,null,2025,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C88&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C88&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z88&AA88,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B88,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C88,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.084010752374859},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B88,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C88,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.233515423769344},{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B88),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D88),AM88*AC88*(1/(1-AD88))*AF88*(1-AJ88)-AH88)","v":44.719767461812992},1.2422016725092739,{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B88),0)),'Hourly - NLH'!$B$11:$B$8772,$C88,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D88),AN88*AC88*(1/(1-AD88))*AG88*(1-AK88)-AI88)","v":25.059398495909605},0.69608650694073382,{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z88)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z88),0)),'Hourly - NLH'!$B$11:$B$8772,$AA88,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z88&'System Detail - Hydro'!AA88,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.107295554130324},{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z88)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA88,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z88&'System Detail - Hydro'!AA88,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.9401875110980802},71.009452199550665,50.802968068078748,null,2025,12,{"$f":"IFERROR((('System Detail - Hydro'!Q88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AO88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":48.103859022297108},{"$f":"IFERROR((('System Detail - Hydro'!R88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AP88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":1.3362031495953863},{"$f":"IFERROR((('System Detail - Hydro'!S88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AQ88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":29.657092339561018},{"$f":"IFERROR((('System Detail - Hydro'!T88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AR88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":0.82379877617706943},{"$f":"IFERROR((('System Detail - Hydro'!U88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AS88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":113.32984800659267},{"$f":"IFERROR((('System Detail - Hydro'!V88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AT88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":10.794535078223934},{"$f":"IFERROR((('System Detail - Hydro'!W88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AU88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":173.56444525670909},{"$f":"IFERROR((('System Detail - Hydro'!X88*'System Detail - Hydro'!$N88)+('System Detail - Hydro'!AV88*'System Detail - Hydro'!$AL88))/SUM('System Detail - Hydro'!$N88+'System Detail - Hydro'!$AL88),\"\")","v":154.6052742005547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q88:R88)*(1-Controls!$C$28))+(SUM(S88:T88)*Controls!$C$28))","v":51.526917994434626}]
[null,2026,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C89&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C89&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B89&C89,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B89,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C89,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.692721357442167},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B89,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C89,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.492190407635995},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B89),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D89),O89*E89*(1/(1-F89))*H89*(1-L89)-J89)","v":65.418605914498428},{"$f":"IF(Controls!$C$42=1,Q89*$D89,0)","v":1.8171628855093451},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B89),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D89),P89*E89*(1/(1-F89))*I89*(1-M89)-K89)","v":44.852454887561585},{"$f":"IF(Controls!$C$42=1,S89*$D89,0)","v":1.2458873925284264},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B89)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B89),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B89&'System Detail - Hydro'!C89,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":304.13800222112542},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B89)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B89&'System Detail - Hydro'!C89,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":34.162615050036216},405.53638607116937,384.39895955125161,null,2026,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C89&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C89&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z89&AA89,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B89,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C89,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.632130580655023},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B89,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C89,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.528754007037065},{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B89),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D89),AM89*AC89*(1/(1-AD89))*AF89*(1-AJ89)-AH89)","v":59.830976020743876},1.6619527045684059,{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B89),0)),'Hourly - NLH'!$B$11:$B$8772,$C89,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D89),AN89*AC89*(1/(1-AD89))*AG89*(1-AK89)-AI89)","v":31.738103709988344},0.88160399189208949,{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z89)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z89),0)),'Hourly - NLH'!$B$11:$B$8772,$AA89,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z89&'System Detail - Hydro'!AA89,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.615720096196579},{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z89)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA89,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z89&'System Detail - Hydro'!AA89,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.5709407709150915},92.679589592423952,63.806368568992106,null,2026,1,{"$f":"IFERROR((('System Detail - Hydro'!Q89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AO89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":63.323244704340475},{"$f":"IFERROR((('System Detail - Hydro'!R89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AP89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":1.7589590676564928},{"$f":"IFERROR((('System Detail - Hydro'!S89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AQ89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":39.934573195971623},{"$f":"IFERROR((('System Detail - Hydro'!T89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AR89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":1.1092811172898001},{"$f":"IFERROR((('System Detail - Hydro'!U89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AS89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":200.8171464242771},{"$f":"IFERROR((('System Detail - Hydro'!V89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AT89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":22.315737195365791},{"$f":"IFERROR((('System Detail - Hydro'!W89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AU89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":288.21508739163983},{"$f":"IFERROR((('System Detail - Hydro'!X89*'System Detail - Hydro'!$N89)+('System Detail - Hydro'!AV89*'System Detail - Hydro'!$AL89))/SUM('System Detail - Hydro'!$N89+'System Detail - Hydro'!$AL89),\"\")","v":264.1767379329043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q89:R89)*(1-Controls!$C$28))+(SUM(S89:T89)*Controls!$C$28))","v":67.235768800007776}]
[null,2026,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C90&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C90&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B90&C90,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B90,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C90,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.458433440102326},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B90,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C90,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.124407490315328},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B90),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D90),O90*E90*(1/(1-F90))*H90*(1-L90)-J90)","v":60.265942911187679},{"$f":"IF(Controls!$C$42=1,Q90*$D90,0)","v":1.6740349811423358},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B90),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D90),P90*E90*(1/(1-F90))*I90*(1-M90)-K90)","v":34.154118631789359},{"$f":"IF(Controls!$C$42=1,S90*$D90,0)","v":0.94871475625890656},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B90)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B90),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B90&'System Detail - Hydro'!C90,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":235.38338428037534},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B90)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B90&'System Detail - Hydro'!C90,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.773332715185095},319.09669488789046,292.25955038360871,null,2026,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C90&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C90&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z90&AA90,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B90,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C90,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.588915415541848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B90,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C90,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.80388676116986},{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B90),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D90),AM90*AC90*(1/(1-AD90))*AF90*(1-AJ90)-AH90)","v":52.681986568694889},1.4633719167396317,{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B90),0)),'Hourly - NLH'!$B$11:$B$8772,$C90,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D90),AN90*AC90*(1/(1-AD90))*AG90*(1-AK90)-AI90)","v":25.826175925895186},0.71738563839940706,{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z90)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z90),0)),'Hourly - NLH'!$B$11:$B$8772,$AA90,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z90&'System Detail - Hydro'!AA90,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.041426267648738},{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z90)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA90,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z90&'System Detail - Hydro'!AA90,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.614424155958456},80.801208909041719,53.199411987901783,null,2026,2,{"$f":"IFERROR((('System Detail - Hydro'!Q90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AO90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":57.421959282752887},{"$f":"IFERROR((('System Detail - Hydro'!R90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AP90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":1.5950363319913217},{"$f":"IFERROR((('System Detail - Hydro'!S90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AQ90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":31.031140117079044},{"$f":"IFERROR((('System Detail - Hydro'!T90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AR90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":0.86196633706159431},{"$f":"IFERROR((('System Detail - Hydro'!U90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AS90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":156.50515002560286},{"$f":"IFERROR((('System Detail - Hydro'!V90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AT90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":14.213742005475106},{"$f":"IFERROR((('System Detail - Hydro'!W90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AU90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":229.73588764582223},{"$f":"IFERROR((('System Detail - Hydro'!X90*'System Detail - Hydro'!$N90)+('System Detail - Hydro'!AV90*'System Detail - Hydro'!$AL90))/SUM('System Detail - Hydro'!$N90+'System Detail - Hydro'!$AL90),\"\")","v":202.61199848521861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q90:R90)*(1-Controls!$C$28))+(SUM(S90:T90)*Controls!$C$28))","v":61.939977892330013}]
[null,2026,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C91&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C91&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B91&C91,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B91,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C91,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.198869027249458},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B91,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C91,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.039227579774444},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B91),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D91),O91*E91*(1/(1-F91))*H91*(1-L91)-J91)","v":42.598008398943627},{"$f":"IF(Controls!$C$42=1,Q91*$D91,0)","v":1.1832645892874376},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B91),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D91),P91*E91*(1/(1-F91))*I91*(1-M91)-K91)","v":29.960765939048741},{"$f":"IF(Controls!$C$42=1,S91*$D91,0)","v":0.83223405825904084},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B91)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B91),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B91&'System Detail - Hydro'!C91,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":68.635700051193069},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B91)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B91&'System Detail - Hydro'!C91,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.5589937108824721},118.97596675030661,105.98769375938332,null,2026,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C91&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C91&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z91&AA91,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B91,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C91,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.759951995011058},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B91,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C91,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.160931793287116},{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B91),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D91),AM91*AC91*(1/(1-AD91))*AF91*(1-AJ91)-AH91)","v":36.975905620737919},1.0270968390845829,{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B91),0)),'Hourly - NLH'!$B$11:$B$8772,$C91,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D91),AN91*AC91*(1/(1-AD91))*AG91*(1-AK91)-AI91)","v":23.584883940439802},0.65512823387932018,{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z91)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z91),0)),'Hourly - NLH'!$B$11:$B$8772,$AA91,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z91&'System Detail - Hydro'!AA91,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":11.46979787135035},{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z91)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA91,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z91&'System Detail - Hydro'!AA91,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.80829419520535606},50.281094526378212,36.518104240874827,null,2026,3,{"$f":"IFERROR((('System Detail - Hydro'!Q91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AO91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":40.489719857116484},{"$f":"IFERROR((('System Detail - Hydro'!R91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AP91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":1.1247016829613672},{"$f":"IFERROR((('System Detail - Hydro'!S91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AQ91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":27.569810189570386},{"$f":"IFERROR((('System Detail - Hydro'!T91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AR91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":0.76581937411664558},{"$f":"IFERROR((('System Detail - Hydro'!U91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AS91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":47.198486733752048},{"$f":"IFERROR((('System Detail - Hydro'!V91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AT91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":4.4024813925035531},{"$f":"IFERROR((('System Detail - Hydro'!W91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AU91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":93.215389666333465},{"$f":"IFERROR((('System Detail - Hydro'!X91*'System Detail - Hydro'!$N91)+('System Detail - Hydro'!AV91*'System Detail - Hydro'!$AL91))/SUM('System Detail - Hydro'!$N91+'System Detail - Hydro'!$AL91),\"\")","v":79.93659768994263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q91:R91)*(1-Controls!$C$28))+(SUM(S91:T91)*Controls!$C$28))","v":43.781272988231066}]
[null,2026,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C92&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C92&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B92&C92,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B92,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C92,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.471825717226494},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B92,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C92,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.177227646434321},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B92),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D92),O92*E92*(1/(1-F92))*H92*(1-L92)-J92)","v":28.167757443805463},{"$f":"IF(Controls!$C$42=1,Q92*$D92,0)","v":0.78242883166620469},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B92),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D92),P92*E92*(1/(1-F92))*I92*(1-M92)-K92)","v":21.036158134774212},{"$f":"IF(Controls!$C$42=1,S92*$D92,0)","v":0.58433109788640891},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B92)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B92),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B92&'System Detail - Hydro'!C92,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2339405458825035},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B92)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B92&'System Detail - Hydro'!C92,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.184126821354173,22.854429778543125,null,2026,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C92&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C92&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z92&AA92,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B92,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C92,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.272902035498646},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B92,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C92,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.638368677198269},{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B92),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D92),AM92*AC92*(1/(1-AD92))*AF92*(1-AJ92)-AH92)","v":24.219087596561188},0.67274480227982014,{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B92),0)),'Hourly - NLH'!$B$11:$B$8772,$C92,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D92),AN92*AC92*(1/(1-AD92))*AG92*(1-AK92)-AI92)","v":19.004062087744984},0.52788462574241324,{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z92)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z92),0)),'Hourly - NLH'!$B$11:$B$8772,$AA92,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z92&'System Detail - Hydro'!AA92,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":3.9404988773137148},{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z92)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA92,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z92&'System Detail - Hydro'!AA92,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.0746118939618452E-2},28.88307739509434,23.523191709740729,null,2026,4,{"$f":"IFERROR((('System Detail - Hydro'!Q92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AO92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":26.522478340787014},{"$f":"IFERROR((('System Detail - Hydro'!R92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AP92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":0.73672715275521117},{"$f":"IFERROR((('System Detail - Hydro'!S92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AQ92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":20.189451448512035},{"$f":"IFERROR((('System Detail - Hydro'!T92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AR92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":0.56081173449307742},{"$f":"IFERROR((('System Detail - Hydro'!U92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AS92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":2.3616731839788416},{"$f":"IFERROR((('System Detail - Hydro'!V92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AT92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":2.1144216224841021E-2},{"$f":"IFERROR((('System Detail - Hydro'!W92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AU92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":29.64202289374591},{"$f":"IFERROR((('System Detail - Hydro'!X92*'System Detail - Hydro'!$N92)+('System Detail - Hydro'!AV92*'System Detail - Hydro'!$AL92))/SUM('System Detail - Hydro'!$N92+'System Detail - Hydro'!$AL92),\"\")","v":23.133080583208791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q92:R92)*(1-Controls!$C$28))+(SUM(S92:T92)*Controls!$C$28))","v":28.950186275471669}]
[null,2026,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C93&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C93&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B93&C93,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B93,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C93,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.828122892679154},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B93,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C93,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.42892616631076},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B93),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D93),O93*E93*(1/(1-F93))*H93*(1-L93)-J93)","v":28.205731266357994},{"$f":"IF(Controls!$C$42=1,Q93*$D93,0)","v":0.78348364810563731},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B93),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D93),P93*E93*(1/(1-F93))*I93*(1-M93)-K93)","v":22.297556823001283},{"$f":"IF(Controls!$C$42=1,S93*$D93,0)","v":0.61936955289525231},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B93)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B93),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B93&'System Detail - Hydro'!C93,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B93)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B93&'System Detail - Hydro'!C93,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},28.989214914463631,22.916926375896537,null,2026,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C93&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C93&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z93&AA93,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B93,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C93,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.712660273216859},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B93,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C93,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.440038017530274},{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B93),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D93),AM93*AC93*(1/(1-AD93))*AF93*(1-AJ93)-AH93)","v":23.146645713304274},0.64295508787246525,{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B93),0)),'Hourly - NLH'!$B$11:$B$8772,$C93,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D93),AN93*AC93*(1/(1-AD93))*AG93*(1-AK93)-AI93)","v":18.423753965976335},0.51176513853695571,{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z93)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z93),0)),'Hourly - NLH'!$B$11:$B$8772,$AA93,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z93&'System Detail - Hydro'!AA93,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z93)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA93,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z93&'System Detail - Hydro'!AA93,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.789600801176739,18.93551910451329,null,2026,5,{"$f":"IFERROR((('System Detail - Hydro'!Q93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AO93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":26.097778952585607},{"$f":"IFERROR((('System Detail - Hydro'!R93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AP93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":0.72493008134181558},{"$f":"IFERROR((('System Detail - Hydro'!S93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AQ93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":20.683472299240886},{"$f":"IFERROR((('System Detail - Hydro'!T93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AR93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":0.57453438024596204},{"$f":"IFERROR((('System Detail - Hydro'!U93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AS93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AT93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AU93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":26.822709033927428},{"$f":"IFERROR((('System Detail - Hydro'!X93*'System Detail - Hydro'!$N93)+('System Detail - Hydro'!AV93*'System Detail - Hydro'!$AL93))/SUM('System Detail - Hydro'!$N93+'System Detail - Hydro'!$AL93),\"\")","v":21.258006679486851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q93:R93)*(1-Controls!$C$28))+(SUM(S93:T93)*Controls!$C$28))","v":28.989214914463631}]
[null,2026,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C94&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C94&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B94&C94,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B94,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C94,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.854670429403882},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B94,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C94,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.121535006309738},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B94),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D94),O94*E94*(1/(1-F94))*H94*(1-L94)-J94)","v":29.263010656269131},{"$f":"IF(Controls!$C$42=1,Q94*$D94,0)","v":0.81285218691967953},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B94),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D94),P94*E94*(1/(1-F94))*I94*(1-M94)-K94)","v":25.518461355945583},{"$f":"IF(Controls!$C$42=1,S94*$D94,0)","v":0.70883810841116923},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B94)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B94),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B94&'System Detail - Hydro'!C94,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B94)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B94&'System Detail - Hydro'!C94,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.075862843188812,26.227299464356751,null,2026,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C94&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C94&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z94&AA94,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B94,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C94,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.57448367124557},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B94,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C94,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.76031741565026},{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B94),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D94),AM94*AC94*(1/(1-AD94))*AF94*(1-AJ94)-AH94)","v":23.944713139993127},0.66512337604736693,{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B94),0)),'Hourly - NLH'!$B$11:$B$8772,$C94,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D94),AN94*AC94*(1/(1-AD94))*AG94*(1-AK94)-AI94)","v":22.347011104769543},0.62074326736229946,{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z94)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z94),0)),'Hourly - NLH'!$B$11:$B$8772,$AA94,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z94&'System Detail - Hydro'!AA94,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z94)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA94,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z94&'System Detail - Hydro'!AA94,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.609836516040495,22.967754372131843,null,2026,6,{"$f":"IFERROR((('System Detail - Hydro'!Q94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AO94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":27.047053357820793},{"$f":"IFERROR((('System Detail - Hydro'!R94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AP94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":0.75129851572288264},{"$f":"IFERROR((('System Detail - Hydro'!S94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AQ94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":24.197023751288896},{"$f":"IFERROR((('System Detail - Hydro'!T94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AR94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":0.67213192464080684},{"$f":"IFERROR((('System Detail - Hydro'!U94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AS94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AT94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AU94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":27.798351873543684},{"$f":"IFERROR((('System Detail - Hydro'!X94*'System Detail - Hydro'!$N94)+('System Detail - Hydro'!AV94*'System Detail - Hydro'!$AL94))/SUM('System Detail - Hydro'!$N94+'System Detail - Hydro'!$AL94),\"\")","v":24.869155675929708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q94:R94)*(1-Controls!$C$28))+(SUM(S94:T94)*Controls!$C$28))","v":30.075862843188812}]
[null,2026,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C95&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C95&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B95&C95,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B95,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C95,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.365306731167728},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B95,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C95,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.92767833231904},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B95),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D95),O95*E95*(1/(1-F95))*H95*(1-L95)-J95)","v":34.468077285986062},{"$f":"IF(Controls!$C$42=1,Q95*$D95,0)","v":0.95743573106439794},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B95),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D95),P95*E95*(1/(1-F95))*I95*(1-M95)-K95)","v":33.858974083632027},{"$f":"IF(Controls!$C$42=1,S95*$D95,0)","v":0.9405163895821097},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B95)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B95),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B95&'System Detail - Hydro'!C95,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B95)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B95&'System Detail - Hydro'!C95,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},35.425513017050463,34.799490473214135,null,2026,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C95&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C95&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z95&AA95,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B95,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C95,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.92170700218816},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B95,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C95,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.207154993653635},{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B95),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D95),AM95*AC95*(1/(1-AD95))*AF95*(1-AJ95)-AH95)","v":24.175487086266465},0.67153369073151858,{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B95),0)),'Hourly - NLH'!$B$11:$B$8772,$C95,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D95),AN95*AC95*(1/(1-AD95))*AG95*(1-AK95)-AI95)","v":26.420566580058001},0.73389630262312922,{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z95)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z95),0)),'Hourly - NLH'!$B$11:$B$8772,$AA95,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z95&'System Detail - Hydro'!AA95,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z95)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA95,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z95&'System Detail - Hydro'!AA95,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.847020776997983,27.154462882681131,null,2026,7,{"$f":"IFERROR((('System Detail - Hydro'!Q95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AO95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":30.179498036102895},{"$f":"IFERROR((('System Detail - Hydro'!R95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AP95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":0.83830988092569825},{"$f":"IFERROR((('System Detail - Hydro'!S95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AQ95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":30.759637623809517},{"$f":"IFERROR((('System Detail - Hydro'!T95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AR95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":0.85442468668253457},{"$f":"IFERROR((('System Detail - Hydro'!U95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AS95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AT95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AU95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":31.017807917028598},{"$f":"IFERROR((('System Detail - Hydro'!X95*'System Detail - Hydro'!$N95)+('System Detail - Hydro'!AV95*'System Detail - Hydro'!$AL95))/SUM('System Detail - Hydro'!$N95+'System Detail - Hydro'!$AL95),\"\")","v":31.614062310492049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q95:R95)*(1-Controls!$C$28))+(SUM(S95:T95)*Controls!$C$28))","v":35.425513017050463}]
[null,2026,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C96&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C96&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B96&C96,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B96,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C96,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.048645505421256},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B96,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C96,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.383019104225731},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B96),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D96),O96*E96*(1/(1-F96))*H96*(1-L96)-J96)","v":32.842328073798598},{"$f":"IF(Controls!$C$42=1,Q96*$D96,0)","v":0.91227654296744742},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B96),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D96),P96*E96*(1/(1-F96))*I96*(1-M96)-K96)","v":33.112211063607766},{"$f":"IF(Controls!$C$42=1,S96*$D96,0)","v":0.91977320764954862},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B96)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B96),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B96&'System Detail - Hydro'!C96,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B96)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B96&'System Detail - Hydro'!C96,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},33.754604616766045,34.031984271257315,null,2026,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C96&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C96&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z96&AA96,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B96,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C96,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.77633019463666},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B96,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C96,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.956425975910197},{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B96),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D96),AM96*AC96*(1/(1-AD96))*AF96*(1-AJ96)-AH96)","v":25.086993404641362},0.69685302348866984,{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B96),0)),'Hourly - NLH'!$B$11:$B$8772,$C96,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D96),AN96*AC96*(1/(1-AD96))*AG96*(1-AK96)-AI96)","v":28.477439865941854},0.79103102359515509,{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z96)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z96),0)),'Hourly - NLH'!$B$11:$B$8772,$AA96,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z96&'System Detail - Hydro'!AA96,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z96)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA96,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z96&'System Detail - Hydro'!AA96,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},25.783846428130033,29.26847088953701,null,2026,8,{"$f":"IFERROR((('System Detail - Hydro'!Q96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AO96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":29.610938628316415},{"$f":"IFERROR((('System Detail - Hydro'!R96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AP96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":0.82251674318462353},{"$f":"IFERROR((('System Detail - Hydro'!S96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AQ96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":31.181056397913636},{"$f":"IFERROR((('System Detail - Hydro'!T96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AR96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":0.86613063096021792},{"$f":"IFERROR((('System Detail - Hydro'!U96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AS96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AT96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AU96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":30.43345537150104},{"$f":"IFERROR((('System Detail - Hydro'!X96*'System Detail - Hydro'!$N96)+('System Detail - Hydro'!AV96*'System Detail - Hydro'!$AL96))/SUM('System Detail - Hydro'!$N96+'System Detail - Hydro'!$AL96),\"\")","v":32.047187028873857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q96:R96)*(1-Controls!$C$28))+(SUM(S96:T96)*Controls!$C$28))","v":33.754604616766045}]
[null,2026,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C97&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C97&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B97&C97,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B97,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C97,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.703139406946789},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B97,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C97,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.622140862303223},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B97),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D97),O97*E97*(1/(1-F97))*H97*(1-L97)-J97)","v":29.025613145992835},{"$f":"IF(Controls!$C$42=1,Q97*$D97,0)","v":0.80625788643351159},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B97),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D97),P97*E97*(1/(1-F97))*I97*(1-M97)-K97)","v":24.847251394389474},{"$f":"IF(Controls!$C$42=1,S97*$D97,0)","v":0.69019359874188568},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B97)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B97),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B97&'System Detail - Hydro'!C97,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B97)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B97&'System Detail - Hydro'!C97,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},29.831871032426346,25.537444993131359,null,2026,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C97&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C97&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z97&AA97,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B97,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C97,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.068994948235055},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B97,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C97,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.52729192508524},{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B97),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D97),AM97*AC97*(1/(1-AD97))*AF97*(1-AJ97)-AH97)","v":23.226488829789311},0.64517292706227669,{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B97),0)),'Hourly - NLH'!$B$11:$B$8772,$C97,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D97),AN97*AC97*(1/(1-AD97))*AG97*(1-AK97)-AI97)","v":21.944074741030693},0.60955071754909629,{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z97)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z97),0)),'Hourly - NLH'!$B$11:$B$8772,$AA97,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z97&'System Detail - Hydro'!AA97,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z97)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA97,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z97&'System Detail - Hydro'!AA97,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},23.871661756851587,22.553625458579791,null,2026,9,{"$f":"IFERROR((('System Detail - Hydro'!Q97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AO97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":26.6093113475747},{"$f":"IFERROR((('System Detail - Hydro'!R97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AP97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":0.73913915336216374},{"$f":"IFERROR((('System Detail - Hydro'!S97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AQ97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":23.637594455489985},{"$f":"IFERROR((('System Detail - Hydro'!T97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AR97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":0.65659239824489002},{"$f":"IFERROR((('System Detail - Hydro'!U97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AS97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AT97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AU97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":27.348450500936867},{"$f":"IFERROR((('System Detail - Hydro'!X97*'System Detail - Hydro'!$N97)+('System Detail - Hydro'!AV97*'System Detail - Hydro'!$AL97))/SUM('System Detail - Hydro'!$N97+'System Detail - Hydro'!$AL97),\"\")","v":24.294186853734875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q97:R97)*(1-Controls!$C$28))+(SUM(S97:T97)*Controls!$C$28))","v":29.831871032426346}]
[null,2026,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C98&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C98&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B98&C98,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B98,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C98,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.715596554946963},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B98,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C98,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.696003878449158},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B98),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D98),O98*E98*(1/(1-F98))*H98*(1-L98)-J98)","v":30.558741367101128},{"$f":"IF(Controls!$C$42=1,Q98*$D98,0)","v":0.84884429840575937},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B98),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D98),P98*E98*(1/(1-F98))*I98*(1-M98)-K98)","v":22.718126972772168},{"$f":"IF(Controls!$C$42=1,S98*$D98,0)","v":0.63105192454217518},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B98)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B98),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B98&'System Detail - Hydro'!C98,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B98)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B98&'System Detail - Hydro'!C98,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},31.407585665506886,23.349178897314342,null,2026,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C98&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C98&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z98&AA98,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B98,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C98,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.490442465690965},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B98,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C98,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.745941724434115},{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B98),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D98),AM98*AC98*(1/(1-AD98))*AF98*(1-AJ98)-AH98)","v":25.245405707458787},0.70125331532099844,{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B98),0)),'Hourly - NLH'!$B$11:$B$8772,$C98,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D98),AN98*AC98*(1/(1-AD98))*AG98*(1-AK98)-AI98)","v":18.802652840263661},0.52228998788357883,{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z98)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z98),0)),'Hourly - NLH'!$B$11:$B$8772,$AA98,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z98&'System Detail - Hydro'!AA98,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z98)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA98,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z98&'System Detail - Hydro'!AA98,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},25.946659022779784,19.32494282814724,null,2026,10,{"$f":"IFERROR((('System Detail - Hydro'!Q98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AO98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":28.344851508916818},{"$f":"IFERROR((('System Detail - Hydro'!R98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AP98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":0.78734805545377562},{"$f":"IFERROR((('System Detail - Hydro'!S98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AQ98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":21.086679417560291},{"$f":"IFERROR((('System Detail - Hydro'!T98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AR98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":0.58573445093442666},{"$f":"IFERROR((('System Detail - Hydro'!U98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AS98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AT98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AU98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":29.132199564370591},{"$f":"IFERROR((('System Detail - Hydro'!X98*'System Detail - Hydro'!$N98)+('System Detail - Hydro'!AV98*'System Detail - Hydro'!$AL98))/SUM('System Detail - Hydro'!$N98+'System Detail - Hydro'!$AL98),\"\")","v":21.672413868494715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q98:R98)*(1-Controls!$C$28))+(SUM(S98:T98)*Controls!$C$28))","v":31.407585665506886}]
[null,2026,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C99&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C99&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B99&C99,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B99,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C99,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.516259463744802},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B99,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C99,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.356372241349476},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B99),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D99),O99*E99*(1/(1-F99))*H99*(1-L99)-J99)","v":41.566866885400529},{"$f":"IF(Controls!$C$42=1,Q99*$D99,0)","v":1.1546220943591992},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B99),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D99),P99*E99*(1/(1-F99))*I99*(1-M99)-K99)","v":30.206729395280533},{"$f":"IF(Controls!$C$42=1,S99*$D99,0)","v":0.83906629898945595},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B99)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B99),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B99&'System Detail - Hydro'!C99,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.934091732071892},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B99)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B99&'System Detail - Hydro'!C99,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1429339864241765},64.798514698255801,53.122821412766051,null,2026,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C99&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C99&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z99&AA99,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B99,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C99,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.356486470559211},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B99,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C99,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.199185150762492},{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B99),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D99),AM99*AC99*(1/(1-AD99))*AF99*(1-AJ99)-AH99)","v":37.315116933960446},1.0365192686841755,{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B99),0)),'Hourly - NLH'!$B$11:$B$8772,$C99,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D99),AN99*AC99*(1/(1-AD99))*AG99*(1-AK99)-AI99)","v":24.628762737261276},0.68412453821869057,{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z99)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z99),0)),'Hourly - NLH'!$B$11:$B$8772,$AA99,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z99&'System Detail - Hydro'!AA99,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.0351827807475855},{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z99)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA99,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z99&'System Detail - Hydro'!AA99,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.25610132537288843},43.642920308765092,30.604171381600441,null,2026,11,{"$f":"IFERROR((('System Detail - Hydro'!Q99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AO99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":39.795304405633829},{"$f":"IFERROR((('System Detail - Hydro'!R99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AP99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":1.1054125836612725},{"$f":"IFERROR((('System Detail - Hydro'!S99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AQ99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":27.882576621105844},{"$f":"IFERROR((('System Detail - Hydro'!T99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AR99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":0.77450723200163707},{"$f":"IFERROR((('System Detail - Hydro'!U99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AS99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":14.309546335686765},{"$f":"IFERROR((('System Detail - Hydro'!V99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AT99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":0.77342037765280658},{"$f":"IFERROR((('System Detail - Hydro'!W99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AU99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":55.983683702634671},{"$f":"IFERROR((('System Detail - Hydro'!X99*'System Detail - Hydro'!$N99)+('System Detail - Hydro'!AV99*'System Detail - Hydro'!$AL99))/SUM('System Detail - Hydro'!$N99+'System Detail - Hydro'!$AL99),\"\")","v":43.740050566447046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q99:R99)*(1-Controls!$C$28))+(SUM(S99:T99)*Controls!$C$28))","v":42.721488979759727}]
[null,2026,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C100&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C100&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B100&C100,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B100,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C100,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.223946972527983},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B100,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C100,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.135221270580566},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B100),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D100),O100*E100*(1/(1-F100))*H100*(1-L100)-J100)","v":51.34646917761242},{"$f":"IF(Controls!$C$42=1,Q100*$D100,0)","v":1.426274632227039},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B100),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D100),P100*E100*(1/(1-F100))*I100*(1-M100)-K100)","v":34.078199664195878},{"$f":"IF(Controls!$C$42=1,S100*$D100,0)","v":0.94660591996854959},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B100)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B100),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B100&'System Detail - Hydro'!C100,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":171.47641874427489},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B100)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B100&'System Detail - Hydro'!C100,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":16.421222505222861},240.67038505933721,222.92244683366218,null,2026,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C100&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C100&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z100&AA100,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B100,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C100,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.316858328131872},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B100,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C100,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.764195514564857},{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B100),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D100),AM100*AC100*(1/(1-AD100))*AF100*(1-AJ100)-AH100)","v":46.09480811737059},1.280396813026506,{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B100),0)),'Hourly - NLH'!$B$11:$B$8772,$C100,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D100),AN100*AC100*(1/(1-AD100))*AG100*(1-AK100)-AI100)","v":26.900374200389471},0.74722414089884026,{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z100)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z100),0)),'Hourly - NLH'!$B$11:$B$8772,$AA100,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z100&'System Detail - Hydro'!AA100,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.661031449605129},{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z100)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA100,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z100&'System Detail - Hydro'!AA100,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.9780199131647307},73.014256293166952,53.286649704058171,null,2026,12,{"$f":"IFERROR((('System Detail - Hydro'!Q100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AO100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":49.377096280021732},{"$f":"IFERROR((('System Detail - Hydro'!R100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AP100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":1.3715704500268391},{"$f":"IFERROR((('System Detail - Hydro'!S100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AQ100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":31.386515115268477},{"$f":"IFERROR((('System Detail - Hydro'!T100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AR100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":0.87183775281740861},{"$f":"IFERROR((('System Detail - Hydro'!U100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AS100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":116.04564850877374},{"$f":"IFERROR((('System Detail - Hydro'!V100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AT100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":11.005021533201063},{"$f":"IFERROR((('System Detail - Hydro'!W100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AU100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":177.79933677202339},{"$f":"IFERROR((('System Detail - Hydro'!X100*'System Detail - Hydro'!$N100)+('System Detail - Hydro'!AV100*'System Detail - Hydro'!$AL100))/SUM('System Detail - Hydro'!$N100+'System Detail - Hydro'!$AL100),\"\")","v":159.30902291006069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q100:R100)*(1-Controls!$C$28))+(SUM(S100:T100)*Controls!$C$28))","v":52.772743809839461}]
[null,2027,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C101&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C101&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B101&C101,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B101,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C101,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.972035563739567},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B101,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C101,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.576509064765467},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B101),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D101),O101*E101*(1/(1-F101))*H101*(1-L101)-J101)","v":66.865653032196334},{"$f":"IF(Controls!$C$42=1,Q101*$D101,0)","v":1.8573581828426553},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B101),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D101),P101*E101*(1/(1-F101))*I101*(1-M101)-K101)","v":47.421735486337568},{"$f":"IF(Controls!$C$42=1,S101*$D101,0)","v":1.3172554885202155},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B101)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B101),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B101&'System Detail - Hydro'!C101,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":311.42710130919829},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B101)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B101&'System Detail - Hydro'!C101,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":34.830761032497854},414.98087355673511,394.99685331655388,null,2027,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C101&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C101&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z101&AA101,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B101,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C101,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.252643285570784},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B101,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C101,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.175356914149184},{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B101),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D101),AM101*AC101*(1/(1-AD101))*AF101*(1-AJ101)-AH101)","v":58.062076557005824},1.6128171656988779,{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B101),0)),'Hourly - NLH'!$B$11:$B$8772,$C101,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D101),AN101*AC101*(1/(1-AD101))*AG101*(1-AK101)-AI101)","v":32.462373414423823},0.9017223665899412,{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z101)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z101),0)),'Hourly - NLH'!$B$11:$B$8772,$AA101,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z101&'System Detail - Hydro'!AA101,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.301536461578252},{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z101)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA101,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z101&'System Detail - Hydro'!AA101,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.6212227456619841},91.597652929944928,65.286854988254007,null,2027,1,{"$f":"IFERROR((('System Detail - Hydro'!Q101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AO101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":63.564311853999889},{"$f":"IFERROR((('System Detail - Hydro'!R101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AP101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":1.7656553014137388},{"$f":"IFERROR((('System Detail - Hydro'!S101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AQ101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":41.811974709369913},{"$f":"IFERROR((('System Detail - Hydro'!T101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AR101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":1.1614305677963628},{"$f":"IFERROR((('System Detail - Hydro'!U101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AS101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":205.63001449134077},{"$f":"IFERROR((('System Detail - Hydro'!V101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AT101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":22.752184174934403},{"$f":"IFERROR((('System Detail - Hydro'!W101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AU101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":293.71216582168881},{"$f":"IFERROR((('System Detail - Hydro'!X101*'System Detail - Hydro'!$N101)+('System Detail - Hydro'!AV101*'System Detail - Hydro'!$AL101))/SUM('System Detail - Hydro'!$N101+'System Detail - Hydro'!$AL101),\"\")","v":271.35560394344145},{"$f":"AVERAGE(SUM(AZ101:BA101),SUM(BB101:BC101))","v":54.151686216289953},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q101:R101)*(1-Controls!$C$28))+(SUM(S101:T101)*Controls!$C$28))","v":68.723011215038994}]
[null,2027,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C102&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C102&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B102&C102,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B102,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C102,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.992288167381034},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B102,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C102,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.370867296381249},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B102),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D102),O102*E102*(1/(1-F102))*H102*(1-L102)-J102)","v":59.591745504132504},{"$f":"IF(Controls!$C$42=1,Q102*$D102,0)","v":1.6553074878171412},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B102),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D102),P102*E102*(1/(1-F102))*I102*(1-M102)-K102)","v":36.930352100462059},{"$f":"IF(Controls!$C$42=1,S102*$D102,0)","v":1.0258314778743824},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B102)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B102),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B102&'System Detail - Hydro'!C102,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":241.02468132045439},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B102)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B102&'System Detail - Hydro'!C102,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.199171450221744},324.47090576262576,301.1800363490126,null,2027,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C102&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C102&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z102&AA102,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B102,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C102,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.917957469810354},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B102,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C102,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.048729271217933},{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B102),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D102),AM102*AC102*(1/(1-AD102))*AF102*(1-AJ102)-AH102)","v":52.971285052443847},1.4714078945803981,{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B102),0)),'Hourly - NLH'!$B$11:$B$8772,$C102,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D102),AN102*AC102*(1/(1-AD102))*AG102*(1-AK102)-AI102)","v":28.580085964675185},0.79388227177375925,{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z102)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z102),0)),'Hourly - NLH'!$B$11:$B$8772,$AA102,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z102&'System Detail - Hydro'!AA102,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.641579606062699},{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z102)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA102,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z102&'System Detail - Hydro'!AA102,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.6459987591383587},81.730271312225312,56.661546601650002,null,2027,2,{"$f":"IFERROR((('System Detail - Hydro'!Q102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AO102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":57.109072834749256},{"$f":"IFERROR((('System Detail - Hydro'!R102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AP102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":1.5863451403533626},{"$f":"IFERROR((('System Detail - Hydro'!S102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AQ102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":33.799002299541975},{"$f":"IFERROR((('System Detail - Hydro'!T102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AR102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":0.93885052558664872},{"$f":"IFERROR((('System Detail - Hydro'!U102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AS102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":160.25601817755751},{"$f":"IFERROR((('System Detail - Hydro'!V102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AT102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":14.491731691065473},{"$f":"IFERROR((('System Detail - Hydro'!W102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AU102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":233.4431678437256},{"$f":"IFERROR((('System Detail - Hydro'!X102*'System Detail - Hydro'!$N102)+('System Detail - Hydro'!AV102*'System Detail - Hydro'!$AL102))/SUM('System Detail - Hydro'!$N102+'System Detail - Hydro'!$AL102),\"\")","v":209.48560269375162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q102:R102)*(1-Controls!$C$28))+(SUM(S102:T102)*Controls!$C$28))","v":61.247052991949644}]
[null,2027,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C103&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C103&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B103&C103,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B103,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C103,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.409059612630401},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B103,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C103,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.716505782603281},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B103),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D103),O103*E103*(1/(1-F103))*H103*(1-L103)-J103)","v":41.536559164598089},{"$f":"IF(Controls!$C$42=1,Q103*$D103,0)","v":1.1537802227751646},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B103),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D103),P103*E103*(1/(1-F103))*I103*(1-M103)-K103)","v":30.726256255299006},{"$f":"IF(Controls!$C$42=1,S103*$D103,0)","v":0.85349743696394387},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B103)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B103),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B103&'System Detail - Hydro'!C103,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":70.280652063104611},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B103)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B103&'System Detail - Hydro'!C103,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.6872732729270821},119.65826472340495,108.54767902829465,null,2027,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C103&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C103&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z103&AA103,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B103,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C103,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.480570052628003},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B103,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C103,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.799197099809991},{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B103),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D103),AM103*AC103*(1/(1-AD103))*AF103*(1-AJ103)-AH103)","v":35.331714661625114},0.9814253860503378,{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B103),0)),'Hourly - NLH'!$B$11:$B$8772,$C103,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D103),AN103*AC103*(1/(1-AD103))*AG103*(1-AK103)-AI103)","v":24.296411788350412},0.67489267213285598,{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z103)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z103),0)),'Hourly - NLH'!$B$11:$B$8772,$AA103,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z103&'System Detail - Hydro'!AA103,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":11.744687864030892},{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z103)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA103,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z103&'System Detail - Hydro'!AA103,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.82410266063994075},48.881930572346285,37.540094985154099,null,2027,3,{"$f":"IFERROR((('System Detail - Hydro'!Q103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AO103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":39.209742475983226},{"$f":"IFERROR((('System Detail - Hydro'!R103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AP103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":1.0891471590033546},{"$f":"IFERROR((('System Detail - Hydro'!S103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AQ103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":28.315064580193287},{"$f":"IFERROR((('System Detail - Hydro'!T103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AR103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":0.78652065015228589},{"$f":"IFERROR((('System Detail - Hydro'!U103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AS103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":48.329665488451973},{"$f":"IFERROR((('System Detail - Hydro'!V103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AT103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":4.4885842933194038},{"$f":"IFERROR((('System Detail - Hydro'!W103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AU103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":93.117139416757951},{"$f":"IFERROR((('System Detail - Hydro'!X103*'System Detail - Hydro'!$N103)+('System Detail - Hydro'!AV103*'System Detail - Hydro'!$AL103))/SUM('System Detail - Hydro'!$N103+'System Detail - Hydro'!$AL103),\"\")","v":81.919835012116934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q103:R103)*(1-Controls!$C$28))+(SUM(S103:T103)*Controls!$C$28))","v":42.69033938737325}]
[null,2027,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C104&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C104&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B104&C104,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B104,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C104,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.495022569942869},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B104,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C104,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.935734503071561},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B104),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D104),O104*E104*(1/(1-F104))*H104*(1-L104)-J104)","v":28.08784258373495},{"$f":"IF(Controls!$C$42=1,Q104*$D104,0)","v":0.78020899962162382},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B104),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D104),P104*E104*(1/(1-F104))*I104*(1-M104)-K104)","v":23.15927522086384},{"$f":"IF(Controls!$C$42=1,S104*$D104,0)","v":0.64330590354758832},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B104)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B104),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B104&'System Detail - Hydro'!C104,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2635136832150391},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B104)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B104&'System Detail - Hydro'!C104,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.131565266571613,25.066094807626467,null,2027,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C104&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C104&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z104&AA104,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B104,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C104,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.915116431377864},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B104,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C104,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.601541675161059},{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B104),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D104),AM104*AC104*(1/(1-AD104))*AF104*(1-AJ104)-AH104)","v":22.488277288747906},0.62466728351816991,{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B104),0)),'Hourly - NLH'!$B$11:$B$8772,$C104,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D104),AN104*AC104*(1/(1-AD104))*AG104*(1-AK104)-AI104)","v":21.377354327536935},0.59380866240338837,{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z104)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z104),0)),'Hourly - NLH'!$B$11:$B$8772,$AA104,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z104&'System Detail - Hydro'!AA104,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.0349385282728765},{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z104)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA104,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z104&'System Detail - Hydro'!AA104,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.1738601963689249E-2},27.199621702502643,26.057840120176888,null,2027,4,{"$f":"IFERROR((('System Detail - Hydro'!Q104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AO104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":25.754690377490352},{"$f":"IFERROR((('System Detail - Hydro'!R104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AP104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":0.71539995124518474},{"$f":"IFERROR((('System Detail - Hydro'!S104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AQ104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":22.416808181977629},{"$f":"IFERROR((('System Detail - Hydro'!T104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AR104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":0.62268205307083835},{"$f":"IFERROR((('System Detail - Hydro'!U104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AS104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":2.4182740353224714},{"$f":"IFERROR((('System Detail - Hydro'!V104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AT104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":2.1557750818203852E-2},{"$f":"IFERROR((('System Detail - Hydro'!W104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AU104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":28.90992211487621},{"$f":"IFERROR((('System Detail - Hydro'!X104*'System Detail - Hydro'!$N104)+('System Detail - Hydro'!AV104*'System Detail - Hydro'!$AL104))/SUM('System Detail - Hydro'!$N104+'System Detail - Hydro'!$AL104),\"\")","v":25.479322021189141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q104:R104)*(1-Controls!$C$28))+(SUM(S104:T104)*Controls!$C$28))","v":28.868051583356575}]
[null,2027,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C105&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C105&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B105&C105,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B105,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C105,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.434411059934213},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B105,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C105,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.18083955566026},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B105),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D105),O105*E105*(1/(1-F105))*H105*(1-L105)-J105)","v":30.005252440678913},{"$f":"IF(Controls!$C$42=1,Q105*$D105,0)","v":0.83346978039861308},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B105),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D105),P105*E105*(1/(1-F105))*I105*(1-M105)-K105)","v":24.390511083414168},{"$f":"IF(Controls!$C$42=1,S105*$D105,0)","v":0.67750651179134613},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B105)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B105),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B105&'System Detail - Hydro'!C105,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B105)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B105&'System Detail - Hydro'!C105,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.838722221077525,25.068017595205514,null,2027,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C105&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C105&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z105&AA105,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B105,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C105,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.520629556561786},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B105,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C105,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.78449425891915},{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B105),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D105),AM105*AC105*(1/(1-AD105))*AF105*(1-AJ105)-AH105)","v":23.993414357986399},0.66647617231349565,{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B105),0)),'Hourly - NLH'!$B$11:$B$8772,$C105,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D105),AN105*AC105*(1/(1-AD105))*AG105*(1-AK105)-AI105)","v":19.999450014582131},0.55553397674962701,{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z105)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z105),0)),'Hourly - NLH'!$B$11:$B$8772,$AA105,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z105&'System Detail - Hydro'!AA105,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z105)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA105,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z105&'System Detail - Hydro'!AA105,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.659890530299894,20.554983991331756,null,2027,5,{"$f":"IFERROR((('System Detail - Hydro'!Q105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AO105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":27.500319906223698},{"$f":"IFERROR((('System Detail - Hydro'!R105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AP105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":0.76388911036314744},{"$f":"IFERROR((('System Detail - Hydro'!S105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AQ105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":22.560902304734153},{"$f":"IFERROR((('System Detail - Hydro'!T105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AR105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":0.62668462219062993},{"$f":"IFERROR((('System Detail - Hydro'!U105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AS105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AT105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AU105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":28.264209016586847},{"$f":"IFERROR((('System Detail - Hydro'!X105*'System Detail - Hydro'!$N105)+('System Detail - Hydro'!AV105*'System Detail - Hydro'!$AL105))/SUM('System Detail - Hydro'!$N105+'System Detail - Hydro'!$AL105),\"\")","v":23.187586926924784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q105:R105)*(1-Controls!$C$28))+(SUM(S105:T105)*Controls!$C$28))","v":30.838722221077525}]
[null,2027,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C106&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C106&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B106&C106,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B106,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C106,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.235394345913292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B106,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C106,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.301622660868095},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B106),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D106),O106*E106*(1/(1-F106))*H106*(1-L106)-J106)","v":31.970706943496982},{"$f":"IF(Controls!$C$42=1,Q106*$D106,0)","v":0.88806511953418266},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B106),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D106),P106*E106*(1/(1-F106))*I106*(1-M106)-K106)","v":28.135103040703484},{"$f":"IF(Controls!$C$42=1,S106*$D106,0)","v":0.78152177520213184},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B106)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B106),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B106&'System Detail - Hydro'!C106,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B106)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B106&'System Detail - Hydro'!C106,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},32.858772063031168,28.916624815905617,null,2027,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C106&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C106&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z106&AA106,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B106,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C106,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.421158156254556},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B106,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C106,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.181632241617525},{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B106),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D106),AM106*AC106*(1/(1-AD106))*AF106*(1-AJ106)-AH106)","v":26.004824936959128},0.72234805464017249,{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B106),0)),'Hourly - NLH'!$B$11:$B$8772,$C106,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D106),AN106*AC106*(1/(1-AD106))*AG106*(1-AK106)-AI106)","v":25.24155529889746},0.70114636074081627,{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z106)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z106),0)),'Hourly - NLH'!$B$11:$B$8772,$AA106,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z106&'System Detail - Hydro'!AA106,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z106)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA106,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z106&'System Detail - Hydro'!AA106,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},26.7271729915993,25.942701659638274,null,2027,6,{"$f":"IFERROR((('System Detail - Hydro'!Q106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AO106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":29.484922774106209},{"$f":"IFERROR((('System Detail - Hydro'!R106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AP106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":0.81901634249501176},{"$f":"IFERROR((('System Detail - Hydro'!S106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AQ106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":26.929458148284308},{"$f":"IFERROR((('System Detail - Hydro'!T106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AR106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":0.74803201917658368},{"$f":"IFERROR((('System Detail - Hydro'!U106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AS106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AT106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AU106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":30.303939116601224},{"$f":"IFERROR((('System Detail - Hydro'!X106*'System Detail - Hydro'!$N106)+('System Detail - Hydro'!AV106*'System Detail - Hydro'!$AL106))/SUM('System Detail - Hydro'!$N106+'System Detail - Hydro'!$AL106),\"\")","v":27.677490167460892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q106:R106)*(1-Controls!$C$28))+(SUM(S106:T106)*Controls!$C$28))","v":32.858772063031168}]
[null,2027,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C107&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C107&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B107&C107,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B107,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C107,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.607037229852693},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B107,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C107,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.440495384575996},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B107),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D107),O107*E107*(1/(1-F107))*H107*(1-L107)-J107)","v":35.824625811872252},{"$f":"IF(Controls!$C$42=1,Q107*$D107,0)","v":0.99511720713948626},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B107),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D107),P107*E107*(1/(1-F107))*I107*(1-M107)-K107)","v":35.640434405728165},{"$f":"IF(Controls!$C$42=1,S107*$D107,0)","v":0.99000083722612742},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B107)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B107),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B107&'System Detail - Hydro'!C107,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B107)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B107&'System Detail - Hydro'!C107,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},36.819743019011739,36.630435242954292,null,2027,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C107&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C107&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z107&AA107,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B107,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C107,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.887017919665141},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B107,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C107,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.951318702606958},{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B107),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D107),AM107*AC107*(1/(1-AD107))*AF107*(1-AJ107)-AH107)","v":25.195245073470286},0.69985998018150231,{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B107),0)),'Hourly - NLH'!$B$11:$B$8772,$C107,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D107),AN107*AC107*(1/(1-AD107))*AG107*(1-AK107)-AI107)","v":27.240064446128564},0.7566598740285464,{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z107)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z107),0)),'Hourly - NLH'!$B$11:$B$8772,$AA107,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z107&'System Detail - Hydro'!AA107,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z107)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA107,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z107&'System Detail - Hydro'!AA107,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},25.89510505365179,27.99672432015711,null,2027,7,{"$f":"IFERROR((('System Detail - Hydro'!Q107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AO107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":31.395717170871432},{"$f":"IFERROR((('System Detail - Hydro'!R107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AP107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":0.87209336257365955},{"$f":"IFERROR((('System Detail - Hydro'!S107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AQ107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":32.140280255895},{"$f":"IFERROR((('System Detail - Hydro'!T107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AR107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":0.89277543589380204},{"$f":"IFERROR((('System Detail - Hydro'!U107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AS107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AT107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AU107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":32.267810533445093},{"$f":"IFERROR((('System Detail - Hydro'!X107*'System Detail - Hydro'!$N107)+('System Detail - Hydro'!AV107*'System Detail - Hydro'!$AL107))/SUM('System Detail - Hydro'!$N107+'System Detail - Hydro'!$AL107),\"\")","v":33.033055691788803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q107:R107)*(1-Controls!$C$28))+(SUM(S107:T107)*Controls!$C$28))","v":36.819743019011739}]
[null,2027,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C108&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C108&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B108&C108,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B108,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C108,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.498056560577396},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B108,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C108,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.972456968819493},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B108),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D108),O108*E108*(1/(1-F108))*H108*(1-L108)-J108)","v":34.44091895181657},{"$f":"IF(Controls!$C$42=1,Q108*$D108,0)","v":0.95668134145007999},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B108),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D108),P108*E108*(1/(1-F108))*I108*(1-M108)-K108)","v":34.985388278708179},{"$f":"IF(Controls!$C$42=1,S108*$D108,0)","v":0.97180531786771884},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B108)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B108),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B108&'System Detail - Hydro'!C108,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B108)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B108&'System Detail - Hydro'!C108,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},35.397600293266649,35.957193596575898,null,2027,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C108&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C108&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z108&AA108,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B108,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C108,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.158044534693659},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B108,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C108,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.190963980694157},{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B108),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D108),AM108*AC108*(1/(1-AD108))*AF108*(1-AJ108)-AH108)","v":26.589221573496683},0.73858111041211139,{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B108),0)),'Hourly - NLH'!$B$11:$B$8772,$C108,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D108),AN108*AC108*(1/(1-AD108))*AG108*(1-AK108)-AI108)","v":29.895593531080024},0.83042373412778658,{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z108)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z108),0)),'Hourly - NLH'!$B$11:$B$8772,$AA108,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z108&'System Detail - Hydro'!AA108,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z108)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA108,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z108&'System Detail - Hydro'!AA108,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},27.327802683908793,30.726017265207812,null,2027,8,{"$f":"IFERROR((('System Detail - Hydro'!Q108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AO108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":31.169378377516619},{"$f":"IFERROR((('System Detail - Hydro'!R108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AP108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":0.86580624518425975},{"$f":"IFERROR((('System Detail - Hydro'!S108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AQ108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":32.864640467196445},{"$f":"IFERROR((('System Detail - Hydro'!T108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AR108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":0.91289632464274706},{"$f":"IFERROR((('System Detail - Hydro'!U108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AS108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AT108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AU108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":32.035184622700875},{"$f":"IFERROR((('System Detail - Hydro'!X108*'System Detail - Hydro'!$N108)+('System Detail - Hydro'!AV108*'System Detail - Hydro'!$AL108))/SUM('System Detail - Hydro'!$N108+'System Detail - Hydro'!$AL108),\"\")","v":33.777536791839196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q108:R108)*(1-Controls!$C$28))+(SUM(S108:T108)*Controls!$C$28))","v":35.397600293266649}]
[null,2027,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C109&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C109&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B109&C109,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B109,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C109,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.529617402306037},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B109,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C109,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.782740485778195},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B109),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D109),O109*E109*(1/(1-F109))*H109*(1-L109)-J109)","v":29.893840644705048},{"$f":"IF(Controls!$C$42=1,Q109*$D109,0)","v":0.83037504339189283},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B109),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D109),P109*E109*(1/(1-F109))*I109*(1-M109)-K109)","v":26.193939807830532},{"$f":"IF(Controls!$C$42=1,S109*$D109,0)","v":0.7276011859113366},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B109)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B109),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B109&'System Detail - Hydro'!C109,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B109)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B109&'System Detail - Hydro'!C109,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},30.72421568809694,26.921540993741868,null,2027,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C109&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C109&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z109&AA109,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B109,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C109,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.96612583513593},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B109,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C109,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.757040134555606},{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B109),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D109),AM109*AC109*(1/(1-AD109))*AF109*(1-AJ109)-AH109)","v":24.16806177152959},0.67132743432839825,{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B109),0)),'Hourly - NLH'!$B$11:$B$8772,$C109,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D109),AN109*AC109*(1/(1-AD109))*AG109*(1-AK109)-AI109)","v":23.362092367568863},0.6489396492745908,{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z109)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z109),0)),'Hourly - NLH'!$B$11:$B$8772,$AA109,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z109&'System Detail - Hydro'!AA109,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z109)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA109,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z109&'System Detail - Hydro'!AA109,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},24.839389205857987,24.011032016843455,null,2027,9,{"$f":"IFERROR((('System Detail - Hydro'!Q109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AO109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":27.508099447548606},{"$f":"IFERROR((('System Detail - Hydro'!R109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AP109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":0.76410520628210332},{"$f":"IFERROR((('System Detail - Hydro'!S109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AQ109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":25.014003374388171},{"$f":"IFERROR((('System Detail - Hydro'!T109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AR109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":0.69482554564602583},{"$f":"IFERROR((('System Detail - Hydro'!U109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AS109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AT109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AU109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":28.272204653830709},{"$f":"IFERROR((('System Detail - Hydro'!X109*'System Detail - Hydro'!$N109)+('System Detail - Hydro'!AV109*'System Detail - Hydro'!$AL109))/SUM('System Detail - Hydro'!$N109+'System Detail - Hydro'!$AL109),\"\")","v":25.708828920034193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q109:R109)*(1-Controls!$C$28))+(SUM(S109:T109)*Controls!$C$28))","v":30.72421568809694}]
[null,2027,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C110&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C110&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B110&C110,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B110,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C110,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.050210244766575},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B110,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C110,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.658505430566365},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B110),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D110),O110*E110*(1/(1-F110))*H110*(1-L110)-J110)","v":34.421167203159598},{"$f":"IF(Controls!$C$42=1,Q110*$D110,0)","v":0.95613268798855144},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B110),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D110),P110*E110*(1/(1-F110))*I110*(1-M110)-K110)","v":25.080679277121902},{"$f":"IF(Controls!$C$42=1,S110*$D110,0)","v":0.69667763304703112},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B110)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B110),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B110&'System Detail - Hydro'!C110,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B110)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B110&'System Detail - Hydro'!C110,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},35.377299891148148,25.777356910168933,null,2027,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C110&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C110&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z110&AA110,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B110,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C110,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.545979868216072},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B110,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C110,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.34076261898656},{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B110),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D110),AM110*AC110*(1/(1-AD110))*AF110*(1-AJ110)-AH110)","v":28.747214968419105},0.79852469144091842,{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B110),0)),'Hourly - NLH'!$B$11:$B$8772,$C110,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D110),AN110*AC110*(1/(1-AD110))*AG110*(1-AK110)-AI110)","v":20.689300677501194},0.57469627780567434,{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z110)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z110),0)),'Hourly - NLH'!$B$11:$B$8772,$AA110,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z110&'System Detail - Hydro'!AA110,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z110)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA110,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z110&'System Detail - Hydro'!AA110,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},29.545739659860022,21.263996955306869,null,2027,10,{"$f":"IFERROR((('System Detail - Hydro'!Q110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AO110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":32.05702043868439},{"$f":"IFERROR((('System Detail - Hydro'!R110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AP110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":0.89046268942703766},{"$f":"IFERROR((('System Detail - Hydro'!S110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AQ110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":23.250938193946606},{"$f":"IFERROR((('System Detail - Hydro'!T110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AR110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":0.64585206836313247},{"$f":"IFERROR((('System Detail - Hydro'!U110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AS110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AT110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AU110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":32.947483128111429},{"$f":"IFERROR((('System Detail - Hydro'!X110*'System Detail - Hydro'!$N110)+('System Detail - Hydro'!AV110*'System Detail - Hydro'!$AL110))/SUM('System Detail - Hydro'!$N110+'System Detail - Hydro'!$AL110),\"\")","v":23.896790262309739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q110:R110)*(1-Controls!$C$28))+(SUM(S110:T110)*Controls!$C$28))","v":35.377299891148148}]
[null,2027,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C111&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C111&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B111&C111,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B111,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C111,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.355015443964113},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B111,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C111,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.513244763574853},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B111),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D111),O111*E111*(1/(1-F111))*H111*(1-L111)-J111)","v":43.670739743124514},{"$f":"IF(Controls!$C$42=1,Q111*$D111,0)","v":1.2130623441848107},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B111),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D111),P111*E111*(1/(1-F111))*I111*(1-M111)-K111)","v":32.840269961579516},{"$f":"IF(Controls!$C$42=1,S111*$D111,0)","v":0.91221937383205465},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B111)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B111),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B111&'System Detail - Hydro'!C111,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.435806966075887},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B111)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B111&'System Detail - Hydro'!C111,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1652872737860984},67.484896327171313,56.353583575273554,null,2027,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C111&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C111&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z111&AA111,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B111,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C111,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.78893011292233},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B111,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C111,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.232243035373472},{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B111),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D111),AM111*AC111*(1/(1-AD111))*AF111*(1-AJ111)-AH111)","v":38.914270915580559},1.0809397087561115,{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B111),0)),'Hourly - NLH'!$B$11:$B$8772,$C111,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D111),AN111*AC111*(1/(1-AD111))*AG111*(1-AK111)-AI111)","v":27.081792471728924},0.75226348016360822,{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z111)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z111),0)),'Hourly - NLH'!$B$11:$B$8772,$AA111,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z111&'System Detail - Hydro'!AA111,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.1558580858636596},{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z111)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA111,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z111&'System Detail - Hydro'!AA111,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.26111010679668678},45.41217881699702,33.251024144552879,null,2027,11,{"$f":"IFERROR((('System Detail - Hydro'!Q111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AO111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":41.688877731647871},{"$f":"IFERROR((('System Detail - Hydro'!R111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AP111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":1.1580112460895193},{"$f":"IFERROR((('System Detail - Hydro'!S111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AQ111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":30.440904340808437},{"$f":"IFERROR((('System Detail - Hydro'!T111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AR111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":0.84557108480353538},{"$f":"IFERROR((('System Detail - Hydro'!U111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AS111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":14.652494932654127},{"$f":"IFERROR((('System Detail - Hydro'!V111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AT111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":0.78854678754051022},{"$f":"IFERROR((('System Detail - Hydro'!W111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AU111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":58.287930697932026},{"$f":"IFERROR((('System Detail - Hydro'!X111*'System Detail - Hydro'!$N111)+('System Detail - Hydro'!AV111*'System Detail - Hydro'!$AL111))/SUM('System Detail - Hydro'!$N111+'System Detail - Hydro'!$AL111),\"\")","v":46.727517145806615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q111:R111)*(1-Controls!$C$28))+(SUM(S111:T111)*Controls!$C$28))","v":44.883802087309327}]
[null,2027,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C112&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C112&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B112&C112,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B112,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C112,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.261965054331874},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B112,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C112,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.885946060536078},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B112),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D112),O112*E112*(1/(1-F112))*H112*(1-L112)-J112)","v":51.28484093969378},{"$f":"IF(Controls!$C$42=1,Q112*$D112,0)","v":1.4245627561471441},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B112),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D112),P112*E112*(1/(1-F112))*I112*(1-M112)-K112)","v":34.941046352961102},{"$f":"IF(Controls!$C$42=1,S112*$D112,0)","v":0.97057361167934619},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B112)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B112),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B112&'System Detail - Hydro'!C112,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":175.58609460972676},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B112)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B112&'System Detail - Hydro'!C112,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":16.742385678121174},245.03788398368886,228.24010025248836,null,2027,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C112&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C112&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z112&AA112,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B112,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C112,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.86261209463985},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B112,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C112,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.289986255860196},{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B112),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D112),AM112*AC112*(1/(1-AD112))*AF112*(1-AJ112)-AH112)","v":46.642993246822073},1.2956240050111429,{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B112),0)),'Hourly - NLH'!$B$11:$B$8772,$C112,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D112),AN112*AC112*(1/(1-AD112))*AG112*(1-AK112)-AI112)","v":27.470366538616112},0.76305708181176468,{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z112)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z112),0)),'Hourly - NLH'!$B$11:$B$8772,$AA112,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z112&'System Detail - Hydro'!AA112,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.22810166609451},{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z112)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA112,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z112&'System Detail - Hydro'!AA112,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.016705653593982},74.183424571521712,54.478230940116369,null,2027,12,{"$f":"IFERROR((('System Detail - Hydro'!Q112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AO112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":49.544148054866888},{"$f":"IFERROR((('System Detail - Hydro'!R112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AP112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":1.3762107244711437},{"$f":"IFERROR((('System Detail - Hydro'!S112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AQ112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":32.139541422581729},{"$f":"IFERROR((('System Detail - Hydro'!T112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AR112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":0.892754912979003},{"$f":"IFERROR((('System Detail - Hydro'!U112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AS112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":118.82684725586466},{"$f":"IFERROR((('System Detail - Hydro'!V112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AT112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":11.220255668923476},{"$f":"IFERROR((('System Detail - Hydro'!W112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AU112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":180.96746170412618},{"$f":"IFERROR((('System Detail - Hydro'!X112*'System Detail - Hydro'!$N112)+('System Detail - Hydro'!AV112*'System Detail - Hydro'!$AL112))/SUM('System Detail - Hydro'!$N112+'System Detail - Hydro'!$AL112),\"\")","v":163.07939926034885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q112:R112)*(1-Controls!$C$28))+(SUM(S112:T112)*Controls!$C$28))","v":52.709403695840926}]
[null,2028,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C113&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C113&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B113&C113,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B113,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C113,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.621058588764285},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B113,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C113,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.884115396649094},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B113),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D113),O113*E113*(1/(1-F113))*H113*(1-L113)-J113)","v":71.191584962810865},{"$f":"IF(Controls!$C$42=1,Q113*$D113,0)","v":1.9775215956770205},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B113),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D113),P113*E113*(1/(1-F113))*I113*(1-M113)-K113)","v":51.553467004127178},{"$f":"IF(Controls!$C$42=1,S113*$D113,0)","v":1.4320245066315065},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B113)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B113),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B113&'System Detail - Hydro'!C113,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":318.89174559396042},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B113)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B113&'System Detail - Hydro'!C113,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":35.513995273000234},427.57484742544852,407.39123237771935,null,2028,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C113&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C113&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z113&AA113,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B113,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C113,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.006184740446137},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B113,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C113,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.908256381631197},{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B113),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D113),AM113*AC113*(1/(1-AD113))*AF113*(1-AJ113)-AH113)","v":61.269056203775747},1.7018989232085198,{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B113),0)),'Hourly - NLH'!$B$11:$B$8772,$C113,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D113),AN113*AC113*(1/(1-AD113))*AG113*(1-AK113)-AI113)","v":35.827620644571461},0.99520039599307353,{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z113)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z113),0)),'Hourly - NLH'!$B$11:$B$8772,$AA113,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z113&'System Detail - Hydro'!AA113,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.00386951404278},{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z113)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA113,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z113&'System Detail - Hydro'!AA113,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.6726402019199442},95.647464842946988,69.499330756527257,null,2028,1,{"$f":"IFERROR((('System Detail - Hydro'!Q113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AO113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":67.470636678172696},{"$f":"IFERROR((('System Detail - Hydro'!R113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AP113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":1.8741630935013325},{"$f":"IFERROR((('System Detail - Hydro'!S113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AQ113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":45.656274619293782},{"$f":"IFERROR((('System Detail - Hydro'!T113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AR113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":1.268215465142094},{"$f":"IFERROR((('System Detail - Hydro'!U113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AS113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":210.55879206399132},{"$f":"IFERROR((('System Detail - Hydro'!V113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AT113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":23.198487121345128},{"$f":"IFERROR((('System Detail - Hydro'!W113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AU113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":303.10207895701041},{"$f":"IFERROR((('System Detail - Hydro'!X113*'System Detail - Hydro'!$N113)+('System Detail - Hydro'!AV113*'System Detail - Hydro'!$AL113))/SUM('System Detail - Hydro'!$N113+'System Detail - Hydro'!$AL113),\"\")","v":280.6817692697723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q113:R113)*(1-Controls!$C$28))+(SUM(S113:T113)*Controls!$C$28))","v":73.169106558487883}]
[null,2028,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C114&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C114&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B114&C114,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B114,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C114,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.013066022860819},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B114,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C114,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.048693354582234},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B114),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D114),O114*E114*(1/(1-F114))*H114*(1-L114)-J114)","v":64.369023383190253},{"$f":"IF(Controls!$C$42=1,Q114*$D114,0)","v":1.7880081458980344},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B114),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D114),P114*E114*(1/(1-F114))*I114*(1-M114)-K114)","v":40.256886997496437},{"$f":"IF(Controls!$C$42=1,S114*$D114,0)","v":1.11823417688853},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B114)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B114),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B114&'System Detail - Hydro'!C114,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":246.80183912830699},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B114)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B114&'System Detail - Hydro'!C114,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.634626593777838},335.59349725117312,310.81158689646981,null,2028,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C114&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C114&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z114&AA114,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B114,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C114,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.308413547718033},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B114,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C114,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.332189474655745},{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B114),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D114),AM114*AC114*(1/(1-AD114))*AF114*(1-AJ114)-AH114)","v":55.746867755584987},1.5485065395805961,{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B114),0)),'Hourly - NLH'!$B$11:$B$8772,$C114,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D114),AN114*AC114*(1/(1-AD114))*AG114*(1-AK114)-AI114)","v":30.113166725852608},0.83646736542954769,{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z114)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z114),0)),'Hourly - NLH'!$B$11:$B$8772,$AA114,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z114&'System Detail - Hydro'!AA114,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.256186587452653},{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z114)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA114,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z114&'System Detail - Hydro'!AA114,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.6782863887717874},85.229847271390014,58.884107067506598,null,2028,2,{"$f":"IFERROR((('System Detail - Hydro'!Q114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AO114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":61.135715022838284},{"$f":"IFERROR((('System Detail - Hydro'!R114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AP114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":1.698195043528995},{"$f":"IFERROR((('System Detail - Hydro'!S114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AQ114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":36.452991895629999},{"$f":"IFERROR((('System Detail - Hydro'!T114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AR114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":1.0125716225914116},{"$f":"IFERROR((('System Detail - Hydro'!U114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AS114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":164.09721942548663},{"$f":"IFERROR((('System Detail - Hydro'!V114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AT114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":14.77599901690057},{"$f":"IFERROR((('System Detail - Hydro'!W114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AU114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":241.70712850875444},{"$f":"IFERROR((('System Detail - Hydro'!X114*'System Detail - Hydro'!$N114)+('System Detail - Hydro'!AV114*'System Detail - Hydro'!$AL114))/SUM('System Detail - Hydro'!$N114+'System Detail - Hydro'!$AL114),\"\")","v":216.33878196060863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q114:R114)*(1-Controls!$C$28))+(SUM(S114:T114)*Controls!$C$28))","v":66.157031529088286}]
[null,2028,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C115&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C115&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B115&C115,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B115,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C115,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.396710421062444},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B115,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C115,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.918343642051134},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B115),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D115),O115*E115*(1/(1-F115))*H115*(1-L115)-J115)","v":43.827890467187991},{"$f":"IF(Controls!$C$42=1,Q115*$D115,0)","v":1.2174275925603615},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B115),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D115),P115*E115*(1/(1-F115))*I115*(1-M115)-K115)","v":33.426732368549317},{"$f":"IF(Controls!$C$42=1,S115*$D115,0)","v":0.92850981146511669},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B115)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B115),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B115&'System Detail - Hydro'!C115,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":71.965219865799938},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B115)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B115&'System Detail - Hydro'!C115,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.8184496796497847},123.82898760519808,113.13891172546415,null,2028,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C115&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C115&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z115&AA115,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B115,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C115,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.521693745271584},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B115,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C115,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.577345613241889},{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B115),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D115),AM115*AC115*(1/(1-AD115))*AF115*(1-AJ115)-AH115)","v":37.674166286185297},1.046492748672146,{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B115),0)),'Hourly - NLH'!$B$11:$B$8772,$C115,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D115),AN115*AC115*(1/(1-AD115))*AG115*(1-AK115)-AI115)","v":26.446553247242598},0.73461814630148048,{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z115)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z115),0)),'Hourly - NLH'!$B$11:$B$8772,$AA115,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z115&'System Detail - Hydro'!AA115,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":12.026198101168251},{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z115)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA115,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z115&'System Detail - Hydro'!AA115,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.84026811722910277},51.587125253254797,40.047637611941425,null,2028,3,{"$f":"IFERROR((('System Detail - Hydro'!Q115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AO115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":41.520243899311978},{"$f":"IFERROR((('System Detail - Hydro'!R115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AP115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":1.1533270261022806},{"$f":"IFERROR((('System Detail - Hydro'!S115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AQ115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":30.809165198059297},{"$f":"IFERROR((('System Detail - Hydro'!T115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AR115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":0.85580043702875308},{"$f":"IFERROR((('System Detail - Hydro'!U115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AS115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":49.488086704063058},{"$f":"IFERROR((('System Detail - Hydro'!V115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AT115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":4.5766315937420288},{"$f":"IFERROR((('System Detail - Hydro'!W115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AU115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":96.738289223219354},{"$f":"IFERROR((('System Detail - Hydro'!X115*'System Detail - Hydro'!$N115)+('System Detail - Hydro'!AV115*'System Detail - Hydro'!$AL115))/SUM('System Detail - Hydro'!$N115+'System Detail - Hydro'!$AL115),\"\")","v":85.729683932893124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q115:R115)*(1-Controls!$C$28))+(SUM(S115:T115)*Controls!$C$28))","v":45.045318059748354}]
[null,2028,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C116&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C116&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B116&C116,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B116,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C116,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.316546805238886},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B116,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C116,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.776957426889087},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B116),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D116),O116*E116*(1/(1-F116))*H116*(1-L116)-J116)","v":31.362678522107409},{"$f":"IF(Controls!$C$42=1,Q116*$D116,0)","v":0.87117563274004262},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B116),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D116),P116*E116*(1/(1-F116))*I116*(1-M116)-K116)","v":25.385760245681759},{"$f":"IF(Controls!$C$42=1,S116*$D116,0)","v":0.7051520082709053},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B116)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B116),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B116&'System Detail - Hydro'!C116,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2937990378116051},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B116)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B116&'System Detail - Hydro'!C116,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},33.527653192659052,27.384711291764269,null,2028,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C116&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C116&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z116&AA116,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B116,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C116,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.426294547292283},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B116,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C116,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.74346009207564},{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B116),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D116),AM116*AC116*(1/(1-AD116))*AF116*(1-AJ116)-AH116)","v":26.576678086226501},0.73823268416236787,{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B116),0)),'Hourly - NLH'!$B$11:$B$8772,$C116,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D116),AN116*AC116*(1/(1-AD116))*AG116*(1-AK116)-AI116)","v":23.974395241091443},0.66594786950340745,{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z116)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z116),0)),'Hourly - NLH'!$B$11:$B$8772,$AA116,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z116&'System Detail - Hydro'!AA116,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.131652592969945},{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z116)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA116,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z116&'System Detail - Hydro'!AA116,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.2753497514904282E-2},31.499316860873719,28.824749201079701,null,2028,4,{"$f":"IFERROR((('System Detail - Hydro'!Q116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AO116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":29.368511673823697},{"$f":"IFERROR((('System Detail - Hydro'!R116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AP116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":0.81578273749934482},{"$f":"IFERROR((('System Detail - Hydro'!S116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AQ116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":24.797691493769126},{"$f":"IFERROR((('System Detail - Hydro'!T116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AR116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":0.68881695045111446},{"$f":"IFERROR((('System Detail - Hydro'!U116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AS116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":2.4762380191275799},{"$f":"IFERROR((('System Detail - Hydro'!V116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AT116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":2.198062396454345E-2},{"$f":"IFERROR((('System Detail - Hydro'!W116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AU116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":32.682513054415168},{"$f":"IFERROR((('System Detail - Hydro'!X116*'System Detail - Hydro'!$N116)+('System Detail - Hydro'!AV116*'System Detail - Hydro'!$AL116))/SUM('System Detail - Hydro'!$N116+'System Detail - Hydro'!$AL116),\"\")","v":27.984727087312365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q116:R116)*(1-Controls!$C$28))+(SUM(S116:T116)*Controls!$C$28))","v":32.23385415484745}]
[null,2028,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C117&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C117&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B117&C117,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B117,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C117,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.855344962000423},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B117,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C117,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.083975705600579},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B117),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D117),O117*E117*(1/(1-F117))*H117*(1-L117)-J117)","v":33.958347593947913},{"$f":"IF(Controls!$C$42=1,Q117*$D117,0)","v":0.94327673355802422},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B117),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D117),P117*E117*(1/(1-F117))*I117*(1-M117)-K117)","v":26.671341270620246},{"$f":"IF(Controls!$C$42=1,S117*$D117,0)","v":0.7408621872356872},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B117)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B117),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B117&'System Detail - Hydro'!C117,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B117)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B117&'System Detail - Hydro'!C117,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},34.901624327505935,27.412203457855934,null,2028,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C117&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C117&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z117&AA117,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B117,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C117,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.398474236080332},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B117,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C117,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.854209777099914},{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B117),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D117),AM117*AC117*(1/(1-AD117))*AF117*(1-AJ117)-AH117)","v":28.465730594850363},0.79070576975419682,{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B117),0)),'Hourly - NLH'!$B$11:$B$8772,$C117,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D117),AN117*AC117*(1/(1-AD117))*AG117*(1-AK117)-AI117)","v":19.990575362484215},0.55528746143202423,{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z117)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z117),0)),'Hourly - NLH'!$B$11:$B$8772,$AA117,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z117&'System Detail - Hydro'!AA117,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z117)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA117,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z117&'System Detail - Hydro'!AA117,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},29.256436364604561,20.545862823916238,null,2028,5,{"$f":"IFERROR((('System Detail - Hydro'!Q117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AO117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":31.669757177657267},{"$f":"IFERROR((('System Detail - Hydro'!R117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AP117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":0.87970549863976288},{"$f":"IFERROR((('System Detail - Hydro'!S117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AQ117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":23.8876888088969},{"$f":"IFERROR((('System Detail - Hydro'!T117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AR117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":0.6635393848174943},{"$f":"IFERROR((('System Detail - Hydro'!U117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AS117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AT117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AU117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":32.549462676297033},{"$f":"IFERROR((('System Detail - Hydro'!X117*'System Detail - Hydro'!$N117)+('System Detail - Hydro'!AV117*'System Detail - Hydro'!$AL117))/SUM('System Detail - Hydro'!$N117+'System Detail - Hydro'!$AL117),\"\")","v":24.55122819371439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q117:R117)*(1-Controls!$C$28))+(SUM(S117:T117)*Controls!$C$28))","v":34.901624327505935}]
[null,2028,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C118&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C118&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B118&C118,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B118,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C118,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.617632920366901},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B118,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C118,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.124324630379597},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B118),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D118),O118*E118*(1/(1-F118))*H118*(1-L118)-J118)","v":35.86171095925009},{"$f":"IF(Controls!$C$42=1,Q118*$D118,0)","v":0.99614733843740366},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B118),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D118),P118*E118*(1/(1-F118))*I118*(1-M118)-K118)","v":31.549961100882797},{"$f":"IF(Controls!$C$42=1,S118*$D118,0)","v":0.87637786758585878},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B118)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B118),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B118&'System Detail - Hydro'!C118,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B118)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B118&'System Detail - Hydro'!C118,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},36.857858297687493,32.426338968468656,null,2028,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C118&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C118&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z118&AA118,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B118,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C118,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.242422743269202},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B118,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C118,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.744026108967773},{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B118),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D118),AM118*AC118*(1/(1-AD118))*AF118*(1-AJ118)-AH118)","v":29.207948539063963},0.81132270101297022,{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B118),0)),'Hourly - NLH'!$B$11:$B$8772,$C118,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D118),AN118*AC118*(1/(1-AD118))*AG118*(1-AK118)-AI118)","v":28.309314370340125},0.78636092391258727,{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z118)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z118),0)),'Hourly - NLH'!$B$11:$B$8772,$AA118,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z118&'System Detail - Hydro'!AA118,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z118)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA118,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z118&'System Detail - Hydro'!AA118,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},30.019271240076932,29.095675294252711,null,2028,6,{"$f":"IFERROR((('System Detail - Hydro'!Q118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AO118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":33.089309950839208},{"$f":"IFERROR((('System Detail - Hydro'!R118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AP118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":0.91913707284388979},{"$f":"IFERROR((('System Detail - Hydro'!S118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AQ118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":30.199691629823349},{"$f":"IFERROR((('System Detail - Hydro'!T118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AR118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":0.83887080772199563},{"$f":"IFERROR((('System Detail - Hydro'!U118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AS118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AT118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AU118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":34.008447023683097},{"$f":"IFERROR((('System Detail - Hydro'!X118*'System Detail - Hydro'!$N118)+('System Detail - Hydro'!AV118*'System Detail - Hydro'!$AL118))/SUM('System Detail - Hydro'!$N118+'System Detail - Hydro'!$AL118),\"\")","v":31.038562437545348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q118:R118)*(1-Controls!$C$28))+(SUM(S118:T118)*Controls!$C$28))","v":36.857858297687493}]
[null,2028,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C119&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C119&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B119&C119,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B119,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C119,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.310403532122798},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B119,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C119,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.392898533164413},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B119),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D119),O119*E119*(1/(1-F119))*H119*(1-L119)-J119)","v":41.262150110557144},{"$f":"IF(Controls!$C$42=1,Q119*$D119,0)","v":1.1461578355126989},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B119),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D119),P119*E119*(1/(1-F119))*I119*(1-M119)-K119)","v":40.44620520407377},{"$f":"IF(Controls!$C$42=1,S119*$D119,0)","v":1.1234929563096805},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B119)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B119),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B119&'System Detail - Hydro'!C119,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B119)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B119&'System Detail - Hydro'!C119,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},42.40830794606984,41.569698160383453,null,2028,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C119&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C119&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z119&AA119,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B119,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C119,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.596631575445379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B119,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C119,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.272351178127856},{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B119),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D119),AM119*AC119*(1/(1-AD119))*AF119*(1-AJ119)-AH119)","v":29.419293997948905},0.81719334161342272,{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B119),0)),'Hourly - NLH'!$B$11:$B$8772,$C119,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D119),AN119*AC119*(1/(1-AD119))*AG119*(1-AK119)-AI119)","v":31.223713030645769},0.86731552398473377,{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z119)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z119),0)),'Hourly - NLH'!$B$11:$B$8772,$AA119,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z119&'System Detail - Hydro'!AA119,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z119)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA119,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z119&'System Detail - Hydro'!AA119,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},30.236487339562327,32.091028554630505,null,2028,7,{"$f":"IFERROR((('System Detail - Hydro'!Q119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AO119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":36.327626730303713},{"$f":"IFERROR((('System Detail - Hydro'!R119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AP119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":1.0090892963880005},{"$f":"IFERROR((('System Detail - Hydro'!S119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AQ119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":36.603500131812098},{"$f":"IFERROR((('System Detail - Hydro'!T119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AR119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":1.0167523595076193},{"$f":"IFERROR((('System Detail - Hydro'!U119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AS119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AT119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AU119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":37.336716026691704},{"$f":"IFERROR((('System Detail - Hydro'!X119*'System Detail - Hydro'!$N119)+('System Detail - Hydro'!AV119*'System Detail - Hydro'!$AL119))/SUM('System Detail - Hydro'!$N119+'System Detail - Hydro'!$AL119),\"\")","v":37.620252491319725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q119:R119)*(1-Controls!$C$28))+(SUM(S119:T119)*Controls!$C$28))","v":42.40830794606984}]
[null,2028,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C120&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C120&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B120&C120,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B120,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C120,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.864931861182413},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B120,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C120,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.626927585527767},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B120),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D120),O120*E120*(1/(1-F120))*H120*(1-L120)-J120)","v":39.473027047910776},{"$f":"IF(Controls!$C$42=1,Q120*$D120,0)","v":1.0964605363788871},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B120),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D120),P120*E120*(1/(1-F120))*I120*(1-M120)-K120)","v":39.414118735236073},{"$f":"IF(Controls!$C$42=1,S120*$D120,0)","v":1.0948242129209955},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B120)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B120),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B120&'System Detail - Hydro'!C120,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B120)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B120&'System Detail - Hydro'!C120,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},40.569487584289661,40.50894294815707,null,2028,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C120&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C120&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z120&AA120,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B120,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C120,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.034207671190551},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B120,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C120,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.634353959416366},{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B120),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D120),AM120*AC120*(1/(1-AD120))*AF120*(1-AJ120)-AH120)","v":30.99688204870931},0.86101473484536717,{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B120),0)),'Hourly - NLH'!$B$11:$B$8772,$C120,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D120),AN120*AC120*(1/(1-AD120))*AG120*(1-AK120)-AI120)","v":34.019329484068571},0.94497065573607097,{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z120)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z120),0)),'Hourly - NLH'!$B$11:$B$8772,$AA120,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z120&'System Detail - Hydro'!AA120,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z120)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA120,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z120&'System Detail - Hydro'!AA120,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},31.857896783554676,34.964300139804642,null,2028,8,{"$f":"IFERROR((('System Detail - Hydro'!Q120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AO120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":35.941299964910165},{"$f":"IFERROR((('System Detail - Hydro'!R120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AP120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":0.99835811907325378},{"$f":"IFERROR((('System Detail - Hydro'!S120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AQ120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":37.166289880582944},{"$f":"IFERROR((('System Detail - Hydro'!T120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AR120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":1.0323852307606103},{"$f":"IFERROR((('System Detail - Hydro'!U120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AS120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AT120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AU120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":36.939658083983417},{"$f":"IFERROR((('System Detail - Hydro'!X120*'System Detail - Hydro'!$N120)+('System Detail - Hydro'!AV120*'System Detail - Hydro'!$AL120))/SUM('System Detail - Hydro'!$N120+'System Detail - Hydro'!$AL120),\"\")","v":38.198675111343562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q120:R120)*(1-Controls!$C$28))+(SUM(S120:T120)*Controls!$C$28))","v":40.569487584289661}]
[null,2028,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C121&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C121&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B121&C121,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B121,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C121,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.305471741543315},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B121,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C121,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.881871193982942},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B121),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D121),O121*E121*(1/(1-F121))*H121*(1-L121)-J121)","v":34.243812172972589},{"$f":"IF(Controls!$C$42=1,Q121*$D121,0)","v":0.95120621525332616},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B121),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D121),P121*E121*(1/(1-F121))*I121*(1-M121)-K121)","v":29.946939856426347},{"$f":"IF(Controls!$C$42=1,S121*$D121,0)","v":0.83185000476474535},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B121)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B121),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B121&'System Detail - Hydro'!C121,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B121)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B121&'System Detail - Hydro'!C121,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},35.195018388225918,30.778789861191093,null,2028,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C121&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C121&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z121&AA121,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B121,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C121,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.804162653478102},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B121,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C121,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.087926736908106},{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B121),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D121),AM121*AC121*(1/(1-AD121))*AF121*(1-AJ121)-AH121)","v":28.548312406448517},0.79299968294535261,{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B121),0)),'Hourly - NLH'!$B$11:$B$8772,$C121,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D121),AN121*AC121*(1/(1-AD121))*AG121*(1-AK121)-AI121)","v":27.363505054499676},0.76008874092292589,{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z121)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z121),0)),'Hourly - NLH'!$B$11:$B$8772,$AA121,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z121&'System Detail - Hydro'!AA121,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z121)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA121,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z121&'System Detail - Hydro'!AA121,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},29.34131208939387,28.1235937954226,null,2028,9,{"$f":"IFERROR((('System Detail - Hydro'!Q121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AO121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":31.870687270254226},{"$f":"IFERROR((('System Detail - Hydro'!R121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AP121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":0.88528682679167048},{"$f":"IFERROR((('System Detail - Hydro'!S121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AQ121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":28.870508688956903},{"$f":"IFERROR((('System Detail - Hydro'!T121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AR121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":0.80194947816398721},{"$f":"IFERROR((('System Detail - Hydro'!U121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AS121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AT121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AU121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":32.7559740970459},{"$f":"IFERROR((('System Detail - Hydro'!X121*'System Detail - Hydro'!$N121)+('System Detail - Hydro'!AV121*'System Detail - Hydro'!$AL121))/SUM('System Detail - Hydro'!$N121+'System Detail - Hydro'!$AL121),\"\")","v":29.67245816712089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q121:R121)*(1-Controls!$C$28))+(SUM(S121:T121)*Controls!$C$28))","v":35.195018388225918}]
[null,2028,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C122&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C122&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B122&C122,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B122,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C122,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.227526893967216},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B122,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C122,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.844300127089046},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B122),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D122),O122*E122*(1/(1-F122))*H122*(1-L122)-J122)","v":36.90464898632122},{"$f":"IF(Controls!$C$42=1,Q122*$D122,0)","v":1.0251175105801269},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B122),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D122),P122*E122*(1/(1-F122))*I122*(1-M122)-K122)","v":28.973872933578576},{"$f":"IF(Controls!$C$42=1,S122*$D122,0)","v":0.80482067461321627},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B122)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B122),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B122&'System Detail - Hydro'!C122,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B122)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B122&'System Detail - Hydro'!C122,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},37.929766496901344,29.778693608191794,null,2028,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C122&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C122&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z122&AA122,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B122,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C122,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.614111939326982},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B122,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C122,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.572003039897609},{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B122),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D122),AM122*AC122*(1/(1-AD122))*AF122*(1-AJ122)-AH122)","v":29.900201521629512},0.8305517324133852,{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B122),0)),'Hourly - NLH'!$B$11:$B$8772,$C122,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D122),AN122*AC122*(1/(1-AD122))*AG122*(1-AK122)-AI122)","v":24.607865057628452},0.68354405370222648,{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z122)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z122),0)),'Hourly - NLH'!$B$11:$B$8772,$AA122,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z122&'System Detail - Hydro'!AA122,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z122)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA122,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z122&'System Detail - Hydro'!AA122,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},30.730753254042899,25.29140911133068,null,2028,10,{"$f":"IFERROR((('System Detail - Hydro'!Q122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AO122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":33.986129209366347},{"$f":"IFERROR((('System Detail - Hydro'!R122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AP122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":0.94404843634398461},{"$f":"IFERROR((('System Detail - Hydro'!S122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AQ122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":27.154702985266024},{"$f":"IFERROR((('System Detail - Hydro'!T122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AR122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":0.7542887492336372},{"$f":"IFERROR((('System Detail - Hydro'!U122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AS122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AT122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AU122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":34.930177645710323},{"$f":"IFERROR((('System Detail - Hydro'!X122*'System Detail - Hydro'!$N122)+('System Detail - Hydro'!AV122*'System Detail - Hydro'!$AL122))/SUM('System Detail - Hydro'!$N122+'System Detail - Hydro'!$AL122),\"\")","v":27.908991734499665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q122:R122)*(1-Controls!$C$28))+(SUM(S122:T122)*Controls!$C$28))","v":37.929766496901344}]
[null,2028,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C123&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C123&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B123&C123,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B123,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C123,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.704769556849399},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B123,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C123,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.260587057519167},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B123),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D123),O123*E123*(1/(1-F123))*H123*(1-L123)-J123)","v":47.590922985266204},{"$f":"IF(Controls!$C$42=1,Q123*$D123,0)","v":1.321955087960581},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B123),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D123),P123*E123*(1/(1-F123))*I123*(1-M123)-K123)","v":36.219709353762866},{"$f":"IF(Controls!$C$42=1,S123*$D123,0)","v":1.0060916254867303},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B123)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B123),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B123&'System Detail - Hydro'!C123,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.949605133563299},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B123)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B123&'System Detail - Hydro'!C123,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.1881453492880807},72.050628556078166,60.363551462100972,null,2028,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C123&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C123&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z123&AA123,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B123,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C123,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.095476573929481},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B123,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C123,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.968183238283121},{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B123),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D123),AM123*AC123*(1/(1-AD123))*AF123*(1-AJ123)-AH123)","v":42.745511837499166},1.1873618605496601,{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B123),0)),'Hourly - NLH'!$B$11:$B$8772,$C123,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D123),AN123*AC123*(1/(1-AD123))*AG123*(1-AK123)-AI123)","v":30.414638810475843},0.8448414950144929,{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z123)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z123),0)),'Hourly - NLH'!$B$11:$B$8772,$AA123,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z123&'System Detail - Hydro'!AA123,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.2794396445394902},{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z123)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA123,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z123&'System Detail - Hydro'!AA123,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.26623199791294111},49.478545340501256,36.805151947942761,null,2028,11,{"$f":"IFERROR((('System Detail - Hydro'!Q123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AO123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":45.572001673696612},{"$f":"IFERROR((('System Detail - Hydro'!R123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AP123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":1.265874576539364},{"$f":"IFERROR((('System Detail - Hydro'!S123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AQ123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":33.800929960726606},{"$f":"IFERROR((('System Detail - Hydro'!T123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AR123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":0.93890407112329799},{"$f":"IFERROR((('System Detail - Hydro'!U123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AS123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":15.003702846470045},{"$f":"IFERROR((('System Detail - Hydro'!V123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AT123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":0.80401478621510591},{"$f":"IFERROR((('System Detail - Hydro'!W123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AU123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":62.645593882921126},{"$f":"IFERROR((('System Detail - Hydro'!X123*'System Detail - Hydro'!$N123)+('System Detail - Hydro'!AV123*'System Detail - Hydro'!$AL123))/SUM('System Detail - Hydro'!$N123+'System Detail - Hydro'!$AL123),\"\")","v":50.54755166453505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q123:R123)*(1-Controls!$C$28))+(SUM(S123:T123)*Controls!$C$28))","v":48.912878073226786}]
[null,2028,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C124&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C124&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B124&C124,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B124,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C124,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.754852866312206},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B124,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C124,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.717753872981412},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B124),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D124),O124*E124*(1/(1-F124))*H124*(1-L124)-J124)","v":55.411889787728342},{"$f":"IF(Controls!$C$42=1,Q124*$D124,0)","v":1.5392017015739898},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B124),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D124),P124*E124*(1/(1-F124))*I124*(1-M124)-K124)","v":38.456911383550349},{"$f":"IF(Controls!$C$42=1,S124*$D124,0)","v":1.0682354214158178},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B124)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B124),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B124&'System Detail - Hydro'!C124,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":179.79474482707209},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B124)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B124&'System Detail - Hydro'!C124,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":17.070801446938749},253.8166377633132,236.39069307897702,null,2028,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C124&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C124&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z124&AA124,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B124,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C124,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.213489538746295},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B124,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C124,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.208768973051544},{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B124),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D124),AM124*AC124*(1/(1-AD124))*AF124*(1-AJ124)-AH124)","v":50.561460030419468},1.4044690699237274,{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B124),0)),'Hourly - NLH'!$B$11:$B$8772,$C124,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D124),AN124*AC124*(1/(1-AD124))*AG124*(1-AK124)-AI124)","v":29.799971284753241},0.8277675907473977,{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z124)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z124),0)),'Hourly - NLH'!$B$11:$B$8772,$AA124,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z124&'System Detail - Hydro'!AA124,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.808828776458896},{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z124)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA124,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z124&'System Detail - Hydro'!AA124,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.0562650061520422},78.83102288295413,57.492832658111581,null,2028,12,{"$f":"IFERROR((('System Detail - Hydro'!Q124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AO124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":53.592978628737512},{"$f":"IFERROR((('System Detail - Hydro'!R124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AP124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":1.4886769647051414},{"$f":"IFERROR((('System Detail - Hydro'!S124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AQ124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":35.210558846501435},{"$f":"IFERROR((('System Detail - Hydro'!T124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AR124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":0.97805998491516033},{"$f":"IFERROR((('System Detail - Hydro'!U124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AS124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":121.67502630809214},{"$f":"IFERROR((('System Detail - Hydro'!V124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AT124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":11.440350281643735},{"$f":"IFERROR((('System Detail - Hydro'!W124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AU124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":188.19703218317852},{"$f":"IFERROR((('System Detail - Hydro'!X124*'System Detail - Hydro'!$N124)+('System Detail - Hydro'!AV124*'System Detail - Hydro'!$AL124))/SUM('System Detail - Hydro'!$N124+'System Detail - Hydro'!$AL124),\"\")","v":169.30399542115248},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q124:R124)*(1-Controls!$C$28))+(SUM(S124:T124)*Controls!$C$28))","v":56.951091489302328}]
[null,2029,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C125&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C125&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B125&C125,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B125,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C125,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.45076392707395},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B125,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C125,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.256545074713465},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B125),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D125),O125*E125*(1/(1-F125))*H125*(1-L125)-J125)","v":69.659400115232273},{"$f":"IF(Controls!$C$42=1,Q125*$D125,0)","v":1.9349613882278038},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B125),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D125),P125*E125*(1/(1-F125))*I125*(1-M125)-K125)","v":51.933004794047385},{"$f":"IF(Controls!$C$42=1,S125*$D125,0)","v":1.4425671034332885},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B125)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B125),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B125&'System Detail - Hydro'!C125,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":326.53618215618076},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B125)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B125&'System Detail - Hydro'!C125,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":36.212676381103314},434.34322004074414,416.12443043476475,null,2029,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C125&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C125&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z125&AA125,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B125,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C125,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.213362469060598},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B125,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C125,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.477689027403926},{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B125),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D125),AM125*AC125*(1/(1-AD125))*AF125*(1-AJ125)-AH125)","v":65.02121250988364},1.8061243050364442,{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B125),0)),'Hourly - NLH'!$B$11:$B$8772,$C125,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D125),AN125*AC125*(1/(1-AD125))*AG125*(1-AK125)-AI125)","v":37.718589595814485},1.0477267154982681,{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z125)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z125),0)),'Hourly - NLH'!$B$11:$B$8772,$AA125,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z125&'System Detail - Hydro'!AA125,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.723118852698541},{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z125)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA125,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z125&'System Detail - Hydro'!AA125,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.7252201271996528},100.27567579481827,72.214655291210946,null,2029,1,{"$f":"IFERROR((('System Detail - Hydro'!Q125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AO125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":67.920079763226539},{"$f":"IFERROR((('System Detail - Hydro'!R125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AP125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":1.8866474820310439},{"$f":"IFERROR((('System Detail - Hydro'!S125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AQ125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":46.602599094710051},{"$f":"IFERROR((('System Detail - Hydro'!T125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AR125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":1.2945019579576558},{"$f":"IFERROR((('System Detail - Hydro'!U125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AS125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":215.60628341737495},{"$f":"IFERROR((('System Detail - Hydro'!V125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AT125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":23.65488028588944},{"$f":"IFERROR((('System Detail - Hydro'!W125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AU125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":309.06789094852195},{"$f":"IFERROR((('System Detail - Hydro'!X125*'System Detail - Hydro'!$N125)+('System Detail - Hydro'!AV125*'System Detail - Hydro'!$AL125))/SUM('System Detail - Hydro'!$N125+'System Detail - Hydro'!$AL125),\"\")","v":287.15826475593207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q125:R125)*(1-Controls!$C$28))+(SUM(S125:T125)*Controls!$C$28))","v":71.594361503460078}]
[null,2029,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C126&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C126&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B126&C126,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B126,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C126,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.384710683755046},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B126,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C126,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.758432463771953},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B126),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D126),O126*E126*(1/(1-F126))*H126*(1-L126)-J126)","v":68.35638018713172},{"$f":"IF(Controls!$C$42=1,Q126*$D126,0)","v":1.8987668007809531},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B126),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D126),P126*E126*(1/(1-F126))*I126*(1-M126)-K126)","v":44.901158013347292},{"$f":"IF(Controls!$C$42=1,S126*$D126,0)","v":1.2472402417881883},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B126)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B126),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B126&'System Detail - Hydro'!C126,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":252.71814467312947},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B126)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B126&'System Detail - Hydro'!C126,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.079926703452156},346.05321836449428,321.94646963171709,null,2029,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C126&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C126&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z126&AA126,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B126,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C126,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.573261241883166},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B126,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C126,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.046510839946059},{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B126),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D126),AM126*AC126*(1/(1-AD126))*AF126*(1-AJ126)-AH126)","v":58.369799659392207},1.6213649326965602,{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B126),0)),'Hourly - NLH'!$B$11:$B$8772,$C126,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D126),AN126*AC126*(1/(1-AD126))*AG126*(1-AK126)-AI126)","v":34.729776712441655},0.96470507712071296,{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z126)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z126),0)),'Hourly - NLH'!$B$11:$B$8772,$AA126,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z126&'System Detail - Hydro'!AA126,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.885596898339681},{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z126)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA126,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z126&'System Detail - Hydro'!AA126,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.7113039916860069},88.588065482114459,64.291382679588054,null,2029,2,{"$f":"IFERROR((('System Detail - Hydro'!Q126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AO126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":64.611412489229394},{"$f":"IFERROR((('System Detail - Hydro'!R126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AP126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":1.7947411002493059},{"$f":"IFERROR((('System Detail - Hydro'!S126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AQ126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":41.086890025507678},{"$f":"IFERROR((('System Detail - Hydro'!T126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AR126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":1.1412895550378852},{"$f":"IFERROR((('System Detail - Hydro'!U126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AS126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":168.0309392575833},{"$f":"IFERROR((('System Detail - Hydro'!V126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AT126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":15.066693186539847},{"$f":"IFERROR((('System Detail - Hydro'!W126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AU126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":249.50378603360184},{"$f":"IFERROR((('System Detail - Hydro'!X126*'System Detail - Hydro'!$N126)+('System Detail - Hydro'!AV126*'System Detail - Hydro'!$AL126))/SUM('System Detail - Hydro'!$N126+'System Detail - Hydro'!$AL126),\"\")","v":225.32581202466869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q126:R126)*(1-Controls!$C$28))+(SUM(S126:T126)*Controls!$C$28))","v":70.255146987912667}]
[null,2029,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C127&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C127&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B127&C127,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B127,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C127,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.7836066547925},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B127,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C127,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.766563690288706},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B127),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D127),O127*E127*(1/(1-F127))*H127*(1-L127)-J127)","v":50.222813876652175},{"$f":"IF(Controls!$C$42=1,Q127*$D127,0)","v":1.3950623390198207},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B127),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D127),P127*E127*(1/(1-F127))*I127*(1-M127)-K127)","v":38.216878697899325},{"$f":"IF(Controls!$C$42=1,S127*$D127,0)","v":1.0615679224439771},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B127)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B127),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B127&'System Detail - Hydro'!C127,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":73.690361910244135},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B127)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B127&'System Detail - Hydro'!C127,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.9525917816887688},132.26082990760491,119.92140031227621,null,2029,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C127&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C127&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z127&AA127,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B127,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C127,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.249375115188357},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B127,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C127,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.589030773512924},{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B127),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D127),AM127*AC127*(1/(1-AD127))*AF127*(1-AJ127)-AH127)","v":43.241917811416457},1.2011507589729404,{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B127),0)),'Hourly - NLH'!$B$11:$B$8772,$C127,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D127),AN127*AC127*(1/(1-AD127))*AG127*(1-AK127)-AI127)","v":31.416474258708021},0.87266994180674817,{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z127)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z127),0)),'Hourly - NLH'!$B$11:$B$8772,$AA127,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z127&'System Detail - Hydro'!AA127,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":12.314488750704639},{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z127)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA127,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z127&'System Detail - Hydro'!AA127,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.85679904974560428},57.614356370839644,45.460432000965014,null,2029,3,{"$f":"IFERROR((('System Detail - Hydro'!Q127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AO127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":47.604977852188782},{"$f":"IFERROR((('System Detail - Hydro'!R127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AP127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":1.3223454965022405},{"$f":"IFERROR((('System Detail - Hydro'!S127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AQ127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":35.666727033202584},{"$f":"IFERROR((('System Detail - Hydro'!T127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AR127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":0.99073117970501623},{"$f":"IFERROR((('System Detail - Hydro'!U127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AS127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":50.674409475416823},{"$f":"IFERROR((('System Detail - Hydro'!V127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AT127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":4.6666695072100817},{"$f":"IFERROR((('System Detail - Hydro'!W127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AU127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":104.26840233131794},{"$f":"IFERROR((('System Detail - Hydro'!X127*'System Detail - Hydro'!$N127)+('System Detail - Hydro'!AV127*'System Detail - Hydro'!$AL127))/SUM('System Detail - Hydro'!$N127+'System Detail - Hydro'!$AL127),\"\")","v":91.99853719553451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q127:R127)*(1-Controls!$C$28))+(SUM(S127:T127)*Controls!$C$28))","v":51.617876215671998}]
[null,2029,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C128&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C128&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B128&C128,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B128,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C128,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.241212147936771},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B128,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C128,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.199537876719706},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B128),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D128),O128*E128*(1/(1-F128))*H128*(1-L128)-J128)","v":35.959342317090858},{"$f":"IF(Controls!$C$42=1,Q128*$D128,0)","v":0.99885928983792727},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B128),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D128),P128*E128*(1/(1-F128))*I128*(1-M128)-K128)","v":27.083339994876646},{"$f":"IF(Controls!$C$42=1,S128*$D128,0)","v":0.75230646643011756},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B128)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B128),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B128&'System Detail - Hydro'!C128,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3248138408143955},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B128)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B128&'System Detail - Hydro'!C128,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},38.283015447743175,29.160460302121159,null,2029,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C128&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C128&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z128&AA128,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B128,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C128,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.436803432445657},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B128,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C128,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.502268807915328},{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B128),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D128),AM128*AC128*(1/(1-AD128))*AF128*(1-AJ128)-AH128)","v":31.260883520332307},0.86834802587544757,{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B128),0)),'Hourly - NLH'!$B$11:$B$8772,$C128,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D128),AN128*AC128*(1/(1-AD128))*AG128*(1-AK128)-AI128)","v":26.088888726922434},0.72468313343008472,{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z128)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z128),0)),'Hourly - NLH'!$B$11:$B$8772,$AA128,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z128&'System Detail - Hydro'!AA128,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.2306960977971526},{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z128)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA128,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z128&'System Detail - Hydro'!AA128,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.3791338282091858E-2},36.413718982286994,31.098059296431764,null,2029,4,{"$f":"IFERROR((('System Detail - Hydro'!Q128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AO128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":34.001651151774794},{"$f":"IFERROR((('System Detail - Hydro'!R128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AP128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":0.9444795965202275},{"$f":"IFERROR((('System Detail - Hydro'!S128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AQ128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":26.668985299895724},{"$f":"IFERROR((('System Detail - Hydro'!T128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AR128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":0.74079674434677056},{"$f":"IFERROR((('System Detail - Hydro'!U128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AS128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":2.5355981145572111},{"$f":"IFERROR((('System Detail - Hydro'!V128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AT128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":2.2413057617538274E-2},{"$f":"IFERROR((('System Detail - Hydro'!W128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AU128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":37.50414192046977},{"$f":"IFERROR((('System Detail - Hydro'!X128*'System Detail - Hydro'!$N128)+('System Detail - Hydro'!AV128*'System Detail - Hydro'!$AL128))/SUM('System Detail - Hydro'!$N128+'System Detail - Hydro'!$AL128),\"\")","v":29.967793216417245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q128:R128)*(1-Controls!$C$28))+(SUM(S128:T128)*Controls!$C$28))","v":36.958201606928782}]
[null,2029,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C129&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C129&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B129&C129,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B129,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C129,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.934003375049187},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B129,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C129,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.479279111872799},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B129),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D129),O129*E129*(1/(1-F129))*H129*(1-L129)-J129)","v":36.316580394594524},{"$f":"IF(Controls!$C$42=1,Q129*$D129,0)","v":1.0087824572098951},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B129),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D129),P129*E129*(1/(1-F129))*I129*(1-M129)-K129)","v":29.565751519773116},{"$f":"IF(Controls!$C$42=1,S129*$D129,0)","v":0.82126155996265615},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B129)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B129),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B129&'System Detail - Hydro'!C129,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B129)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B129&'System Detail - Hydro'!C129,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},37.325362851804421,30.387013079735773,null,2029,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C129&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C129&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z129&AA129,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B129,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C129,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.718098549562114},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B129,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C129,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.642602696209323},{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B129),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D129),AM129*AC129*(1/(1-AD129))*AF129*(1-AJ129)-AH129)","v":29.914782077428519},0.83095674325820024,{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B129),0)),'Hourly - NLH'!$B$11:$B$8772,$C129,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D129),AN129*AC129*(1/(1-AD129))*AG129*(1-AK129)-AI129)","v":24.600502349771922},0.68333953635938949,{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z129)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z129),0)),'Hourly - NLH'!$B$11:$B$8772,$AA129,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z129&'System Detail - Hydro'!AA129,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z129)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA129,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z129&'System Detail - Hydro'!AA129,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},30.745738820686718,25.283841886131313,null,2029,5,{"$f":"IFERROR((('System Detail - Hydro'!Q129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AO129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":33.649164429108687},{"$f":"IFERROR((('System Detail - Hydro'!R129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AP129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":0.93468840973002221},{"$f":"IFERROR((('System Detail - Hydro'!S129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AQ129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":27.496897698939286},{"$f":"IFERROR((('System Detail - Hydro'!T129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AR129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":0.76379405012796164},{"$f":"IFERROR((('System Detail - Hydro'!U129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AS129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AT129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AU129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":34.583852838838716},{"$f":"IFERROR((('System Detail - Hydro'!X129*'System Detail - Hydro'!$N129)+('System Detail - Hydro'!AV129*'System Detail - Hydro'!$AL129))/SUM('System Detail - Hydro'!$N129+'System Detail - Hydro'!$AL129),\"\")","v":28.260691749067249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q129:R129)*(1-Controls!$C$28))+(SUM(S129:T129)*Controls!$C$28))","v":37.325362851804421}]
[null,2029,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C130&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C130&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B130&C130,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B130,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C130,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.419046615316674},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B130,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C130,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.380040005902366},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B130),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D130),O130*E130*(1/(1-F130))*H130*(1-L130)-J130)","v":39.06474694872233},{"$f":"IF(Controls!$C$42=1,Q130*$D130,0)","v":1.0851195511535676},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B130),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D130),P130*E130*(1/(1-F130))*I130*(1-M130)-K130)","v":34.258753987647978},{"$f":"IF(Controls!$C$42=1,S130*$D130,0)","v":0.95162126095310406},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B130)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B130),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B130&'System Detail - Hydro'!C130,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B130)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B130&'System Detail - Hydro'!C130,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},40.149866499875898,35.210375248601082,null,2029,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C130&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C130&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z130&AA130,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B130,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C130,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.36836107475149},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B130,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C130,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.17590198296876},{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B130),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D130),AM130*AC130*(1/(1-AD130))*AF130*(1-AJ130)-AH130)","v":32.767646114620199},0.91020206763219669,{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B130),0)),'Hourly - NLH'!$B$11:$B$8772,$C130,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D130),AN130*AC130*(1/(1-AD130))*AG130*(1-AK130)-AI130)","v":31.214995834474848},0.86707338239326959,{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z130)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z130),0)),'Hourly - NLH'!$B$11:$B$8772,$AA130,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z130&'System Detail - Hydro'!AA130,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z130)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA130,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z130&'System Detail - Hydro'!AA130,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},33.677848182252397,32.082069216868121,null,2029,6,{"$f":"IFERROR((('System Detail - Hydro'!Q130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AO130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":36.440954934513108},{"$f":"IFERROR((('System Detail - Hydro'!R130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AP130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":1.0122372663529964},{"$f":"IFERROR((('System Detail - Hydro'!S130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AQ130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":32.99052142382584},{"$f":"IFERROR((('System Detail - Hydro'!T130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AR130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":0.91639297821983978},{"$f":"IFERROR((('System Detail - Hydro'!U130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AS130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AT130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AU130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":37.453192200866106},{"$f":"IFERROR((('System Detail - Hydro'!X130*'System Detail - Hydro'!$N130)+('System Detail - Hydro'!AV130*'System Detail - Hydro'!$AL130))/SUM('System Detail - Hydro'!$N130+'System Detail - Hydro'!$AL130),\"\")","v":33.906914402045679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q130:R130)*(1-Controls!$C$28))+(SUM(S130:T130)*Controls!$C$28))","v":40.149866499875898}]
[null,2029,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C131&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C131&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B131&C131,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B131,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C131,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.927757719713959},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B131,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C131,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.614512054631881},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B131),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D131),O131*E131*(1/(1-F131))*H131*(1-L131)-J131)","v":44.238705279715838},{"$f":"IF(Controls!$C$42=1,Q131*$D131,0)","v":1.228838985690915},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B131),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D131),P131*E131*(1/(1-F131))*I131*(1-M131)-K131)","v":44.344791381433048},{"$f":"IF(Controls!$C$42=1,S131*$D131,0)","v":1.2317857884240828},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B131)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B131),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B131&'System Detail - Hydro'!C131,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B131)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B131&'System Detail - Hydro'!C131,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},45.467544265406751,45.576577169857131,null,2029,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C131&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C131&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z131&AA131,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B131,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C131,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.58329325071599},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B131,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C131,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.652658895045462},{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B131),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D131),AM131*AC131*(1/(1-AD131))*AF131*(1-AJ131)-AH131)","v":32.797840932280089},0.91104080305340074,{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B131),0)),'Hourly - NLH'!$B$11:$B$8772,$C131,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D131),AN131*AC131*(1/(1-AD131))*AG131*(1-AK131)-AI131)","v":35.27921291175646},0.97996702065181018,{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z131)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z131),0)),'Hourly - NLH'!$B$11:$B$8772,$AA131,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z131&'System Detail - Hydro'!AA131,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z131)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA131,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z131&'System Detail - Hydro'!AA131,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},33.708881735333492,36.259179932408273,null,2029,7,{"$f":"IFERROR((('System Detail - Hydro'!Q131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AO131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":39.471678468284274},{"$f":"IFERROR((('System Detail - Hydro'!R131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AP131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":1.0964230762586173},{"$f":"IFERROR((('System Detail - Hydro'!S131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AQ131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":40.567467019067806},{"$f":"IFERROR((('System Detail - Hydro'!T131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AR131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":1.1268613018523026},{"$f":"IFERROR((('System Detail - Hydro'!U131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AS131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AT131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AU131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":40.568101544542891},{"$f":"IFERROR((('System Detail - Hydro'!X131*'System Detail - Hydro'!$N131)+('System Detail - Hydro'!AV131*'System Detail - Hydro'!$AL131))/SUM('System Detail - Hydro'!$N131+'System Detail - Hydro'!$AL131),\"\")","v":41.694328320920107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q131:R131)*(1-Controls!$C$28))+(SUM(S131:T131)*Controls!$C$28))","v":45.467544265406751}]
[null,2029,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C132&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C132&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B132&C132,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B132,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C132,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.721204744456877},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B132,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C132,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.74930157787076},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B132),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D132),O132*E132*(1/(1-F132))*H132*(1-L132)-J132)","v":43.902938634207963},{"$f":"IF(Controls!$C$42=1,Q132*$D132,0)","v":1.2195122402202712},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B132),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D132),P132*E132*(1/(1-F132))*I132*(1-M132)-K132)","v":44.421156037338456},{"$f":"IF(Controls!$C$42=1,S132*$D132,0)","v":1.2339070048048992},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B132)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B132),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B132&'System Detail - Hydro'!C132,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B132)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B132&'System Detail - Hydro'!C132,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},45.122450874428232,45.655063042143354,null,2029,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C132&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C132&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z132&AA132,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B132,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C132,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.934975214211789},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B132,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C132,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.917537625031336},{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B132),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D132),AM132*AC132*(1/(1-AD132))*AF132*(1-AJ132)-AH132)","v":34.266932115336928},0.95184842858991892,{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B132),0)),'Hourly - NLH'!$B$11:$B$8772,$C132,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D132),AN132*AC132*(1/(1-AD132))*AG132*(1-AK132)-AI132)","v":37.945808263197122},1.0540382735556544,{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z132)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z132),0)),'Hourly - NLH'!$B$11:$B$8772,$AA132,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z132&'System Detail - Hydro'!AA132,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z132)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA132,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z132&'System Detail - Hydro'!AA132,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},35.218780543926847,38.999846536752777,null,2029,8,{"$f":"IFERROR((('System Detail - Hydro'!Q132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AO132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":39.887935918011699},{"$f":"IFERROR((('System Detail - Hydro'!R132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AP132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":1.1079856520409577},{"$f":"IFERROR((('System Detail - Hydro'!S132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AQ132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":41.723094464779564},{"$f":"IFERROR((('System Detail - Hydro'!T132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AR132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":1.1589617001177139},{"$f":"IFERROR((('System Detail - Hydro'!U132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AS132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AT132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AU132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":40.995921570052658},{"$f":"IFERROR((('System Detail - Hydro'!X132*'System Detail - Hydro'!$N132)+('System Detail - Hydro'!AV132*'System Detail - Hydro'!$AL132))/SUM('System Detail - Hydro'!$N132+'System Detail - Hydro'!$AL132),\"\")","v":42.882056164897278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q132:R132)*(1-Controls!$C$28))+(SUM(S132:T132)*Controls!$C$28))","v":45.122450874428232}]
[null,2029,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B133,FX,2,FALSE)","v":1.20240349059976},8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C133&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C133&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B133&C133,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B133,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C133,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.542267228800121},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B133,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C133,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.501673044319766},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B133),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D133),O133*E133*(1/(1-F133))*H133*(1-L133)-J133)","v":37.956138756860192},{"$f":"IF(Controls!$C$42=1,Q133*$D133,0)","v":1.0543252284580265},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B133),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D133),P133*E133*(1/(1-F133))*I133*(1-M133)-K133)","v":33.10375719123023},{"$f":"IF(Controls!$C$42=1,S133*$D133,0)","v":0.91953838052493253},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B133)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B133),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B133&'System Detail - Hydro'!C133,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B133)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B133&'System Detail - Hydro'!C133,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"Q133+R133+U133+V133","v":39.010463985318218},{"$f":"S133+T133+U133+V133","v":34.023295571755163},null,2029,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z133,FX,2,FALSE)","v":1.20240349059976},7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C133&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C133&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z133&AA133,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B133,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C133,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.54804153836325},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B133,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C133,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.868180234020194},{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B133),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D133),AM133*AC133*(1/(1-AD133))*AF133*(1-AJ133)-AH133)","v":31.647721235930796},0.87909339609045245,{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B133),0)),'Hourly - NLH'!$B$11:$B$8772,$C133,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D133),AN133*AC133*(1/(1-AD133))*AG133*(1-AK133)-AI133)","v":30.686699859203252},{"$f":"AQ133*D133","v":0.85239866064694836},{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z133)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z133),0)),'Hourly - NLH'!$B$11:$B$8772,$AA133,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z133&'System Detail - Hydro'!AA133,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z133)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA133,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z133&'System Detail - Hydro'!AA133,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},32.526814632021249,31.539098519850199,null,2029,9,{"$f":"IFERROR((('System Detail - Hydro'!Q133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AO133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":35.327631456472943},{"$f":"IFERROR((('System Detail - Hydro'!R133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AP133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":0.98131196497153739},{"$f":"IFERROR((('System Detail - Hydro'!S133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AQ133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":32.096649969552324},{"$f":"IFERROR((('System Detail - Hydro'!T133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AR133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":0.89156349724243911},{"$f":"IFERROR((('System Detail - Hydro'!U133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AS133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AT133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AU133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":36.308943421444482},{"$f":"IFERROR((('System Detail - Hydro'!X133*'System Detail - Hydro'!$N133)+('System Detail - Hydro'!AV133*'System Detail - Hydro'!$AL133))/SUM('System Detail - Hydro'!$N133+'System Detail - Hydro'!$AL133),\"\")","v":32.988213466794761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q133:R133)*(1-Controls!$C$28))+(SUM(S133:T133)*Controls!$C$28))","v":39.010463985318218}]
[null,2029,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C134&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C134&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B134&C134,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B134,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C134,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.83967498291878},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B134,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C134,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.546216477632235},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B134),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D134),O134*E134*(1/(1-F134))*H134*(1-L134)-J134)","v":39.904748793174321},{"$f":"IF(Controls!$C$42=1,Q134*$D134,0)","v":1.1084526710536242},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B134),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D134),P134*E134*(1/(1-F134))*I134*(1-M134)-K134)","v":31.008267307056009},{"$f":"IF(Controls!$C$42=1,S134*$D134,0)","v":0.86133098843439349},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B134)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B134),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B134&'System Detail - Hydro'!C134,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B134)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B134&'System Detail - Hydro'!C134,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},41.013201464227947,31.869598295490402,null,2029,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C134&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C134&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z134&AA134,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B134,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C134,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.082988918971132},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B134,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C134,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.092307085599511},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B134),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D134),AM134*AC134*(1/(1-AD134))*AF134*(1-AJ134)-AH134)","v":32.706816464298889},{"$f":"AO134*$D134","v":0.90851237428949749},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B134),0)),'Hourly - NLH'!$B$11:$B$8772,$C134,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D134),AN134*AC134*(1/(1-AD134))*AG134*(1-AK134)-AI134)","v":26.400043232078112},0.733326216090191,{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z134)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z134),0)),'Hourly - NLH'!$B$11:$B$8772,$AA134,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z134&'System Detail - Hydro'!AA134,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z134)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA134,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z134&'System Detail - Hydro'!AA134,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},{"$f":"AO134+AP134+AS134+AT134","v":33.61532883858839},{"$f":"AQ134+AR134+AS134+AT134","v":27.133369448168303},null,2029,10,{"$f":"IFERROR((('System Detail - Hydro'!Q134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AO134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":36.905610322809558},{"$f":"IFERROR((('System Detail - Hydro'!R134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AP134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":1.0251442140685714},{"$f":"IFERROR((('System Detail - Hydro'!S134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AQ134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":29.088173942481884},{"$f":"IFERROR((('System Detail - Hydro'!T134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AR134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":0.80799566662430911},{"$f":"IFERROR((('System Detail - Hydro'!U134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AS134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AT134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AU134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":37.930754536878133},{"$f":"IFERROR((('System Detail - Hydro'!X134*'System Detail - Hydro'!$N134)+('System Detail - Hydro'!AV134*'System Detail - Hydro'!$AL134))/SUM('System Detail - Hydro'!$N134+'System Detail - Hydro'!$AL134),\"\")","v":29.896169609106192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q134:R134)*(1-Controls!$C$28))+(SUM(S134:T134)*Controls!$C$28))","v":41.013201464227947}]
[null,2029,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C135&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C135&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B135&C135,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B135,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C135,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.369941626140339},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B135,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C135,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.347220235019471},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B135),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D135),O135*E135*(1/(1-F135))*H135*(1-L135)-J135)","v":50.686621343060409},{"$f":"IF(Controls!$C$42=1,Q135*$D135,0)","v":1.4079457336167753},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B135),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D135),P135*E135*(1/(1-F135))*I135*(1-M135)-K135)","v":40.027339388262533},{"$f":"IF(Controls!$C$42=1,S135*$D135,0)","v":1.1118579267357456},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B135)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B135),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B135&'System Detail - Hydro'!C135,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":22.475778564916265},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B135)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B135&'System Detail - Hydro'!C135,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2115202104617329},75.781865852055176,64.826496090376267,null,2029,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C135&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C135&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z135&AA135,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B135,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C135,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.633034253863322},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B135,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C135,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.203446313591165},{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B135),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D135),AM135*AC135*(1/(1-AD135))*AF135*(1-AJ135)-AH135)","v":45.659344453852569},1.2683007373570381,{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B135),0)),'Hourly - NLH'!$B$11:$B$8772,$C135,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D135),AN135*AC135*(1/(1-AD135))*AG135*(1-AK135)-AI135)","v":34.372217707344433},0.95477299519448655,{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z135)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z135),0)),'Hourly - NLH'!$B$11:$B$8772,$AA135,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z135&'System Detail - Hydro'!AA135,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.4059977696850092},{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z135)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA135,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z135&'System Detail - Hydro'!AA135,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.2714696870516714},52.605112647946285,41.0044581592756,null,2029,11,{"$f":"IFERROR((('System Detail - Hydro'!Q135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AO135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":48.591922639223803},{"$f":"IFERROR((('System Detail - Hydro'!R135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AP135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":1.3497603185085514},{"$f":"IFERROR((('System Detail - Hydro'!S135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AQ135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":37.671038687879992},{"$f":"IFERROR((('System Detail - Hydro'!T135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AR135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":1.0464058719268876},{"$f":"IFERROR((('System Detail - Hydro'!U135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AS135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":15.363369900236572},{"$f":"IFERROR((('System Detail - Hydro'!V135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AT135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":0.81983249237420719},{"$f":"IFERROR((('System Detail - Hydro'!W135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AU135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":66.124885350343135},{"$f":"IFERROR((('System Detail - Hydro'!X135*'System Detail - Hydro'!$N135)+('System Detail - Hydro'!AV135*'System Detail - Hydro'!$AL135))/SUM('System Detail - Hydro'!$N135+'System Detail - Hydro'!$AL135),\"\")","v":54.900646952417645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q135:R135)*(1-Controls!$C$28))+(SUM(S135:T135)*Controls!$C$28))","v":52.094567076677187}]
[null,2029,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C136&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C136&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B136&C136,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B136,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C136,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.871903151171431},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B136,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C136,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.788076465421398},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B136),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D136),O136*E136*(1/(1-F136))*H136*(1-L136)-J136)","v":57.869358863648451},{"$f":"IF(Controls!$C$42=1,Q136*$D136,0)","v":1.6074639571605043},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B136),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D136),P136*E136*(1/(1-F136))*I136*(1-M136)-K136)","v":43.551274808438841},{"$f":"IF(Controls!$C$42=1,S136*$D136,0)","v":1.2097439114179258},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B136)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B136),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B136&'System Detail - Hydro'!C136,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":184.1047639481101},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B136)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B136&'System Detail - Hydro'!C136,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":17.40664218745443},260.98822895637352,246.27242485542129,null,2029,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C136&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C136&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z136&AA136,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B136,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C136,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.228166104709985},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B136,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C136,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.275462291834536},{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B136),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D136),AM136*AC136*(1/(1-AD136))*AF136*(1-AJ136)-AH136)","v":52.872915636126969},1.4686754417880858,{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B136),0)),'Hourly - NLH'!$B$11:$B$8772,$C136,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D136),AN136*AC136*(1/(1-AD136))*AG136*(1-AK136)-AI136)","v":34.843296371412123},0.96785836521319268,{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z136)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z136),0)),'Hourly - NLH'!$B$11:$B$8772,$AA136,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z136&'System Detail - Hydro'!AA136,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.403543190942688},{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z136)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA136,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z136&'System Detail - Hydro'!AA136,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.0967187343796896},81.841853003237432,63.311416661947689,null,2029,12,{"$f":"IFERROR((('System Detail - Hydro'!Q136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AO136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":55.9956926533279},{"$f":"IFERROR((('System Detail - Hydro'!R136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AP136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":1.5554182638958474},{"$f":"IFERROR((('System Detail - Hydro'!S136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AQ136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":40.285782894553819},{"$f":"IFERROR((('System Detail - Hydro'!T136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AR136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":1.119036831591151},{"$f":"IFERROR((('System Detail - Hydro'!U136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AS136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":124.59180616417233},{"$f":"IFERROR((('System Detail - Hydro'!V136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AT136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":11.665420892551403},{"$f":"IFERROR((('System Detail - Hydro'!W136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AU136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":193.80833797394746},{"$f":"IFERROR((('System Detail - Hydro'!X136*'System Detail - Hydro'!$N136)+('System Detail - Hydro'!AV136*'System Detail - Hydro'!$AL136))/SUM('System Detail - Hydro'!$N136+'System Detail - Hydro'!$AL136),\"\")","v":177.66204678286869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q136:R136)*(1-Controls!$C$28))+(SUM(S136:T136)*Controls!$C$28))","v":59.476822820808955}]
[null,2030,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C137&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C137&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B137&C137,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B137,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C137,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.889036829951152},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B137,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C137,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.339461067421581},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B137),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D137),O137*E137*(1/(1-F137))*H137*(1-L137)-J137)","v":78.588308305966564},{"$f":"IF(Controls!$C$42=1,Q137*$D137,0)","v":2.1829838024249062},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B137),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D137),P137*E137*(1/(1-F137))*I137*(1-M137)-K137)","v":58.331713131463104},{"$f":"IF(Controls!$C$42=1,S137*$D137,0)","v":1.6203069855877341},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B137)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B137),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B137&'System Detail - Hydro'!C137,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":334.36476127591925},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B137)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B137&'System Detail - Hydro'!C137,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":36.927171630802057},452.06322501511272,431.24395302377212,null,2030,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C137&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C137&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z137&AA137,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B137,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C137,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.717870391896639},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B137,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C137,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.803835320497747},{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B137),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D137),AM137*AC137*(1/(1-AD137))*AF137*(1-AJ137)-AH137)","v":69.130312204256853},1.9202646685170108,{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B137),0)),'Hourly - NLH'!$B$11:$B$8772,$C137,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D137),AN137*AC137*(1/(1-AD137))*AG137*(1-AK137)-AI137)","v":41.833159029275059},1.1620190144522988,{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z137)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z137),0)),'Hourly - NLH'!$B$11:$B$8772,$AA137,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z137&'System Detail - Hydro'!AA137,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":31.459693786463276},{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z137)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA137,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z137&'System Detail - Hydro'!AA137,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.7789901610622603},105.28926082029939,77.23386199125288,null,2030,1,{"$f":"IFERROR((('System Detail - Hydro'!Q137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AO137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":75.041559767825419},{"$f":"IFERROR((('System Detail - Hydro'!R137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AP137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":2.0844641272094453},{"$f":"IFERROR((('System Detail - Hydro'!S137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AQ137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":52.144755343142585},{"$f":"IFERROR((('System Detail - Hydro'!T137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AR137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":1.448448996411946},{"$f":"IFERROR((('System Detail - Hydro'!U137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AS137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":220.77536096737325},{"$f":"IFERROR((('System Detail - Hydro'!V137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AT137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":24.121603579649634},{"$f":"IFERROR((('System Detail - Hydro'!W137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AU137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":322.02298844205768},{"$f":"IFERROR((('System Detail - Hydro'!X137*'System Detail - Hydro'!$N137)+('System Detail - Hydro'!AV137*'System Detail - Hydro'!$AL137))/SUM('System Detail - Hydro'!$N137+'System Detail - Hydro'!$AL137),\"\")","v":298.49016888657741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q137:R137)*(1-Controls!$C$28))+(SUM(S137:T137)*Controls!$C$28))","v":80.771292108391464}]
[null,2030,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C138&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C138&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B138&C138,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B138,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C138,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.534730873552675},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B138,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C138,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.945428382246966},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B138),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D138),O138*E138*(1/(1-F138))*H138*(1-L138)-J138)","v":70.858108068626535},{"$f":"IF(Controls!$C$42=1,Q138*$D138,0)","v":1.9682584536883527},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B138),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D138),P138*E138*(1/(1-F138))*I138*(1-M138)-K138)","v":48.876446435240716},{"$f":"IF(Controls!$C$42=1,S138*$D138,0)","v":1.3576636676389489},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B138)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B138),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B138&'System Detail - Hydro'!C138,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":258.77696479377636},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B138)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B138&'System Detail - Hydro'!C138,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.535305859067865},355.13863717515915,332.54638075572387,null,2030,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C138&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C138&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z138&AA138,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B138,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C138,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.605416975766076},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B138,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C138,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.358041105689487},{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B138),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D138),AM138*AC138*(1/(1-AD138))*AF138*(1-AJ138)-AH138)","v":61.917488564512404},1.7199107289207036,{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B138),0)),'Hourly - NLH'!$B$11:$B$8772,$C138,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D138),AN138*AC138*(1/(1-AD138))*AG138*(1-AK138)-AI138)","v":38.834326604806733},1.0787190586457178,{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z138)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z138),0)),'Hourly - NLH'!$B$11:$B$8772,$AA138,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z138&'System Detail - Hydro'!AA138,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.530168722234457},{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z138)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA138,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z138&'System Detail - Hydro'!AA138,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.7450689241638562},92.91263693983143,69.18828330985076,null,2030,2,{"$f":"IFERROR((('System Detail - Hydro'!Q138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AO138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":67.505375754583739},{"$f":"IFERROR((('System Detail - Hydro'!R138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AP138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":1.8751280569004842},{"$f":"IFERROR((('System Detail - Hydro'!S138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AQ138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":45.11065149882797},{"$f":"IFERROR((('System Detail - Hydro'!T138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AR138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":1.2530594392664871},{"$f":"IFERROR((('System Detail - Hydro'!U138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AS138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":172.05941626694815},{"$f":"IFERROR((('System Detail - Hydro'!V138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AT138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":15.363967008478861},{"$f":"IFERROR((('System Detail - Hydro'!W138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AU138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":256.80388708691123},{"$f":"IFERROR((('System Detail - Hydro'!X138*'System Detail - Hydro'!$N138)+('System Detail - Hydro'!AV138*'System Detail - Hydro'!$AL138))/SUM('System Detail - Hydro'!$N138+'System Detail - Hydro'!$AL138),\"\")","v":233.78709421352147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q138:R138)*(1-Controls!$C$28))+(SUM(S138:T138)*Controls!$C$28))","v":72.826366522314885}]
[null,2030,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C139&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C139&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B139&C139,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B139,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C139,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.146747571266474},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B139,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C139,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.702260532338023},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B139),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D139),O139*E139*(1/(1-F139))*H139*(1-L139)-J139)","v":50.550318732775061},{"$f":"IF(Controls!$C$42=1,Q139*$D139,0)","v":1.4041595929440087},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B139),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D139),P139*E139*(1/(1-F139))*I139*(1-M139)-K139)","v":40.577481826031345},{"$f":"IF(Controls!$C$42=1,S139*$D139,0)","v":1.1271394877791545},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B139)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B139),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B139&'System Detail - Hydro'!C139,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":75.457059936683933},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B139)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B139&'System Detail - Hydro'!C139,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.0897700931958241},134.50130835559884,124.25145134369026,null,2030,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C139&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C139&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z139&AA139,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B139,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C139,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.339558345895881},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B139,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C139,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.84078002480954},{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B139),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D139),AM139*AC139*(1/(1-AD139))*AF139*(1-AJ139)-AH139)","v":43.239224679353747},1.2010759505975293,{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B139),0)),'Hourly - NLH'!$B$11:$B$8772,$C139,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D139),AN139*AC139*(1/(1-AD139))*AG139*(1-AK139)-AI139)","v":34.162807081843866},0.94895609935619429,{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z139)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z139),0)),'Hourly - NLH'!$B$11:$B$8772,$AA139,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z139&'System Detail - Hydro'!AA139,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":12.609723872483308},{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z139)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA139,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z139&'System Detail - Hydro'!AA139,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.87370414796444462},57.923728650399028,48.595191201647815,null,2030,3,{"$f":"IFERROR((('System Detail - Hydro'!Q139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AO139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":47.808658462742066},{"$f":"IFERROR((('System Detail - Hydro'!R139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AP139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":1.3280032270640789},{"$f":"IFERROR((('System Detail - Hydro'!S139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AQ139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":38.171978796961042},{"$f":"IFERROR((('System Detail - Hydro'!T139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AR139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":1.0603207171205444},{"$f":"IFERROR((('System Detail - Hydro'!U139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AS139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":51.889308912608698},{"$f":"IFERROR((('System Detail - Hydro'!V139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AT139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":4.7587453637340573},{"$f":"IFERROR((('System Detail - Hydro'!W139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AU139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":105.78471596614889},{"$f":"IFERROR((('System Detail - Hydro'!X139*'System Detail - Hydro'!$N139)+('System Detail - Hydro'!AV139*'System Detail - Hydro'!$AL139))/SUM('System Detail - Hydro'!$N139+'System Detail - Hydro'!$AL139),\"\")","v":95.880353790424337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q139:R139)*(1-Controls!$C$28))+(SUM(S139:T139)*Controls!$C$28))","v":51.954478325719073}]
[null,2030,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C140&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C140&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B140&C140,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B140,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C140,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.36387044310289},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B140,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C140,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.837780432182718},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B140),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D140),O140*E140*(1/(1-F140))*H140*(1-L140)-J140)","v":37.194666245067729},{"$f":"IF(Controls!$C$42=1,Q140*$D140,0)","v":1.0331734541665756},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B140),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D140),P140*E140*(1/(1-F140))*I140*(1-M140)-K140)","v":31.574129075352118},{"$f":"IF(Controls!$C$42=1,S140*$D140,0)","v":0.87704919259515335},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B140)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B140),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B140&'System Detail - Hydro'!C140,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3565757420629976},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B140)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B140&'System Detail - Hydro'!C140,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},39.584415441297303,33.807754010010271,null,2030,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C140&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C140&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z140&AA140,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B140,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C140,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.61834790143164},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B140,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C140,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.647311689349557},{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B140),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D140),AM140*AC140*(1/(1-AD140))*AF140*(1-AJ140)-AH140)","v":31.366901578367568},0.87129293852777845,{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B140),0)),'Hourly - NLH'!$B$11:$B$8772,$C140,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D140),AN140*AC140*(1/(1-AD140))*AG140*(1-AK140)-AI140)","v":31.202061815783715},0.86671410817154848,{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z140)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z140),0)),'Hourly - NLH'!$B$11:$B$8772,$AA140,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z140&'System Detail - Hydro'!AA140,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.3321254062262327},{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z140)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA140,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z140&'System Detail - Hydro'!AA140,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.485266982447818E-2},36.625172592946058,36.455754000005975,null,2030,4,{"$f":"IFERROR((('System Detail - Hydro'!Q140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AO140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":34.766430967276001},{"$f":"IFERROR((('System Detail - Hydro'!R140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AP140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":0.96572323931707682},{"$f":"IFERROR((('System Detail - Hydro'!S140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AQ140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":31.41910105053195},{"$f":"IFERROR((('System Detail - Hydro'!T140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AR140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":0.87274290741865124},{"$f":"IFERROR((('System Detail - Hydro'!U140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AS140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":2.5963881021310118},{"$f":"IFERROR((('System Detail - Hydro'!V140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AT140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":2.2855279093532577E-2},{"$f":"IFERROR((('System Detail - Hydro'!W140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AU140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":38.351397587817623},{"$f":"IFERROR((('System Detail - Hydro'!X140*'System Detail - Hydro'!$N140)+('System Detail - Hydro'!AV140*'System Detail - Hydro'!$AL140))/SUM('System Detail - Hydro'!$N140+'System Detail - Hydro'!$AL140),\"\")","v":34.911087339175147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q140:R140)*(1-Controls!$C$28))+(SUM(S140:T140)*Controls!$C$28))","v":38.227839699234302}]
[null,2030,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C141&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C141&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B141&C141,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B141,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C141,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.491764251666126},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B141,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C141,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.217690491214846},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B141),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D141),O141*E141*(1/(1-F141))*H141*(1-L141)-J141)","v":39.242584888275736},{"$f":"IF(Controls!$C$42=1,Q141*$D141,0)","v":1.0900594378857043},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B141),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D141),P141*E141*(1/(1-F141))*I141*(1-M141)-K141)","v":32.887612362074925},{"$f":"IF(Controls!$C$42=1,S141*$D141,0)","v":0.91353442559582376},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B141)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B141),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B141&'System Detail - Hydro'!C141,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B141)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B141&'System Detail - Hydro'!C141,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},40.332644326161443,33.801146787670746,null,2030,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C141&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C141&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z141&AA141,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B141,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C141,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.700885719516833},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B141,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C141,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.35782324550479},{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B141),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D141),AM141*AC141*(1/(1-AD141))*AF141*(1-AJ141)-AH141)","v":32.146167982229422},0.89293898199242927,{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B141),0)),'Hourly - NLH'!$B$11:$B$8772,$C141,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D141),AN141*AC141*(1/(1-AD141))*AG141*(1-AK141)-AI141)","v":30.360873773595173},0.84334803870811292,{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z141)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z141),0)),'Hourly - NLH'!$B$11:$B$8772,$AA141,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z141&'System Detail - Hydro'!AA141,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z141)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA141,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z141&'System Detail - Hydro'!AA141,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},33.039106964221851,31.204221812303288,null,2030,5,{"$f":"IFERROR((('System Detail - Hydro'!Q141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AO141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":36.285744510756437},{"$f":"IFERROR((('System Detail - Hydro'!R141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AP141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":1.0079259145968398},{"$f":"IFERROR((('System Detail - Hydro'!S141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AQ141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":31.834804616875029},{"$f":"IFERROR((('System Detail - Hydro'!T141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AR141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":0.88429009772594436},{"$f":"IFERROR((('System Detail - Hydro'!U141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AS141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AT141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AU141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":37.293670425353284},{"$f":"IFERROR((('System Detail - Hydro'!X141*'System Detail - Hydro'!$N141)+('System Detail - Hydro'!AV141*'System Detail - Hydro'!$AL141))/SUM('System Detail - Hydro'!$N141+'System Detail - Hydro'!$AL141),\"\")","v":32.719094714600971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q141:R141)*(1-Controls!$C$28))+(SUM(S141:T141)*Controls!$C$28))","v":40.332644326161443}]
[null,2030,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C142&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C142&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B142&C142,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B142,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C142,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.107143580996848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B142,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C142,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.63375733612861},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B142),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D142),O142*E142*(1/(1-F142))*H142*(1-L142)-J142)","v":43.315270121802307},{"$f":"IF(Controls!$C$42=1,Q142*$D142,0)","v":1.2031883000384553},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B142),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D142),P142*E142*(1/(1-F142))*I142*(1-M142)-K142)","v":38.207707961128186},{"$f":"IF(Controls!$C$42=1,S142*$D142,0)","v":1.0613131826454085},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B142)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B142),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B142&'System Detail - Hydro'!C142,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B142)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B142&'System Detail - Hydro'!C142,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},44.518458421840762,39.269021143773593,null,2030,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C142&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C142&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z142&AA142,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B142,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C142,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.805140847020745},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B142,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C142,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.173726786261561},{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B142),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D142),AM142*AC142*(1/(1-AD142))*AF142*(1-AJ142)-AH142)","v":36.691147154037289},1.0191869713980222,{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B142),0)),'Hourly - NLH'!$B$11:$B$8772,$C142,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D142),AN142*AC142*(1/(1-AD142))*AG142*(1-AK142)-AI142)","v":36.05285664383829},1.0014568805608315,{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z142)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z142),0)),'Hourly - NLH'!$B$11:$B$8772,$AA142,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z142&'System Detail - Hydro'!AA142,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z142)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA142,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z142&'System Detail - Hydro'!AA142,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},37.71033412543531,37.05431352439912,null,2030,6,{"$f":"IFERROR((('System Detail - Hydro'!Q142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AO142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":40.555218885233543},{"$f":"IFERROR((('System Detail - Hydro'!R142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AP142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":1.1265210797716081},{"$f":"IFERROR((('System Detail - Hydro'!S142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AQ142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":37.30985324559073},{"$f":"IFERROR((('System Detail - Hydro'!T142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AR142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":1.0363730567768348},{"$f":"IFERROR((('System Detail - Hydro'!U142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AS142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AT142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AU142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":41.681739965005164},{"$f":"IFERROR((('System Detail - Hydro'!X142*'System Detail - Hydro'!$N142)+('System Detail - Hydro'!AV142*'System Detail - Hydro'!$AL142))/SUM('System Detail - Hydro'!$N142+'System Detail - Hydro'!$AL142),\"\")","v":38.346226302367562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q142:R142)*(1-Controls!$C$28))+(SUM(S142:T142)*Controls!$C$28))","v":44.518458421840762}]
[null,2030,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C143&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C143&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B143&C143,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B143,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C143,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.817658288350664},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B143,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C143,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.300226741970107},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B143),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D143),O143*E143*(1/(1-F143))*H143*(1-L143)-J143)","v":49.894008661247589},{"$f":"IF(Controls!$C$42=1,Q143*$D143,0)","v":1.3859289644141919},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B143),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D143),P143*E143*(1/(1-F143))*I143*(1-M143)-K143)","v":48.817930793572444},{"$f":"IF(Controls!$C$42=1,S143*$D143,0)","v":1.3560382515852909},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B143)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B143),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B143&'System Detail - Hydro'!C143,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B143)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B143&'System Detail - Hydro'!C143,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},51.27993762566178,50.173969045157733,null,2030,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C143&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C143&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z143&AA143,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B143,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C143,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.896812175713848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B143,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C143,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.750157112475492},{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B143),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D143),AM143*AC143*(1/(1-AD143))*AF143*(1-AJ143)-AH143)","v":36.557060848669387},1.0154623940524261,{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B143),0)),'Hourly - NLH'!$B$11:$B$8772,$C143,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D143),AN143*AC143*(1/(1-AD143))*AG143*(1-AK143)-AI143)","v":38.986381386952196},1.0829427546847328,{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z143)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z143),0)),'Hourly - NLH'!$B$11:$B$8772,$AA143,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z143&'System Detail - Hydro'!AA143,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z143)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA143,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z143&'System Detail - Hydro'!AA143,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},37.572523242721815,40.069324141636926,null,2030,7,{"$f":"IFERROR((('System Detail - Hydro'!Q143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AO143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":44.33694707267334},{"$f":"IFERROR((('System Detail - Hydro'!R143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AP143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":1.2315678934301229},{"$f":"IFERROR((('System Detail - Hydro'!S143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AQ143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":44.721451874147334},{"$f":"IFERROR((('System Detail - Hydro'!T143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AR143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":1.2422484612100584},{"$f":"IFERROR((('System Detail - Hydro'!U143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AS143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AT143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AU143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":45.568514966103464},{"$f":"IFERROR((('System Detail - Hydro'!X143*'System Detail - Hydro'!$N143)+('System Detail - Hydro'!AV143*'System Detail - Hydro'!$AL143))/SUM('System Detail - Hydro'!$N143+'System Detail - Hydro'!$AL143),\"\")","v":45.963700335357402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q143:R143)*(1-Controls!$C$28))+(SUM(S143:T143)*Controls!$C$28))","v":51.27993762566178}]
[null,2030,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C144&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C144&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B144&C144,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B144,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C144,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.288851513282687},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B144,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C144,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.411423824521528},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B144),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D144),O144*E144*(1/(1-F144))*H144*(1-L144)-J144)","v":49.169218522918975},{"$f":"IF(Controls!$C$42=1,Q144*$D144,0)","v":1.3657961333832871},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B144),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D144),P144*E144*(1/(1-F144))*I144*(1-M144)-K144)","v":48.857439958099043},{"$f":"IF(Controls!$C$42=1,S144*$D144,0)","v":1.357135715929136},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B144)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B144),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B144&'System Detail - Hydro'!C144,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B144)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B144&'System Detail - Hydro'!C144,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.535014656302259,50.214575674028183,null,2030,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C144&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C144&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z144&AA144,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B144,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C144,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.127327915876585},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B144,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C144,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.316804879140697},{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B144),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D144),AM144*AC144*(1/(1-AD144))*AF144*(1-AJ144)-AH144)","v":39.04082678011487},1.0844551095623571,{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B144),0)),'Hourly - NLH'!$B$11:$B$8772,$C144,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D144),AN144*AC144*(1/(1-AD144))*AG144*(1-AK144)-AI144)","v":43.238870667558395},1.2010661170480894,{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z144)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z144),0)),'Hourly - NLH'!$B$11:$B$8772,$AA144,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z144&'System Detail - Hydro'!AA144,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z144)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA144,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z144&'System Detail - Hydro'!AA144,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},40.125281889677225,44.439936784606488,null,2030,8,{"$f":"IFERROR((('System Detail - Hydro'!Q144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AO144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":44.949055296750593},{"$f":"IFERROR((('System Detail - Hydro'!R144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AP144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":1.2485707067912328},{"$f":"IFERROR((('System Detail - Hydro'!S144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AQ144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":46.516369420373778},{"$f":"IFERROR((('System Detail - Hydro'!T144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AR144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":1.2921067163953668},{"$f":"IFERROR((('System Detail - Hydro'!U144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AS144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AT144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AU144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":46.197626003541828},{"$f":"IFERROR((('System Detail - Hydro'!X144*'System Detail - Hydro'!$N144)+('System Detail - Hydro'!AV144*'System Detail - Hydro'!$AL144))/SUM('System Detail - Hydro'!$N144+'System Detail - Hydro'!$AL144),\"\")","v":47.808476136769144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q144:R144)*(1-Controls!$C$28))+(SUM(S144:T144)*Controls!$C$28))","v":50.535014656302259}]
[null,2030,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C145&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C145&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B145&C145,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B145,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C145,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.424637787920716},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B145,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C145,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.562030298656431},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B145),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D145),O145*E145*(1/(1-F145))*H145*(1-L145)-J145)","v":42.429704689694205},{"$f":"IF(Controls!$C$42=1,Q145*$D145,0)","v":1.1785895392819188},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B145),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D145),P145*E145*(1/(1-F145))*I145*(1-M145)-K145)","v":36.806689373174287},{"$f":"IF(Controls!$C$42=1,S145*$D145,0)","v":1.0223964410800812},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B145)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B145),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B145&'System Detail - Hydro'!C145,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B145)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B145&'System Detail - Hydro'!C145,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},43.608294228976121,37.82908581425437,null,2030,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C145&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C145&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z145&AA145,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B145,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C145,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.839406801720379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B145,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C145,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.584374064576458},{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B145),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D145),AM145*AC145*(1/(1-AD145))*AF145*(1-AJ145)-AH145)","v":35.386384448705776},0.98294397402164857,{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B145),0)),'Hourly - NLH'!$B$11:$B$8772,$C145,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D145),AN145*AC145*(1/(1-AD145))*AG145*(1-AK145)-AI145)","v":33.930138717934312},0.94249316255681936,{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z145)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z145),0)),'Hourly - NLH'!$B$11:$B$8772,$AA145,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z145&'System Detail - Hydro'!AA145,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z145)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA145,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z145&'System Detail - Hydro'!AA145,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},36.369328422727428,34.872631880491134,null,2030,9,{"$f":"IFERROR((('System Detail - Hydro'!Q145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AO145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":39.494987922615692},{"$f":"IFERROR((('System Detail - Hydro'!R145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AP145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":1.0970705537568062},{"$f":"IFERROR((('System Detail - Hydro'!S145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AQ145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":35.608126600157632},{"$f":"IFERROR((('System Detail - Hydro'!T145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AR145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":0.98910340836205535},{"$f":"IFERROR((('System Detail - Hydro'!U145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AS145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AT145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AU145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":40.5920584763725},{"$f":"IFERROR((('System Detail - Hydro'!X145*'System Detail - Hydro'!$N145)+('System Detail - Hydro'!AV145*'System Detail - Hydro'!$AL145))/SUM('System Detail - Hydro'!$N145+'System Detail - Hydro'!$AL145),\"\")","v":36.597230008519688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q145:R145)*(1-Controls!$C$28))+(SUM(S145:T145)*Controls!$C$28))","v":43.608294228976121}]
[null,{"$f":"B134+1","v":2030},{"$f":"C134","v":10},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"F134","v":9.4843255560861442E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C146&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C146&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B146&C146,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B146,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C146,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.893729341247266},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B146,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C146,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.892714826189327},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B146),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D146),O146*E146*(1/(1-F146))*H146*(1-L146)-J146)","v":44.620469345151598},{"$f":"IF(Controls!$C$42=1,Q146*$D146,0)","v":1.2394434227777846},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B146),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D146),P146*E146*(1/(1-F146))*I146*(1-M146)-K146)","v":33.8487264576451},{"$f":"IF(Controls!$C$42=1,S146*$D146,0)","v":0.94023173653352043},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B146)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B146),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B146&'System Detail - Hydro'!C146,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B146)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B146&'System Detail - Hydro'!C146,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},45.85991276792938,34.788958194178619,null,{"$f":"Z134+1","v":2030},{"$f":"AA134","v":10},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"AD134","v":8.7733731545398638E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C146&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C146&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z146&AA146,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B146,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C146,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.499379925651454},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B146,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C146,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.926419873877435},{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B146),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D146),AM146*AC146*(1/(1-AD146))*AF146*(1-AJ146)-AH146)","v":37.812953728863704},1.0503479116840202,{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B146),0)),'Hourly - NLH'!$B$11:$B$8772,$C146,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D146),AN146*AC146*(1/(1-AD146))*AG146*(1-AK146)-AI146)","v":29.823351805013779},0.82841704227678181,{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z146)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z146),0)),'Hourly - NLH'!$B$11:$B$8772,$AA146,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z146&'System Detail - Hydro'!AA146,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z146)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA146,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z146&'System Detail - Hydro'!AA146,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},38.863301640547725,30.651768847290562,null,{"$f":"AX134+1","v":2030},{"$f":"AY134","v":10},{"$f":"IFERROR((('System Detail - Hydro'!Q146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AO146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":41.784004505031646},{"$f":"IFERROR((('System Detail - Hydro'!R146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AP146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":1.1606536264887162},{"$f":"IFERROR((('System Detail - Hydro'!S146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AQ146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":32.171487019048719},{"$f":"IFERROR((('System Detail - Hydro'!T146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AR146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":0.8936422805932126},{"$f":"IFERROR((('System Detail - Hydro'!U146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AS146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AT146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AU146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":42.944658131520356},{"$f":"IFERROR((('System Detail - Hydro'!X146*'System Detail - Hydro'!$N146)+('System Detail - Hydro'!AV146*'System Detail - Hydro'!$AL146))/SUM('System Detail - Hydro'!$N146+'System Detail - Hydro'!$AL146),\"\")","v":33.065129299641931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q146:R146)*(1-Controls!$C$28))+(SUM(S146:T146)*Controls!$C$28))","v":45.85991276792938}]
[null,2030,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C147&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C147&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B147&C147,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B147,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C147,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.656778315408289},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B147,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C147,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.637941725892311},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B147),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D147),O147*E147*(1/(1-F147))*H147*(1-L147)-J147)","v":53.326169145390217},{"$f":"IF(Controls!$C$42=1,Q147*$D147,0)","v":1.4812656742341352},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B147),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D147),P147*E147*(1/(1-F147))*I147*(1-M147)-K147)","v":42.827311632180361},{"$f":"IF(Controls!$C$42=1,S147*$D147,0)","v":1.1896340512950763},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B147)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B147),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B147&'System Detail - Hydro'!C147,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.014626693816759},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B147)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B147&'System Detail - Hydro'!C147,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2354241447133485},79.057485658154462,68.266996522005542,null,2030,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C147&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C147&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z147&AA147,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B147,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C147,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.67904385040476},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B147,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C147,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.805544453635861},{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B147),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D147),AM147*AC147*(1/(1-AD147))*AF147*(1-AJ147)-AH147)","v":49.177944871884101},1.3660385292161508,{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B147),0)),'Hourly - NLH'!$B$11:$B$8772,$C147,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D147),AN147*AC147*(1/(1-AD147))*AG147*(1-AK147)-AI147)","v":37.535431127872165},1.0426390379872776,{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z147)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z147),0)),'Hourly - NLH'!$B$11:$B$8772,$AA147,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z147&'System Detail - Hydro'!AA147,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.5356044827348558},{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z147)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA147,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z147&'System Detail - Hydro'!AA147,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.27682592749615947},56.356413811331265,44.39050057609046,null,2030,11,{"$f":"IFERROR((('System Detail - Hydro'!Q147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AO147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":51.597742364762667},{"$f":"IFERROR((('System Detail - Hydro'!R147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AP147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":1.4332543638099753},{"$f":"IFERROR((('System Detail - Hydro'!S147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AQ147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":40.622361422051945},{"$f":"IFERROR((('System Detail - Hydro'!T147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AR147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":1.1283861290834936},{"$f":"IFERROR((('System Detail - Hydro'!U147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AS147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":15.731700772532635},{"$f":"IFERROR((('System Detail - Hydro'!V147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AT147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":0.83600822087285309},{"$f":"IFERROR((('System Detail - Hydro'!W147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AU147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":69.598705721978135},{"$f":"IFERROR((('System Detail - Hydro'!X147*'System Detail - Hydro'!$N147)+('System Detail - Hydro'!AV147*'System Detail - Hydro'!$AL147))/SUM('System Detail - Hydro'!$N147+'System Detail - Hydro'!$AL147),\"\")","v":58.318456544540922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q147:R147)*(1-Controls!$C$28))+(SUM(S147:T147)*Controls!$C$28))","v":54.807434819624355}]
[null,2030,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C148&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C148&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B148&C148,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B148,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C148,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.020104072682564},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B148,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C148,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.941816431862513},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B148),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D148),O148*E148*(1/(1-F148))*H148*(1-L148)-J148)","v":61.576215447455986},{"$f":"IF(Controls!$C$42=1,Q148*$D148,0)","v":1.7104310276420256},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B148),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D148),P148*E148*(1/(1-F148))*I148*(1-M148)-K148)","v":46.200494214254334},{"$f":"IF(Controls!$C$42=1,S148*$D148,0)","v":1.2833325046403337},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B148)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B148),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B148&'System Detail - Hydro'!C148,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":188.51860470955808},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B148)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B148&'System Detail - Hydro'!C148,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":17.75008444025163},269.55533562490768,253.75251586870439,null,2030,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C148&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C148&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z148&AA148,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B148,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C148,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.474824157304582},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B148,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C148,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.851185800099898},{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B148),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D148),AM148*AC148*(1/(1-AD148))*AF148*(1-AJ148)-AH148)","v":56.6639384698911},1.5739804371381607,{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B148),0)),'Hourly - NLH'!$B$11:$B$8772,$C148,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D148),AN148*AC148*(1/(1-AD148))*AG148*(1-AK148)-AI148)","v":38.001268258523758},1.0555788115070408,{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z148)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z148),0)),'Hourly - NLH'!$B$11:$B$8772,$AA148,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z148&'System Detail - Hydro'!AA148,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.012583348387992},{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z148)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA148,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z148&'System Detail - Hydro'!AA148,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.1380881034896291},86.388590358906868,67.207518521908412,null,2030,12,{"$f":"IFERROR((('System Detail - Hydro'!Q148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AO148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":59.734111580869154},{"$f":"IFERROR((('System Detail - Hydro'!R148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AP148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":1.6592620562030762},{"$f":"IFERROR((('System Detail - Hydro'!S148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AQ148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":43.125784480855373},{"$f":"IFERROR((('System Detail - Hydro'!T148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AR148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":1.1979248697153488},{"$f":"IFERROR((('System Detail - Hydro'!U148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AS148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":127.5788466991193},{"$f":"IFERROR((('System Detail - Hydro'!V148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AT148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":11.895585813965878},{"$f":"IFERROR((('System Detail - Hydro'!W148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AU148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":200.86780615015738},{"$f":"IFERROR((('System Detail - Hydro'!X148*'System Detail - Hydro'!$N148)+('System Detail - Hydro'!AV148*'System Detail - Hydro'!$AL148))/SUM('System Detail - Hydro'!$N148+'System Detail - Hydro'!$AL148),\"\")","v":183.7981418636559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q148:R148)*(1-Controls!$C$28))+(SUM(S148:T148)*Controls!$C$28))","v":63.28664647509801}]
[null,2031,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C149&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C149&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B149&C149,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B149,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C149,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.112235866524699},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B149,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C149,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.3910677255436},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B149),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D149),O149*E149*(1/(1-F149))*H149*(1-L149)-J149)","v":83.608752607854768},{"$f":"IF(Controls!$C$42=1,Q149*$D149,0)","v":2.3224390067452454},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B149),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D149),P149*E149*(1/(1-F149))*I149*(1-M149)-K149)","v":64.689433229836538},{"$f":"IF(Controls!$C$42=1,S149*$D149,0)","v":1.7969083184611481},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B149)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B149),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B149&'System Detail - Hydro'!C149,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":342.38193895058697},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B149)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B149&'System Detail - Hydro'!C149,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":37.657857171008907},465.97098773619587,446.52613766989356,null,2031,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C149&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C149&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z149&AA149,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B149,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C149,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.770763357245002},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B149,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C149,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.385748511491329},{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B149),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D149),AM149*AC149*(1/(1-AD149))*AF149*(1-AJ149)-AH149)","v":72.694471210028311},2.0192679623476177,{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B149),0)),'Hourly - NLH'!$B$11:$B$8772,$C149,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D149),AN149*AC149*(1/(1-AD149))*AG149*(1-AK149)-AI149)","v":47.536959490879873},1.3204561190082404,{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z149)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z149),0)),'Hourly - NLH'!$B$11:$B$8772,$AA149,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z149&'System Detail - Hydro'!AA149,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.214013570983234},{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z149)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA149,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z149&'System Detail - Hydro'!AA149,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.8339786109594498},109.7617313543186,83.905407791830797,null,2031,1,{"$f":"IFERROR((('System Detail - Hydro'!Q149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AO149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":79.515897083669842},{"$f":"IFERROR((('System Detail - Hydro'!R149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AP149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":2.2087498650961348},{"$f":"IFERROR((('System Detail - Hydro'!S149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AQ149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":58.25725557772779},{"$f":"IFERROR((('System Detail - Hydro'!T149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AR149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":1.6182387436663077},{"$f":"IFERROR((('System Detail - Hydro'!U149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AS149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":226.06896693323557},{"$f":"IFERROR((('System Detail - Hydro'!V149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AT149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":24.598902710990362},{"$f":"IFERROR((('System Detail - Hydro'!W149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AU149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":332.39251659299185},{"$f":"IFERROR((('System Detail - Hydro'!X149*'System Detail - Hydro'!$N149)+('System Detail - Hydro'!AV149*'System Detail - Hydro'!$AL149))/SUM('System Detail - Hydro'!$N149+'System Detail - Hydro'!$AL149),\"\")","v":310.54336396562007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q149:R149)*(1-Controls!$C$28))+(SUM(S149:T149)*Controls!$C$28))","v":85.93119161460001}]
[null,2031,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C150&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C150&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B150&C150,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B150,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C150,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.7519680580168},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B150,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C150,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.780305094440962},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B150),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D150),O150*E150*(1/(1-F150))*H150*(1-L150)-J150)","v":74.655618444354602},{"$f":"IF(Controls!$C$42=1,Q150*$D150,0)","v":2.0737436564933294},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B150),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D150),P150*E150*(1/(1-F150))*I150*(1-M150)-K150)","v":52.400784540463185},{"$f":"IF(Controls!$C$42=1,S150*$D150,0)","v":1.4555608378899774},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B150)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B150),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B150&'System Detail - Hydro'!C150,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":264.98174814757891},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B150)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B150&'System Detail - Hydro'!C150,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.001003796822239},365.71211404524911,342.83909732275436,null,2031,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C150&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C150&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z150&AA150,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B150,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C150,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.574878967004956},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B150,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C150,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.87431990243924},{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B150),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D150),AM150*AC150*(1/(1-AD150))*AF150*(1-AJ150)-AH150)","v":65.388419417930308},1.8163243812269574,{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B150),0)),'Hourly - NLH'!$B$11:$B$8772,$C150,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D150),AN150*AC150*(1/(1-AD150))*AG150*(1-AK150)-AI150)","v":41.928819555628877},1.1646762211547106,{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z150)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z150),0)),'Hourly - NLH'!$B$11:$B$8772,$AA150,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z150&'System Detail - Hydro'!AA150,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.190268946963588},{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z150)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA150,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z150&'System Detail - Hydro'!AA150,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.779598961890527},97.174611708011383,73.063363685637697,null,2031,2,{"$f":"IFERROR((('System Detail - Hydro'!Q150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AO150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":71.180418809445499},{"$f":"IFERROR((('System Detail - Hydro'!R150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AP150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":1.9772114282684399},{"$f":"IFERROR((('System Detail - Hydro'!S150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AQ150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":48.473797671150315},{"$f":"IFERROR((('System Detail - Hydro'!T150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AR150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":1.3464791066142523},{"$f":"IFERROR((('System Detail - Hydro'!U150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AS150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":176.18494344734816},{"$f":"IFERROR((('System Detail - Hydro'!V150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AT150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":15.667976983722847},{"$f":"IFERROR((('System Detail - Hydro'!W150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AU150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":265.01055066878496},{"$f":"IFERROR((('System Detail - Hydro'!X150*'System Detail - Hydro'!$N150)+('System Detail - Hydro'!AV150*'System Detail - Hydro'!$AL150))/SUM('System Detail - Hydro'!$N150+'System Detail - Hydro'!$AL150),\"\")","v":241.6731972088356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q150:R150)*(1-Controls!$C$28))+(SUM(S150:T150)*Controls!$C$28))","v":76.729362100847936}]
[null,2031,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C151&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C151&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B151&C151,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B151,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C151,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.77819970843754},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B151,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C151,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.405881926054413},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B151),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D151),O151*E151*(1/(1-F151))*H151*(1-L151)-J151)","v":53.615760377023307},{"$f":"IF(Controls!$C$42=1,Q151*$D151,0)","v":1.4893097838683327},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B151),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D151),P151*E151*(1/(1-F151))*I151*(1-M151)-K151)","v":42.642414628115688},{"$f":"IF(Controls!$C$42=1,S151*$D151,0)","v":1.1844980816617992},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B151)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B151),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B151&'System Detail - Hydro'!C151,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":77.266319542905549},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B151)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B151&'System Detail - Hydro'!C151,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.2300568322475636},139.60144653604476,128.32328908493059,null,2031,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C151&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C151&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z151&AA151,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B151,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C151,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.713298990737663},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B151,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C151,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.027039477547831},{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B151),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D151),AM151*AC151*(1/(1-AD151))*AF151*(1-AJ151)-AH151)","v":44.776893872913888},1.2437884992626684,{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B151),0)),'Hourly - NLH'!$B$11:$B$8772,$C151,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D151),AN151*AC151*(1/(1-AD151))*AG151*(1-AK151)-AI151)","v":35.562558361651448},0.98783763831676119,{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z151)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z151),0)),'Hourly - NLH'!$B$11:$B$8772,$AA151,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z151&'System Detail - Hydro'!AA151,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":12.912071513210838},{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z151)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA151,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z151&'System Detail - Hydro'!AA151,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.89099231164291748},59.823746197030317,50.353459824821968,null,2031,3,{"$f":"IFERROR((('System Detail - Hydro'!Q151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AO151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":50.301185437982276},{"$f":"IFERROR((('System Detail - Hydro'!R151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AP151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":1.3972393021412084},{"$f":"IFERROR((('System Detail - Hydro'!S151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AQ151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":39.987468528191599},{"$f":"IFERROR((('System Detail - Hydro'!T151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AR151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":1.1107504154074099},{"$f":"IFERROR((('System Detail - Hydro'!U151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AS151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":53.133476531770036},{"$f":"IFERROR((('System Detail - Hydro'!V151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AT151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":4.8529076370208211},{"$f":"IFERROR((('System Detail - Hydro'!W151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AU151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":109.68480890891433},{"$f":"IFERROR((('System Detail - Hydro'!X151*'System Detail - Hydro'!$N151)+('System Detail - Hydro'!AV151*'System Detail - Hydro'!$AL151))/SUM('System Detail - Hydro'!$N151+'System Detail - Hydro'!$AL151),\"\")","v":99.084603112389857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q151:R151)*(1-Controls!$C$28))+(SUM(S151:T151)*Controls!$C$28))","v":55.105070160891643}]
[null,2031,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C152&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C152&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B152&C152,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B152,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C152,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.136494658289358},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B152,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C152,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.341329814178387},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B152),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D152),O152*E152*(1/(1-F152))*H152*(1-L152)-J152)","v":38.009110080723119},{"$f":"IF(Controls!$C$42=1,Q152*$D152,0)","v":1.0557966374306635},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B152),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D152),P152*E152*(1/(1-F152))*I152*(1-M152)-K152)","v":32.11077941891552},{"$f":"IF(Controls!$C$42=1,S152*$D152,0)","v":0.89195597749506095},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B152)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B152),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B152&'System Detail - Hydro'!C152,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3891028203106019},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B152)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B152&'System Detail - Hydro'!C152,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},40.454009538464383,34.391838216721183,null,2031,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C152&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C152&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z152&AA152,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B152,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C152,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.784153285112509},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B152,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C152,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.497937558197975},{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B152),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D152),AM152*AC152*(1/(1-AD152))*AF152*(1-AJ152)-AH152)","v":32.648380847167203},0.90688918111441941,{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B152),0)),'Hourly - NLH'!$B$11:$B$8772,$C152,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D152),AN152*AC152*(1/(1-AD152))*AG152*(1-AK152)-AI152)","v":32.172974872356825},0.89368360938297797,{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z152)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z152),0)),'Hourly - NLH'!$B$11:$B$8772,$AA152,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z152&'System Detail - Hydro'!AA152,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.4359982514331415},{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z152)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA152,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z152&'System Detail - Hydro'!AA152,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.593805088434399E-2},38.04720633059911,37.558594784057284,null,2031,4,{"$f":"IFERROR((('System Detail - Hydro'!Q152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AO152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":35.775472900074824},{"$f":"IFERROR((('System Detail - Hydro'!R152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AP152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":0.99375186396556181},{"$f":"IFERROR((('System Detail - Hydro'!S152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AQ152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":32.136694191182727},{"$f":"IFERROR((('System Detail - Hydro'!T152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AR152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":0.89267582411502622},{"$f":"IFERROR((('System Detail - Hydro'!U152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AS152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":2.6586425832783269},{"$f":"IFERROR((('System Detail - Hydro'!V152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AT152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":2.3307521201809994E-2},{"$f":"IFERROR((('System Detail - Hydro'!W152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AU152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":39.451174868520518},{"$f":"IFERROR((('System Detail - Hydro'!X152*'System Detail - Hydro'!$N152)+('System Detail - Hydro'!AV152*'System Detail - Hydro'!$AL152))/SUM('System Detail - Hydro'!$N152+'System Detail - Hydro'!$AL152),\"\")","v":35.711320119777895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q152:R152)*(1-Controls!$C$28))+(SUM(S152:T152)*Controls!$C$28))","v":39.064906718153779}]
[null,2031,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C153&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C153&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B153&C153,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B153,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C153,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.270237506021694},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B153,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C153,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.956304066003611},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B153),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D153),O153*E153*(1/(1-F153))*H153*(1-L153)-J153)","v":41.242178635946104},{"$f":"IF(Controls!$C$42=1,Q153*$D153,0)","v":1.1456030786216778},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B153),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D153),P153*E153*(1/(1-F153))*I153*(1-M153)-K153)","v":33.711491278295213},{"$f":"IF(Controls!$C$42=1,S153*$D153,0)","v":0.93641969145835069},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B153)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B153),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B153&'System Detail - Hydro'!C153,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B153)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B153&'System Detail - Hydro'!C153,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},42.38778171456778,34.647910969753561,null,2031,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C153&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C153&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z153&AA153,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B153,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C153,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.525295851613215},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B153,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C153,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.748358263178069},{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B153),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D153),AM153*AC153*(1/(1-AD153))*AF153*(1-AJ153)-AH153)","v":35.370702771102074},0.98250837680697822,{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B153),0)),'Hourly - NLH'!$B$11:$B$8772,$C153,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D153),AN153*AC153*(1/(1-AD153))*AG153*(1-AK153)-AI153)","v":31.989975416534122},0.88860034882520866,{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z153)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z153),0)),'Hourly - NLH'!$B$11:$B$8772,$AA153,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z153&'System Detail - Hydro'!AA153,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z153)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA153,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z153&'System Detail - Hydro'!AA153,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},36.35321114790905,32.878575765359329,null,2031,5,{"$f":"IFERROR((('System Detail - Hydro'!Q153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AO153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":38.795730358927756},{"$f":"IFERROR((('System Detail - Hydro'!R153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AP153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":1.0776469528655528},{"$f":"IFERROR((('System Detail - Hydro'!S153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AQ153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":32.994193002561424},{"$f":"IFERROR((('System Detail - Hydro'!T153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AR153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":0.91649496536120822},{"$f":"IFERROR((('System Detail - Hydro'!U153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AS153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AT153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AU153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":39.873377311793305},{"$f":"IFERROR((('System Detail - Hydro'!X153*'System Detail - Hydro'!$N153)+('System Detail - Hydro'!AV153*'System Detail - Hydro'!$AL153))/SUM('System Detail - Hydro'!$N153+'System Detail - Hydro'!$AL153),\"\")","v":33.910687967922634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q153:R153)*(1-Controls!$C$28))+(SUM(S153:T153)*Controls!$C$28))","v":42.38778171456778}]
[null,2031,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C154&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C154&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B154&C154,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B154,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C154,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.419464487932615},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B154,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C154,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.499062765047817},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B154),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D154),O154*E154*(1/(1-F154))*H154*(1-L154)-J154)","v":44.755105199421365},{"$f":"IF(Controls!$C$42=1,Q154*$D154,0)","v":1.2431832651975028},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B154),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D154),P154*E154*(1/(1-F154))*I154*(1-M154)-K154)","v":39.1854343778257},{"$f":"IF(Controls!$C$42=1,S154*$D154,0)","v":1.088471941713538},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B154)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B154),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B154&'System Detail - Hydro'!C154,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B154)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B154&'System Detail - Hydro'!C154,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},45.998288464618867,40.273906319539236,null,2031,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C154&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C154&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z154&AA154,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B154,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C154,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.691278517739789},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B154,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C154,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.358453579071039},{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B154),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D154),AM154*AC154*(1/(1-AD154))*AF154*(1-AJ154)-AH154)","v":37.619292828383081},1.0449685032449647,{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B154),0)),'Hourly - NLH'!$B$11:$B$8772,$C154,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D154),AN154*AC154*(1/(1-AD154))*AG154*(1-AK154)-AI154)","v":36.18252319464677},1.0050586883390213,{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z154)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z154),0)),'Hourly - NLH'!$B$11:$B$8772,$AA154,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z154&'System Detail - Hydro'!AA154,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z154)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA154,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z154&'System Detail - Hydro'!AA154,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},38.664261331628047,37.187581882985789,null,2031,6,{"$f":"IFERROR((('System Detail - Hydro'!Q154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AO154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":41.781850044822086},{"$f":"IFERROR((('System Detail - Hydro'!R154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AP154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":1.1605937810506117},{"$f":"IFERROR((('System Detail - Hydro'!S154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AQ154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":37.93422138483448},{"$f":"IFERROR((('System Detail - Hydro'!T154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AR154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":1.0537164194741562},{"$f":"IFERROR((('System Detail - Hydro'!U154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AS154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AT154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AU154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":42.942443825872687},{"$f":"IFERROR((('System Detail - Hydro'!X154*'System Detail - Hydro'!$N154)+('System Detail - Hydro'!AV154*'System Detail - Hydro'!$AL154))/SUM('System Detail - Hydro'!$N154+'System Detail - Hydro'!$AL154),\"\")","v":38.987937804308636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q154:R154)*(1-Controls!$C$28))+(SUM(S154:T154)*Controls!$C$28))","v":45.998288464618867}]
[null,2031,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C155&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C155&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B155&C155,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B155,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C155,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.084409129600779},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B155,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C155,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.325231408256961},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B155),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D155),O155*E155*(1/(1-F155))*H155*(1-L155)-J155)","v":51.275687443800948},{"$f":"IF(Controls!$C$42=1,Q155*$D155,0)","v":1.4243084952564298},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B155),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D155),P155*E155*(1/(1-F155))*I155*(1-M155)-K155)","v":49.990631336720874},{"$f":"IF(Controls!$C$42=1,S155*$D155,0)","v":1.3886128971778791},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B155)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B155),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B155&'System Detail - Hydro'!C155,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B155)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B155&'System Detail - Hydro'!C155,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},52.699995939057381,51.379244233898753,null,2031,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C155&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C155&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z155&AA155,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B155,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C155,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.752747439182073},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B155,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C155,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.367605456329059},{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B155),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D155),AM155*AC155*(1/(1-AD155))*AF155*(1-AJ155)-AH155)","v":37.444692771011347},1.0401185566643483,{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B155),0)),'Hourly - NLH'!$B$11:$B$8772,$C155,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D155),AN155*AC155*(1/(1-AD155))*AG155*(1-AK155)-AI155)","v":39.646399692411407},1.101276388544262,{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z155)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z155),0)),'Hourly - NLH'!$B$11:$B$8772,$AA155,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z155&'System Detail - Hydro'!AA155,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z155)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA155,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z155&'System Detail - Hydro'!AA155,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},38.484811327675693,40.747676080955671,null,2031,7,{"$f":"IFERROR((('System Detail - Hydro'!Q155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AO155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":45.512772996805275},{"$f":"IFERROR((('System Detail - Hydro'!R155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AP155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":1.2642293541763958},{"$f":"IFERROR((('System Detail - Hydro'!S155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AQ155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":45.680534818258593},{"$f":"IFERROR((('System Detail - Hydro'!T155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AR155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":1.268889351913872},{"$f":"IFERROR((('System Detail - Hydro'!U155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AS155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AT155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AU155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":46.777002350981682},{"$f":"IFERROR((('System Detail - Hydro'!X155*'System Detail - Hydro'!$N155)+('System Detail - Hydro'!AV155*'System Detail - Hydro'!$AL155))/SUM('System Detail - Hydro'!$N155+'System Detail - Hydro'!$AL155),\"\")","v":46.949424170172477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q155:R155)*(1-Controls!$C$28))+(SUM(S155:T155)*Controls!$C$28))","v":52.699995939057381}]
[null,2031,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C156&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C156&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B156&C156,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B156,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C156,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.065893278520242},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B156,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C156,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.689450976933948},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B156),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D156),O156*E156*(1/(1-F156))*H156*(1-L156)-J156)","v":49.971886006113863},{"$f":"IF(Controls!$C$42=1,Q156*$D156,0)","v":1.3880921994561914},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B156),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D156),P156*E156*(1/(1-F156))*I156*(1-M156)-K156)","v":50.341253901525938},{"$f":"IF(Controls!$C$42=1,S156*$D156,0)","v":1.398352302392637},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B156)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B156),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B156&'System Detail - Hydro'!C156,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B156)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B156&'System Detail - Hydro'!C156,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},51.359978205570052,51.739606203918576,null,2031,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C156&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C156&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z156&AA156,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B156,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C156,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.996257684335482},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B156,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C156,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.360331866880195},{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B156),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D156),AM156*AC156*(1/(1-AD156))*AF156*(1-AJ156)-AH156)","v":39.941188511778549},1.109464873977859,{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B156),0)),'Hourly - NLH'!$B$11:$B$8772,$C156,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D156),AN156*AC156*(1/(1-AD156))*AG156*(1-AK156)-AI156)","v":44.419138079153491},1.2338509510466913,{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z156)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z156),0)),'Hourly - NLH'!$B$11:$B$8772,$AA156,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z156&'System Detail - Hydro'!AA156,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z156)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA156,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z156&'System Detail - Hydro'!AA156,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},41.050653385756405,45.652989030200182,null,2031,8,{"$f":"IFERROR((('System Detail - Hydro'!Q156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AO156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":45.792428716807478},{"$f":"IFERROR((('System Detail - Hydro'!R156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AP156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":1.2719974805068863},{"$f":"IFERROR((('System Detail - Hydro'!S156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AQ156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":47.873705642204087},{"$f":"IFERROR((('System Detail - Hydro'!T156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AR156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":1.3298100726651596},{"$f":"IFERROR((('System Detail - Hydro'!U156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AS156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AT156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AU156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":47.064426197314368},{"$f":"IFERROR((('System Detail - Hydro'!X156*'System Detail - Hydro'!$N156)+('System Detail - Hydro'!AV156*'System Detail - Hydro'!$AL156))/SUM('System Detail - Hydro'!$N156+'System Detail - Hydro'!$AL156),\"\")","v":49.203515714869248},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q156:R156)*(1-Controls!$C$28))+(SUM(S156:T156)*Controls!$C$28))","v":51.359978205570052}]
[null,2031,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C157&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C157&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B157&C157,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B157,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C157,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.494480069174948},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B157,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C157,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.939448691724806},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B157),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D157),O157*E157*(1/(1-F157))*H157*(1-L157)-J157)","v":43.580938658843706},{"$f":"IF(Controls!$C$42=1,Q157*$D157,0)","v":1.2105678979160097},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B157),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D157),P157*E157*(1/(1-F157))*I157*(1-M157)-K157)","v":37.17698912506944},{"$f":"IF(Controls!$C$42=1,S157*$D157,0)","v":1.0326824286252247},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B157)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B157),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B157&'System Detail - Hydro'!C157,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B157)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B157&'System Detail - Hydro'!C157,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},44.791506556759714,38.209671553694662,null,2031,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C157&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C157&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z157&AA157,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B157,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C157,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.477018112720046},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B157,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C157,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.975192713655908},{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B157),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D157),AM157*AC157*(1/(1-AD157))*AF157*(1-AJ157)-AH157)","v":36.020042592192539},1.0005453894652894,{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B157),0)),'Hourly - NLH'!$B$11:$B$8772,$C157,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D157),AN157*AC157*(1/(1-AD157))*AG157*(1-AK157)-AI157)","v":34.312458247306665},0.95311302902246753,{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z157)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z157),0)),'Hourly - NLH'!$B$11:$B$8772,$AA157,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z157&'System Detail - Hydro'!AA157,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z157)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA157,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z157&'System Detail - Hydro'!AA157,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},37.020587981657826,35.265571276329133,null,2031,9,{"$f":"IFERROR((('System Detail - Hydro'!Q157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AO157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":40.430565297739051},{"$f":"IFERROR((('System Detail - Hydro'!R157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AP157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":1.1230585193948763},{"$f":"IFERROR((('System Detail - Hydro'!S157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AQ157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":35.983434592668281},{"$f":"IFERROR((('System Detail - Hydro'!T157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AR157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":0.99952851212407579},{"$f":"IFERROR((('System Detail - Hydro'!U157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AS157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AT157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AU157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":41.553623817133932},{"$f":"IFERROR((('System Detail - Hydro'!X157*'System Detail - Hydro'!$N157)+('System Detail - Hydro'!AV157*'System Detail - Hydro'!$AL157))/SUM('System Detail - Hydro'!$N157+'System Detail - Hydro'!$AL157),\"\")","v":36.982963104792361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q157:R157)*(1-Controls!$C$28))+(SUM(S157:T157)*Controls!$C$28))","v":44.791506556759714}]
[null,2031,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C158&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C158&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B158&C158,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B158,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C158,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.196501960887261},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B158,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C158,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.373427893078762},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B158),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D158),O158*E158*(1/(1-F158))*H158*(1-L158)-J158)","v":44.868839976779924},{"$f":"IF(Controls!$C$42=1,Q158*$D158,0)","v":1.2463425287329832},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B158),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D158),P158*E158*(1/(1-F158))*I158*(1-M158)-K158)","v":35.604231630690883},{"$f":"IF(Controls!$C$42=1,S158*$D158,0)","v":0.98899521599298512},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B158)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B158),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B158&'System Detail - Hydro'!C158,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B158)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B158&'System Detail - Hydro'!C158,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},46.115182505512905,36.593226846683869,null,2031,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C158&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C158&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z158&AA158,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B158,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C158,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.093427826213251},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B158,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C158,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.369887738985824},{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B158),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D158),AM158*AC158*(1/(1-AD158))*AF158*(1-AJ158)-AH158)","v":36.039978382467069},1.0010991551359842,{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B158),0)),'Hourly - NLH'!$B$11:$B$8772,$C158,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D158),AN158*AC158*(1/(1-AD158))*AG158*(1-AK158)-AI158)","v":31.51814090463926},0.87549398327167827,{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z158)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z158),0)),'Hourly - NLH'!$B$11:$B$8772,$AA158,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z158&'System Detail - Hydro'!AA158,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z158)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA158,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z158&'System Detail - Hydro'!AA158,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},37.041077537603051,32.393634887910942,null,2031,10,{"$f":"IFERROR((('System Detail - Hydro'!Q158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AO158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":41.190147645816232},{"$f":"IFERROR((('System Detail - Hydro'!R158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AP158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":1.1441577897342337},{"$f":"IFERROR((('System Detail - Hydro'!S158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AQ158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":33.901693828169371},{"$f":"IFERROR((('System Detail - Hydro'!T158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AR158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":0.94170303569244063},{"$f":"IFERROR((('System Detail - Hydro'!U158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AS158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AT158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AU158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":42.334305435550469},{"$f":"IFERROR((('System Detail - Hydro'!X158*'System Detail - Hydro'!$N158)+('System Detail - Hydro'!AV158*'System Detail - Hydro'!$AL158))/SUM('System Detail - Hydro'!$N158+'System Detail - Hydro'!$AL158),\"\")","v":34.84339686386182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q158:R158)*(1-Controls!$C$28))+(SUM(S158:T158)*Controls!$C$28))","v":46.115182505512905}]
[null,2031,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C159&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C159&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B159&C159,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B159,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C159,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.814432564812826},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B159,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C159,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.620927756999727},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B159),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D159),O159*E159*(1/(1-F159))*H159*(1-L159)-J159)","v":54.60645685217392},{"$f":"IF(Controls!$C$42=1,Q159*$D159,0)","v":1.516828818251327},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B159),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D159),P159*E159*(1/(1-F159))*I159*(1-M159)-K159)","v":43.972246100228567},{"$f":"IF(Controls!$C$42=1,S159*$D159,0)","v":1.2214374257723133},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B159)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B159),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B159&'System Detail - Hydro'!C159,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":23.566456230566956},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B159)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B159&'System Detail - Hydro'!C159,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2598697363657425},80.949611637357947,70.020009492933582,null,2031,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C159&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C159&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z159&AA159,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B159,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C159,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.732353549783461},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B159,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C159,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.761199789346882},{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B159),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D159),AM159*AC159*(1/(1-AD159))*AF159*(1-AJ159)-AH159)","v":50.320951817318601},1.3977883620058871,{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B159),0)),'Hourly - NLH'!$B$11:$B$8772,$C159,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D159),AN159*AC159*(1/(1-AD159))*AG159*(1-AK159)-AI159)","v":38.63455954923495},1.0731700367113928,{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z159)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z159),0)),'Hourly - NLH'!$B$11:$B$8772,$AA159,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z159&'System Detail - Hydro'!AA159,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.6683335553363507},{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z159)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA159,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z159&'System Detail - Hydro'!AA159,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.28230353906083916},57.669377273721686,45.658366680343541,null,2031,11,{"$f":"IFERROR((('System Detail - Hydro'!Q159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AO159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":52.820829754317529},{"$f":"IFERROR((('System Detail - Hydro'!R159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AP159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":1.4672286281490605},{"$f":"IFERROR((('System Detail - Hydro'!S159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AQ159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":41.748210037314564},{"$f":"IFERROR((('System Detail - Hydro'!T159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AR159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":1.1596593469969299},{"$f":"IFERROR((('System Detail - Hydro'!U159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AS159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":16.108905115887538},{"$f":"IFERROR((('System Detail - Hydro'!V159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AT159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":0.85255048748869944},{"$f":"IFERROR((('System Detail - Hydro'!W159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AU159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":71.249513985842839},{"$f":"IFERROR((('System Detail - Hydro'!X159*'System Detail - Hydro'!$N159)+('System Detail - Hydro'!AV159*'System Detail - Hydro'!$AL159))/SUM('System Detail - Hydro'!$N159+'System Detail - Hydro'!$AL159),\"\")","v":59.869324987687733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q159:R159)*(1-Controls!$C$28))+(SUM(S159:T159)*Controls!$C$28))","v":56.123285670425247}]
[null,2031,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C160&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C160&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B160&C160,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B160,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C160,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.170481169804582},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B160,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C160,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.490794227857457},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B160),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D160),O160*E160*(1/(1-F160))*H160*(1-L160)-J160)","v":62.859181503270989},{"$f":"IF(Controls!$C$42=1,Q160*$D160,0)","v":1.7460685693995248},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B160),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D160),P160*E160*(1/(1-F160))*I160*(1-M160)-K160)","v":46.802218371993852},{"$f":"IF(Controls!$C$42=1,S160*$D160,0)","v":1.3000468749860994},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B160)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B160),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B160&'System Detail - Hydro'!C160,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":193.03877945276253},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B160)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B160&'System Detail - Hydro'!C160,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":18.101309011892635},275.74533853732567,259.24235371163513,null,2031,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C160&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C160&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z160&AA160,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B160,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C160,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.701487927984083},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B160,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C160,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.121282177735431},{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B160),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D160),AM160*AC160*(1/(1-AD160))*AF160*(1-AJ160)-AH160)","v":58.026106010634592},1.6118179951888441,{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B160),0)),'Hourly - NLH'!$B$11:$B$8772,$C160,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D160),AN160*AC160*(1/(1-AD160))*AG160*(1-AK160)-AI160)","v":38.244258100171635},1.0623284527692747,{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z160)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z160),0)),'Hourly - NLH'!$B$11:$B$8772,$AA160,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z160&'System Detail - Hydro'!AA160,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.636295912132223},{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z160)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA160,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z160&'System Detail - Hydro'!AA160,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.180394892553458},88.454614810509113,68.123277357626577,null,2031,12,{"$f":"IFERROR((('System Detail - Hydro'!Q160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AO160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":61.04677819353234},{"$f":"IFERROR((('System Detail - Hydro'!R160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AP160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":1.6957246040705194},{"$f":"IFERROR((('System Detail - Hydro'!S160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AQ160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":43.592983270060522},{"$f":"IFERROR((('System Detail - Hydro'!T160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AR160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":1.2109024666547901},{"$f":"IFERROR((('System Detail - Hydro'!U160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AS160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":130.63784812502615},{"$f":"IFERROR((('System Detail - Hydro'!V160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AT160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":12.130966217140442},{"$f":"IFERROR((('System Detail - Hydro'!W160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AU160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":205.51131713976946},{"$f":"IFERROR((('System Detail - Hydro'!X160*'System Detail - Hydro'!$N160)+('System Detail - Hydro'!AV160*'System Detail - Hydro'!$AL160))/SUM('System Detail - Hydro'!$N160+'System Detail - Hydro'!$AL160),\"\")","v":187.57270007888195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q160:R160)*(1-Controls!$C$28))+(SUM(S160:T160)*Controls!$C$28))","v":64.605250072670515}]
[null,2032,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C161&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C161&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B161&C161,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B161,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C161,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.042931172092381},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B161,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C161,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.58296136379564},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B161),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D161),O161*E161*(1/(1-F161))*H161*(1-L161)-J161)","v":79.76532674195478},{"$f":"IF(Controls!$C$42=1,Q161*$D161,0)","v":2.215678388124783},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B161),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D161),P161*E161*(1/(1-F161))*I161*(1-M161)-K161)","v":62.279262036607236},{"$f":"IF(Controls!$C$42=1,S161*$D161,0)","v":1.7299598780467458},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B161)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B161),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B161&'System Detail - Hydro'!C161,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":350.59227947469481},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B161)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B161&'System Detail - Hydro'!C161,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":38.405118241160096},470.97840284593445,453.00661963050885,null,2032,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C161&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C161&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z161&AA161,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B161,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C161,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.581328992406085},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B161,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C161,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.110905904435178},{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B161),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D161),AM161*AC161*(1/(1-AD161))*AF161*(1-AJ161)-AH161)","v":75.965700725837976},2.1101344181978274,{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B161),0)),'Hourly - NLH'!$B$11:$B$8772,$C161,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D161),AN161*AC161*(1/(1-AD161))*AG161*(1-AK161)-AI161)","v":47.089560243076313},1.3080285030915086,{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z161)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z161),0)),'Hourly - NLH'!$B$11:$B$8772,$AA161,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z161&'System Detail - Hydro'!AA161,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.986507651356362},{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z161)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA161,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z161&'System Detail - Hydro'!AA161,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.8902144684591025},113.95255726385128,84.274310865983296,null,2032,1,{"$f":"IFERROR((('System Detail - Hydro'!Q161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AO161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":78.340466985910979},{"$f":"IFERROR((('System Detail - Hydro'!R161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AP161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":2.1760993994021747},{"$f":"IFERROR((('System Detail - Hydro'!S161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AQ161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":56.583123864033141},{"$f":"IFERROR((('System Detail - Hydro'!T161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AR161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":1.5717356124385318},{"$f":"IFERROR((('System Detail - Hydro'!U161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AS161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":231.49011504094287},{"$f":"IFERROR((('System Detail - Hydro'!V161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AT161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":25.087029326397225},{"$f":"IFERROR((('System Detail - Hydro'!W161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AU161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":337.09371075265329},{"$f":"IFERROR((('System Detail - Hydro'!X161*'System Detail - Hydro'!$N161)+('System Detail - Hydro'!AV161*'System Detail - Hydro'!$AL161))/SUM('System Detail - Hydro'!$N161+'System Detail - Hydro'!$AL161),\"\")","v":314.73200384381175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q161:R161)*(1-Controls!$C$28))+(SUM(S161:T161)*Controls!$C$28))","v":81.981005130079566}]
[null,2032,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C162&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C162&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B162&C162,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B162,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C162,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.888709008130832},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B162,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C162,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.412180966702465},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B162),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D162),O162*E162*(1/(1-F162))*H162*(1-L162)-J162)","v":73.493349040838865},{"$f":"IF(Controls!$C$42=1,Q162*$D162,0)","v":2.0414587614927799},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B162),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D162),P162*E162*(1/(1-F162))*I162*(1-M162)-K162)","v":50.553086387096712},{"$f":"IF(Controls!$C$42=1,S162*$D162,0)","v":1.4042364713586879},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B162)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B162),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B162&'System Detail - Hydro'!C162,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":271.33602720690442},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B162)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B162&'System Detail - Hydro'!C162,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.477266046702017},371.34810105593812,347.77061611206187,null,2032,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C162&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C162&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z162&AA162,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B162,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C162,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.250585026923986},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B162,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C162,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.390629285735649},{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B162),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D162),AM162*AC162*(1/(1-AD162))*AF162*(1-AJ162)-AH162)","v":61.264001964565367},1.7017585292673896,{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B162),0)),'Hourly - NLH'!$B$11:$B$8772,$C162,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D162),AN162*AC162*(1/(1-AD162))*AG162*(1-AK162)-AI162)","v":39.946826253415225},1.1096214761358696,{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z162)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z162),0)),'Hourly - NLH'!$B$11:$B$8772,$AA162,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z162&'System Detail - Hydro'!AA162,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.866273377075071},{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z162)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA162,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z162&'System Detail - Hydro'!AA162,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.8149123101424831},93.646946181050311,71.737633416768659,null,2032,2,{"$f":"IFERROR((('System Detail - Hydro'!Q162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AO162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":68.907343887236308},{"$f":"IFERROR((('System Detail - Hydro'!R162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AP162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":1.9140711744082584},{"$f":"IFERROR((('System Detail - Hydro'!S162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AQ162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":46.575738836966153},{"$f":"IFERROR((('System Detail - Hydro'!T162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AR162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":1.293755848150131},{"$f":"IFERROR((('System Detail - Hydro'!U162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AS162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":180.40986952071842},{"$f":"IFERROR((('System Detail - Hydro'!V162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AT162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":15.978883395492192},{"$f":"IFERROR((('System Detail - Hydro'!W162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AU162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":267.21016797785518},{"$f":"IFERROR((('System Detail - Hydro'!X162*'System Detail - Hydro'!$N162)+('System Detail - Hydro'!AV162*'System Detail - Hydro'!$AL162))/SUM('System Detail - Hydro'!$N162+'System Detail - Hydro'!$AL162),\"\")","v":244.25824760132693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q162:R162)*(1-Controls!$C$28))+(SUM(S162:T162)*Controls!$C$28))","v":75.534807802331642}]
[null,2032,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C163&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C163&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B163&C163,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B163,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C163,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.921296327831463},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B163,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C163,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.264188843922305},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B163),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D163),O163*E163*(1/(1-F163))*H163*(1-L163)-J163)","v":54.882851656096889},{"$f":"IF(Controls!$C$42=1,Q163*$D163,0)","v":1.5245063646070669},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B163),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D163),P163*E163*(1/(1-F163))*I163*(1-M163)-K163)","v":43.632958216532224},{"$f":"IF(Controls!$C$42=1,S163*$D163,0)","v":1.2120128692392405},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B163)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B163),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B163&'System Detail - Hydro'!C163,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":79.119170766413987},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B163)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B163&'System Detail - Hydro'!C163,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.3735259622404019},142.90005474935833,131.33766781442586,null,2032,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C163&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C163&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z163&AA163,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B163,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C163,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.962364656153547},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B163,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C163,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.156784006342718},{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B163),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D163),AM163*AC163*(1/(1-AD163))*AF163*(1-AJ163)-AH163)","v":47.364652680193487},1.3156698730018823,{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B163),0)),'Hourly - NLH'!$B$11:$B$8772,$C163,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D163),AN163*AC163*(1/(1-AD163))*AG163*(1-AK163)-AI163)","v":36.889953157040537},1.0247092977304746,{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z163)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z163),0)),'Hourly - NLH'!$B$11:$B$8772,$AA163,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z163&'System Detail - Hydro'!AA163,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":13.221703803745863},{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z163)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA163,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z163&'System Detail - Hydro'!AA163,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.90867265562189825},62.810699012563127,52.045038914138772,null,2032,3,{"$f":"IFERROR((('System Detail - Hydro'!Q163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AO163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":52.06352704013311},{"$f":"IFERROR((('System Detail - Hydro'!R163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AP163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":1.4461926802551228},{"$f":"IFERROR((('System Detail - Hydro'!S163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AQ163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":41.104331319222837},{"$f":"IFERROR((('System Detail - Hydro'!T163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AR163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":1.1417740299234533},{"$f":"IFERROR((('System Detail - Hydro'!U163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AS163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":54.407620655413432},{"$f":"IFERROR((('System Detail - Hydro'!V163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AT163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":4.9492059722584631},{"$f":"IFERROR((('System Detail - Hydro'!W163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AU163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":112.86654634806014},{"$f":"IFERROR((('System Detail - Hydro'!X163*'System Detail - Hydro'!$N163)+('System Detail - Hydro'!AV163*'System Detail - Hydro'!$AL163))/SUM('System Detail - Hydro'!$N163+'System Detail - Hydro'!$AL163),\"\")","v":101.60293197681818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q163:R163)*(1-Controls!$C$28))+(SUM(S163:T163)*Controls!$C$28))","v":56.407358020703953}]
[null,2032,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C164&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C164&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B164&C164,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B164,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C164,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.130453026429841},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B164,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C164,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.547904088356205},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B164),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D164),O164*E164*(1/(1-F164))*H164*(1-L164)-J164)","v":41.48631544554749},{"$f":"IF(Controls!$C$42=1,Q164*$D164,0)","v":1.1523845797434553},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B164),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D164),P164*E164*(1/(1-F164))*I164*(1-M164)-K164)","v":33.533031398297787},{"$f":"IF(Controls!$C$42=1,S164*$D164,0)","v":0.93146252879873026},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B164)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B164),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B164&'System Detail - Hydro'!C164,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.4224135936904869},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B164)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B164&'System Detail - Hydro'!C164,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},44.06111361898143,35.886907520787005,null,2032,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C164&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C164&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z164&AA164,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B164,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C164,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.785354155312341},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B164,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C164,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.395104151713362},{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B164),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D164),AM164*AC164*(1/(1-AD164))*AF164*(1-AJ164)-AH164)","v":36.122744118721144},1.003398177287409,{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B164),0)),'Hourly - NLH'!$B$11:$B$8772,$C164,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D164),AN164*AC164*(1/(1-AD164))*AG164*(1-AK164)-AI164)","v":33.201408736414095},0.92225089267862603,{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z164)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z164),0)),'Hourly - NLH'!$B$11:$B$8772,$AA164,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z164&'System Detail - Hydro'!AA164,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.5423737697219995},{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z164)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA164,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z164&'System Detail - Hydro'!AA164,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.7048053707292358E-2},41.725564119437841,38.72308145252201,null,2032,4,{"$f":"IFERROR((('System Detail - Hydro'!Q164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AO164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":39.251494059369847},{"$f":"IFERROR((('System Detail - Hydro'!R164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AP164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":1.0903069120534361},{"$f":"IFERROR((('System Detail - Hydro'!S164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AQ164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":33.394855289179581},{"$f":"IFERROR((('System Detail - Hydro'!T164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AR164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":0.92762434708202024},{"$f":"IFERROR((('System Detail - Hydro'!U164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AS164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":2.7223970003702838},{"$f":"IFERROR((('System Detail - Hydro'!V164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AT164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":2.3770022378038484E-2},{"$f":"IFERROR((('System Detail - Hydro'!W164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AU164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":43.087967994171599},{"$f":"IFERROR((('System Detail - Hydro'!X164*'System Detail - Hydro'!$N164)+('System Detail - Hydro'!AV164*'System Detail - Hydro'!$AL164))/SUM('System Detail - Hydro'!$N164+'System Detail - Hydro'!$AL164),\"\")","v":37.068646659009922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q164:R164)*(1-Controls!$C$28))+(SUM(S164:T164)*Controls!$C$28))","v":42.638700025290944}]
[null,2032,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C165&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C165&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B165&C165,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B165,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C165,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.369119052743848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B165,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C165,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.082651606602617},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B165),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D165),O165*E165*(1/(1-F165))*H165*(1-L165)-J165)","v":42.43372622350951},{"$f":"IF(Controls!$C$42=1,Q165*$D165,0)","v":1.1787012472874601},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B165),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D165),P165*E165*(1/(1-F165))*I165*(1-M165)-K165)","v":35.018522765237392},{"$f":"IF(Controls!$C$42=1,S165*$D165,0)","v":0.97272570983128337},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B165)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B165),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B165&'System Detail - Hydro'!C165,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B165)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B165&'System Detail - Hydro'!C165,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},43.612427470796973,35.991248475068673,null,2032,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C165&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C165&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z165&AA165,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B165,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C165,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.456062118745308},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B165,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C165,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.234224349825006},{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B165),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D165),AM165*AC165*(1/(1-AD165))*AF165*(1-AJ165)-AH165)","v":33.994325267750881},0.94427610205002721,{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B165),0)),'Hourly - NLH'!$B$11:$B$8772,$C165,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D165),AN165*AC165*(1/(1-AD165))*AG165*(1-AK165)-AI165)","v":32.494212492560258},0.90260677539519729,{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z165)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z165),0)),'Hourly - NLH'!$B$11:$B$8772,$AA165,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z165&'System Detail - Hydro'!AA165,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z165)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA165,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z165&'System Detail - Hydro'!AA165,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},34.938601369800907,33.396819267955458,null,2032,5,{"$f":"IFERROR((('System Detail - Hydro'!Q165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AO165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":38.917309158610081},{"$f":"IFERROR((('System Detail - Hydro'!R165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AP165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":1.0810241034385295},{"$f":"IFERROR((('System Detail - Hydro'!S165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AQ165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":33.966726818288585},{"$f":"IFERROR((('System Detail - Hydro'!T165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AR165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":0.94350948714958072},{"$f":"IFERROR((('System Detail - Hydro'!U165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AS165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AT165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AU165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":39.998333262048611},{"$f":"IFERROR((('System Detail - Hydro'!X165*'System Detail - Hydro'!$N165)+('System Detail - Hydro'!AV165*'System Detail - Hydro'!$AL165))/SUM('System Detail - Hydro'!$N165+'System Detail - Hydro'!$AL165),\"\")","v":34.910236305438168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q165:R165)*(1-Controls!$C$28))+(SUM(S165:T165)*Controls!$C$28))","v":43.612427470796973}]
[null,2032,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C166&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C166&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B166&C166,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B166,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C166,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.147541243363143},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B166,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C166,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.977420177522646},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B166),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D166),O166*E166*(1/(1-F166))*H166*(1-L166)-J166)","v":46.6854895048766},{"$f":"IF(Controls!$C$42=1,Q166*$D166,0)","v":1.296804443234034},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B166),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D166),P166*E166*(1/(1-F166))*I166*(1-M166)-K166)","v":40.924574765361918},{"$f":"IF(Controls!$C$42=1,S166*$D166,0)","v":1.1367808489539588},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B166)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B166),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B166&'System Detail - Hydro'!C166,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B166)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B166&'System Detail - Hydro'!C166,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},47.98229394811063,42.061355614315879,null,2032,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C166&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C166&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z166&AA166,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B166,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C166,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.120692666141359},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B166,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C166,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.963776141221054},{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B166),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D166),AM166*AC166*(1/(1-AD166))*AF166*(1-AJ166)-AH166)","v":39.184079615765839},1.0884343098609561,{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B166),0)),'Hourly - NLH'!$B$11:$B$8772,$C166,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D166),AN166*AC166*(1/(1-AD166))*AG166*(1-AK166)-AI166)","v":38.064913108397917},1.0573467039503053,{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z166)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z166),0)),'Hourly - NLH'!$B$11:$B$8772,$AA166,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z166&'System Detail - Hydro'!AA166,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z166)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA166,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z166&'System Detail - Hydro'!AA166,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},40.272513925626797,39.122259812348226,null,2032,6,{"$f":"IFERROR((('System Detail - Hydro'!Q166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AO166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":43.559902051080449},{"$f":"IFERROR((('System Detail - Hydro'!R166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AP166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":1.2099835543285848},{"$f":"IFERROR((('System Detail - Hydro'!S166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AQ166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":39.733049074960249},{"$f":"IFERROR((('System Detail - Hydro'!T166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AR166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":1.1036832885357699},{"$f":"IFERROR((('System Detail - Hydro'!U166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AS166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AT166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AU166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":44.76988560540903},{"$f":"IFERROR((('System Detail - Hydro'!X166*'System Detail - Hydro'!$N166)+('System Detail - Hydro'!AV166*'System Detail - Hydro'!$AL166))/SUM('System Detail - Hydro'!$N166+'System Detail - Hydro'!$AL166),\"\")","v":40.836732363496026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q166:R166)*(1-Controls!$C$28))+(SUM(S166:T166)*Controls!$C$28))","v":47.98229394811063}]
[null,2032,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C167&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C167&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B167&C167,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B167,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C167,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.603817501210678},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B167,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C167,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.700543566069335},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B167),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D167),O167*E167*(1/(1-F167))*H167*(1-L167)-J167)","v":54.133412262273239},{"$f":"IF(Controls!$C$42=1,Q167*$D167,0)","v":1.5036888398011288},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B167),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D167),P167*E167*(1/(1-F167))*I167*(1-M167)-K167)","v":54.076892311955078},{"$f":"IF(Controls!$C$42=1,S167*$D167,0)","v":1.5021188589895043},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B167)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B167),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B167&'System Detail - Hydro'!C167,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B167)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B167&'System Detail - Hydro'!C167,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},55.637101102074368,55.579011170944582,null,2032,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C167&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C167&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z167&AA167,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B167,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C167,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.824706292658327},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B167,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C167,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.612688873618332},{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B167),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D167),AM167*AC167*(1/(1-AD167))*AF167*(1-AJ167)-AH167)","v":39.751529216531964},1.1041966199789217,{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B167),0)),'Hourly - NLH'!$B$11:$B$8772,$C167,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D167),AN167*AC167*(1/(1-AD167))*AG167*(1-AK167)-AI167)","v":43.532885170227551},1.2092330939284919,{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z167)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z167),0)),'Hourly - NLH'!$B$11:$B$8772,$AA167,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z167&'System Detail - Hydro'!AA167,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z167)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA167,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z167&'System Detail - Hydro'!AA167,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},40.855725836510885,44.742118264156041,null,2032,7,{"$f":"IFERROR((('System Detail - Hydro'!Q167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AO167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":48.140960993214378},{"$f":"IFERROR((('System Detail - Hydro'!R167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AP167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":1.3372337482085423},{"$f":"IFERROR((('System Detail - Hydro'!S167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AQ167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":49.683556002901945},{"$f":"IFERROR((('System Detail - Hydro'!T167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AR167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":1.3800831235474158},{"$f":"IFERROR((('System Detail - Hydro'!U167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AS167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AT167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AU167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":49.478194741422911},{"$f":"IFERROR((('System Detail - Hydro'!X167*'System Detail - Hydro'!$N167)+('System Detail - Hydro'!AV167*'System Detail - Hydro'!$AL167))/SUM('System Detail - Hydro'!$N167+'System Detail - Hydro'!$AL167),\"\")","v":51.06363912644936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q167:R167)*(1-Controls!$C$28))+(SUM(S167:T167)*Controls!$C$28))","v":55.637101102074368}]
[null,2032,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C168&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C168&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B168&C168,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B168,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C168,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.96673670555311},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B168,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C168,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.988052458650657},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B168),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D168),O168*E168*(1/(1-F168))*H168*(1-L168)-J168)","v":52.096431682336231},{"$f":"IF(Controls!$C$42=1,Q168*$D168,0)","v":1.4471066877264929},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B168),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D168),P168*E168*(1/(1-F168))*I168*(1-M168)-K168)","v":53.087549206283519},{"$f":"IF(Controls!$C$42=1,S168*$D168,0)","v":1.4746374177767305},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B168)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B168),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B168&'System Detail - Hydro'!C168,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B168)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B168&'System Detail - Hydro'!C168,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},53.543538370062727,54.562186624060253,null,2032,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C168&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C168&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z168&AA168,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B168,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C168,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.787703817320931},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B168,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C168,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.630318759535193},{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B168),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D168),AM168*AC168*(1/(1-AD168))*AF168*(1-AJ168)-AH168)","v":41.915337062882969},1.1643017117153924,{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B168),0)),'Hourly - NLH'!$B$11:$B$8772,$C168,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D168),AN168*AC168*(1/(1-AD168))*AG168*(1-AK168)-AI168)","v":47.101214898885431},1.3083522398584981,{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z168)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z168),0)),'Hourly - NLH'!$B$11:$B$8772,$AA168,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z168&'System Detail - Hydro'!AA168,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z168)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA168,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z168&'System Detail - Hydro'!AA168,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},43.079638774598365,48.409567138743931,null,2032,8,{"$f":"IFERROR((('System Detail - Hydro'!Q168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AO168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":47.854308924230715},{"$f":"IFERROR((('System Detail - Hydro'!R168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AP168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":1.329271281055201},{"$f":"IFERROR((('System Detail - Hydro'!S168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AQ168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":50.593243244867651},{"$f":"IFERROR((('System Detail - Hydro'!T168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AR168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":1.405351926977467},{"$f":"IFERROR((('System Detail - Hydro'!U168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AS168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AT168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AU168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":49.183580205285914},{"$f":"IFERROR((('System Detail - Hydro'!X168*'System Detail - Hydro'!$N168)+('System Detail - Hydro'!AV168*'System Detail - Hydro'!$AL168))/SUM('System Detail - Hydro'!$N168+'System Detail - Hydro'!$AL168),\"\")","v":51.998595171845125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q168:R168)*(1-Controls!$C$28))+(SUM(S168:T168)*Controls!$C$28))","v":53.543538370062727}]
[null,2032,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C169&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C169&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B169&C169,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B169,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C169,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.267562723552324},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B169,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C169,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.460999020545444},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B169),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D169),O169*E169*(1/(1-F169))*H169*(1-L169)-J169)","v":45.561484941871484},{"$f":"IF(Controls!$C$42=1,Q169*$D169,0)","v":1.2655824484133926},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B169),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D169),P169*E169*(1/(1-F169))*I169*(1-M169)-K169)","v":38.967081725108095},{"$f":"IF(Controls!$C$42=1,S169*$D169,0)","v":1.0824066590477848},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B169)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B169),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B169&'System Detail - Hydro'!C169,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B169)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B169&'System Detail - Hydro'!C169,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},46.827067390284874,40.049488384155879,null,2032,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C169&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C169&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z169&AA169,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B169,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C169,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.727870829921898},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B169,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C169,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.309605893825513},{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B169),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D169),AM169*AC169*(1/(1-AD169))*AF169*(1-AJ169)-AH169)","v":38.539466001528254},1.0705285792372015,{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B169),0)),'Hourly - NLH'!$B$11:$B$8772,$C169,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D169),AN169*AC169*(1/(1-AD169))*AG169*(1-AK169)-AI169)","v":37.084359983751391},1.0301094261075656,{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z169)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z169),0)),'Hourly - NLH'!$B$11:$B$8772,$AA169,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z169&'System Detail - Hydro'!AA169,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z169)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA169,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z169&'System Detail - Hydro'!AA169,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},39.609994580765452,38.114469409858955,null,2032,9,{"$f":"IFERROR((('System Detail - Hydro'!Q169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AO169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":42.635643716728474},{"$f":"IFERROR((('System Detail - Hydro'!R169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AP169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":1.1843100029233129},{"$f":"IFERROR((('System Detail - Hydro'!S169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AQ169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":38.182614332876135},{"$f":"IFERROR((('System Detail - Hydro'!T169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AR169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":1.0606161453226934},{"$f":"IFERROR((('System Detail - Hydro'!U169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AS169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AT169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AU169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":43.819953719651785},{"$f":"IFERROR((('System Detail - Hydro'!X169*'System Detail - Hydro'!$N169)+('System Detail - Hydro'!AV169*'System Detail - Hydro'!$AL169))/SUM('System Detail - Hydro'!$N169+'System Detail - Hydro'!$AL169),\"\")","v":39.243230478198832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q169:R169)*(1-Controls!$C$28))+(SUM(S169:T169)*Controls!$C$28))","v":46.827067390284874}]
[null,2032,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C170&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C170&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B170&C170,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B170,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C170,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.706781359291149},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B170,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C170,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.223301762787813},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B170),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D170),O170*E170*(1/(1-F170))*H170*(1-L170)-J170)","v":46.553735485693579},{"$f":"IF(Controls!$C$42=1,Q170*$D170,0)","v":1.2931446508809381},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B170),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D170),P170*E170*(1/(1-F170))*I170*(1-M170)-K170)","v":36.568930137900125},{"$f":"IF(Controls!$C$42=1,S170*$D170,0)","v":1.0157920927912782},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B170)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B170),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B170&'System Detail - Hydro'!C170,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B170)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B170&'System Detail - Hydro'!C170,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},47.846880136574519,37.584722230691405,null,2032,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C170&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C170&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z170&AA170,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B170,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C170,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.161030934307419},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B170,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C170,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.095651532090024},{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B170),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D170),AM170*AC170*(1/(1-AD170))*AF170*(1-AJ170)-AH170)","v":38.36923372751825},1.0657999585959861,{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B170),0)),'Hourly - NLH'!$B$11:$B$8772,$C170,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D170),AN170*AC170*(1/(1-AD170))*AG170*(1-AK170)-AI170)","v":31.078107613188955},0.86327097493278004,{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z170)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z170),0)),'Hourly - NLH'!$B$11:$B$8772,$AA170,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z170&'System Detail - Hydro'!AA170,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z170)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA170,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z170&'System Detail - Hydro'!AA170,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},39.435033686114238,31.941378588121736,null,2032,10,{"$f":"IFERROR((('System Detail - Hydro'!Q170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AO170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":43.143526419787193},{"$f":"IFERROR((('System Detail - Hydro'!R170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AP170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":1.1984176957622081},{"$f":"IFERROR((('System Detail - Hydro'!S170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AQ170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":34.28108741927047},{"$f":"IFERROR((('System Detail - Hydro'!T170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AR170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":0.95224162701690396},{"$f":"IFERROR((('System Detail - Hydro'!U170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AS170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AT170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AU170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":44.341944115549403},{"$f":"IFERROR((('System Detail - Hydro'!X170*'System Detail - Hydro'!$N170)+('System Detail - Hydro'!AV170*'System Detail - Hydro'!$AL170))/SUM('System Detail - Hydro'!$N170+'System Detail - Hydro'!$AL170),\"\")","v":35.233329046287373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q170:R170)*(1-Controls!$C$28))+(SUM(S170:T170)*Controls!$C$28))","v":47.846880136574519}]
[null,2032,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C171&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C171&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B171&C171,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B171,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C171,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.876920061542023},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B171,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C171,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.181502585526744},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B171),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D171),O171*E171*(1/(1-F171))*H171*(1-L171)-J171)","v":58.176705431021418},{"$f":"IF(Controls!$C$42=1,Q171*$D171,0)","v":1.616001264970897},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B171),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D171),P171*E171*(1/(1-F171))*I171*(1-M171)-K171)","v":45.846748758339679},{"$f":"IF(Controls!$C$42=1,S171*$D171,0)","v":1.273506353434271},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B171)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B171),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B171&'System Detail - Hydro'!C171,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.131581339655611},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B171)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B171&'System Detail - Hydro'!C171,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.2848698738715096},85.209157909519433,72.536706325301083,null,2032,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C171&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C171&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z171&AA171,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B171,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C171,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.286758847048354},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B171,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C171,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.746824647266322},{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B171),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D171),AM171*AC171*(1/(1-AD171))*AF171*(1-AJ171)-AH171)","v":53.251529868116961},1.4791923844939125,{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B171),0)),'Hourly - NLH'!$B$11:$B$8772,$C171,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D171),AN171*AC171*(1/(1-AD171))*AG171*(1-AK171)-AI171)","v":39.770258169541549},1.1047168627725079,{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z171)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z171),0)),'Hourly - NLH'!$B$11:$B$8772,$AA171,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z171&'System Detail - Hydro'!AA171,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.8042605520587305},{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z171)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA171,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z171&'System Detail - Hydro'!AA171,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.28790540970759687},60.822888214377201,46.967140994080381,null,2032,11,{"$f":"IFERROR((('System Detail - Hydro'!Q171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AO171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":56.124548946477887},{"$f":"IFERROR((('System Detail - Hydro'!R171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AP171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":1.5589975647721537},{"$f":"IFERROR((('System Detail - Hydro'!S171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AQ171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":43.314877679673799},{"$f":"IFERROR((('System Detail - Hydro'!T171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AR171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":1.2031773989918697},{"$f":"IFERROR((('System Detail - Hydro'!U171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AS171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":16.495197678156909},{"$f":"IFERROR((('System Detail - Hydro'!V171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AT171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":0.86946801380321281},{"$f":"IFERROR((('System Detail - Hydro'!W171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AU171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":75.04821220321017},{"$f":"IFERROR((('System Detail - Hydro'!X171*'System Detail - Hydro'!$N171)+('System Detail - Hydro'!AV171*'System Detail - Hydro'!$AL171))/SUM('System Detail - Hydro'!$N171+'System Detail - Hydro'!$AL171),\"\")","v":61.882720770625788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q171:R171)*(1-Controls!$C$28))+(SUM(S171:T171)*Controls!$C$28))","v":59.792706695992315}]
[null,2032,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C172&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C172&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B172&C172,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B172,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C172,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.389722009104545},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B172,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C172,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.346646046789857},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B172),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D172),O172*E172*(1/(1-F172))*H172*(1-L172)-J172)","v":64.224538219482341},{"$f":"IF(Controls!$C$42=1,Q172*$D172,0)","v":1.7839947146528023},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B172),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D172),P172*E172*(1/(1-F172))*I172*(1-M172)-K172)","v":47.79430909466322},{"$f":"IF(Controls!$C$42=1,S172*$D172,0)","v":1.3276046380275366},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B172)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B172),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B172&'System Detail - Hydro'!C172,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":197.6678615781899},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B172)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B172&'System Detail - Hydro'!C172,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":18.460501078555886},282.1368955908809,265.25027638943652,null,2032,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C172&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C172&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z172&AA172,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B172,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C172,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.384185047178782},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B172,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C172,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.467471814705213},{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B172),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D172),AM172*AC172*(1/(1-AD172))*AF172*(1-AJ172)-AH172)","v":59.935239585150939},1.6648488818394267,{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B172),0)),'Hourly - NLH'!$B$11:$B$8772,$C172,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D172),AN172*AC172*(1/(1-AD172))*AG172*(1-AK172)-AI172)","v":39.84630386155527},1.106829219145721,{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z172)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z172),0)),'Hourly - NLH'!$B$11:$B$8772,$AA172,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z172&'System Detail - Hydro'!AA172,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.275035970704849},{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z172)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA172,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z172&'System Detail - Hydro'!AA172,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.2236614069852996},91.098785844680506,70.451830458391143,null,2032,12,{"$f":"IFERROR((('System Detail - Hydro'!Q172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AO172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":62.616051231608068},{"$f":"IFERROR((('System Detail - Hydro'!R172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AP172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":1.7393150273477864},{"$f":"IFERROR((('System Detail - Hydro'!S172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AQ172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":44.813807132247739},{"$f":"IFERROR((('System Detail - Hydro'!T172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AR172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":1.2448138559468558},{"$f":"IFERROR((('System Detail - Hydro'!U172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AS172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":133.770551975383},{"$f":"IFERROR((('System Detail - Hydro'!V172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AT172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":12.371686201716916},{"$f":"IFERROR((('System Detail - Hydro'!W172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AU172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":210.49760443605575},{"$f":"IFERROR((('System Detail - Hydro'!X172*'System Detail - Hydro'!$N172)+('System Detail - Hydro'!AV172*'System Detail - Hydro'!$AL172))/SUM('System Detail - Hydro'!$N172+'System Detail - Hydro'!$AL172),\"\")","v":192.20085916529453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q172:R172)*(1-Controls!$C$28))+(SUM(S172:T172)*Controls!$C$28))","v":66.008532934135147}]
[null,2033,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C173&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C173&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B173&C173,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B173,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C173,'Long Term Regional Prices'!$A$4:$M$4,0))","v":80.918366253955526},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B173,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C173,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.390720012533215},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B173),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D173),O173*E173*(1/(1-F173))*H173*(1-L173)-J173)","v":86.791518507735034},{"$f":"IF(Controls!$C$42=1,Q173*$D173,0)","v":2.410848167803894},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B173),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D173),P173*E173*(1/(1-F173))*I173*(1-M173)-K173)","v":64.489275139289234},{"$f":"IF(Controls!$C$42=1,S173*$D173,0)","v":1.7913484345673769},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B173)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B173),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B173&'System Detail - Hydro'!C173,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":359.00045808280436},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B173)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B173&'System Detail - Hydro'!C173,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":39.169349392070487},487.3721741504138,464.45043104873145,null,2033,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C173&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C173&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z173&AA173,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B173,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C173,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.69501107419353},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B173,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C173,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.492036441841172},{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B173),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D173),AM173*AC173*(1/(1-AD173))*AF173*(1-AJ173)-AH173)","v":75.988234779463298},2.1107603570318272,{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B173),0)),'Hourly - NLH'!$B$11:$B$8772,$C173,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D173),AN173*AC173*(1/(1-AD173))*AG173*(1-AK173)-AI173)","v":47.471840515111609},1.3186472790879411,{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z173)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z173),0)),'Hourly - NLH'!$B$11:$B$8772,$AA173,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z173&'System Detail - Hydro'!AA173,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":33.777615910802211},{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z173)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA173,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z173&'System Detail - Hydro'!AA173,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.9477274258659394},114.82433847316327,85.515831130867696,null,2033,1,{"$f":"IFERROR((('System Detail - Hydro'!Q173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AO173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":82.74028710963313},{"$f":"IFERROR((('System Detail - Hydro'!R173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AP173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":2.2983152387643693},{"$f":"IFERROR((('System Detail - Hydro'!S173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AQ173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":58.107737155222623},{"$f":"IFERROR((('System Detail - Hydro'!T173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AR173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":1.6140855012625885},{"$f":"IFERROR((('System Detail - Hydro'!U173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AS173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":237.04189226830351},{"$f":"IFERROR((('System Detail - Hydro'!V173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AT173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":25.586241154743782},{"$f":"IFERROR((('System Detail - Hydro'!W173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AU173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":347.66673577144485},{"$f":"IFERROR((('System Detail - Hydro'!X173*'System Detail - Hydro'!$N173)+('System Detail - Hydro'!AV173*'System Detail - Hydro'!$AL173))/SUM('System Detail - Hydro'!$N173+'System Detail - Hydro'!$AL173),\"\")","v":322.34995607953255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q173:R173)*(1-Controls!$C$28))+(SUM(S173:T173)*Controls!$C$28))","v":89.202366675538926}]
[null,2033,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C174&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C174&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B174&C174,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B174,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C174,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.083337027741365},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B174,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C174,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.087010647649329},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B174),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D174),O174*E174*(1/(1-F174))*H174*(1-L174)-J174)","v":76.045921453819176},{"$f":"IF(Controls!$C$42=1,Q174*$D174,0)","v":2.1123627464768879},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B174),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D174),P174*E174*(1/(1-F174))*I174*(1-M174)-K174)","v":53.870921591249655},{"$f":"IF(Controls!$C$42=1,S174*$D174,0)","v":1.4963975149783419},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B174)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B174),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B174&'System Detail - Hydro'!C174,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":277.8434203046329},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B174)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B174&'System Detail - Hydro'!C174,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.964344073243875},380.96604857817283,358.17508348410479,null,2033,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C174&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C174&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z174&AA174,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B174,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C174,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.065066443898445},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B174,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C174,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.207096319593866},{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B174),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D174),AM174*AC174*(1/(1-AD174))*AF174*(1-AJ174)-AH174)","v":65.752304240821161},1.8264321783209774,{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B174),0)),'Hourly - NLH'!$B$11:$B$8772,$C174,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D174),AN174*AC174*(1/(1-AD174))*AG174*(1-AK174)-AI174)","v":43.420246289714001},1.2061042716267441,{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z174)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z174),0)),'Hourly - NLH'!$B$11:$B$8772,$AA174,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z174&'System Detail - Hydro'!AA174,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.558566951447638},{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z174)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA174,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z174&'System Detail - Hydro'!AA174,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.8510276142244042},98.988330984814169,76.035945127012795,null,2033,2,{"$f":"IFERROR((('System Detail - Hydro'!Q174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AO174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":72.18581499894492},{"$f":"IFERROR((('System Detail - Hydro'!R174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AP174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":2.0051387834184218},{"$f":"IFERROR((('System Detail - Hydro'!S174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AQ174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":49.951918353173781},{"$f":"IFERROR((('System Detail - Hydro'!T174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AR174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":1.3875375487214927},{"$f":"IFERROR((('System Detail - Hydro'!U174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AS174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":184.73660029718843},{"$f":"IFERROR((('System Detail - Hydro'!V174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AT174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":16.296850401111573},{"$f":"IFERROR((('System Detail - Hydro'!W174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AU174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":275.22440448066334},{"$f":"IFERROR((('System Detail - Hydro'!X174*'System Detail - Hydro'!$N174)+('System Detail - Hydro'!AV174*'System Detail - Hydro'!$AL174))/SUM('System Detail - Hydro'!$N174+'System Detail - Hydro'!$AL174),\"\")","v":252.37290660019531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q174:R174)*(1-Controls!$C$28))+(SUM(S174:T174)*Controls!$C$28))","v":78.158284200296066}]
[null,2033,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C175&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C175&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B175&C175,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B175,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C175,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.680911800179679},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B175,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C175,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.288285625250573},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B175),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D175),O175*E175*(1/(1-F175))*H175*(1-L175)-J175)","v":55.685746857286617},{"$f":"IF(Controls!$C$42=1,Q175*$D175,0)","v":1.5468087561080786},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B175),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D175),P175*E175*(1/(1-F175))*I175*(1-M175)-K175)","v":44.833033101625787},{"$f":"IF(Controls!$C$42=1,S175*$D175,0)","v":1.245347904594077},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B175)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B175),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B175&'System Detail - Hydro'!C175,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":81.016668680875441},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B175)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B175&'System Detail - Hydro'!C175,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.520253234293202},145.76947752856333,134.61530292138849,null,2033,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C175&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C175&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z175&AA175,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B175,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C175,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.390488565542114},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B175,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C175,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.972543141134338},{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B175),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D175),AM175*AC175*(1/(1-AD175))*AF175*(1-AJ175)-AH175)","v":46.563504309163001},1.2934160040104579,{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B175),0)),'Hourly - NLH'!$B$11:$B$8772,$C175,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D175),AN175*AC175*(1/(1-AD175))*AG175*(1-AK175)-AI175)","v":37.819822064019959},1.0505386966076167,{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z175)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z175),0)),'Hourly - NLH'!$B$11:$B$8772,$AA175,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z175&'System Detail - Hydro'!AA175,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":13.538797058771296},{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z175)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA175,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z175&'System Detail - Hydro'!AA175,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.92675451505131345},62.32247188699607,53.335912334450185,null,2033,3,{"$f":"IFERROR((('System Detail - Hydro'!Q175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AO175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":52.264905901740264},{"$f":"IFERROR((('System Detail - Hydro'!R175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AP175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":1.4517864740714708},{"$f":"IFERROR((('System Detail - Hydro'!S175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AQ175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":42.203078962523605},{"$f":"IFERROR((('System Detail - Hydro'!T175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AR175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":1.1722944515991545},{"$f":"IFERROR((('System Detail - Hydro'!U175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AS175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":55.712466822586386},{"$f":"IFERROR((('System Detail - Hydro'!V175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AT175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":5.0476912145774939},{"$f":"IFERROR((('System Detail - Hydro'!W175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AU175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":114.47685041297561},{"$f":"IFERROR((('System Detail - Hydro'!X175*'System Detail - Hydro'!$N175)+('System Detail - Hydro'!AV175*'System Detail - Hydro'!$AL175))/SUM('System Detail - Hydro'!$N175+'System Detail - Hydro'!$AL175),\"\")","v":104.13553145128664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q175:R175)*(1-Controls!$C$28))+(SUM(S175:T175)*Controls!$C$28))","v":57.232555613394695}]
[null,2033,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C176&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C176&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B176&C176,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B176,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C176,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.881754303852006},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B176,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C176,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.313195481490027},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B176),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D176),O176*E176*(1/(1-F176))*H176*(1-L176)-J176)","v":39.874482048806769},{"$f":"IF(Controls!$C$42=1,Q176*$D176,0)","v":1.1076119376909812},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B176),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D176),P176*E176*(1/(1-F176))*I176*(1-M176)-K176)","v":34.397787491993526},{"$f":"IF(Controls!$C$42=1,S176*$D176,0)","v":0.95548325893375863},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B176)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B176),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B176&'System Detail - Hydro'!C176,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.4565270304389297},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B176)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B176&'System Detail - Hydro'!C176,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},42.438621016936679,36.809797781366214,null,2033,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C176&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C176&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z176&AA176,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B176,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C176,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.726366906037683},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B176,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C176,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.712181404713874},{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B176),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D176),AM176*AC176*(1/(1-AD176))*AF176*(1-AJ176)-AH176)","v":34.742485260873863},0.96505808835072748,{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B176),0)),'Hourly - NLH'!$B$11:$B$8772,$C176,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D176),AN176*AC176*(1/(1-AD176))*AG176*(1-AK176)-AI176)","v":34.756702678703505},0.96545301214414436,{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z176)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z176),0)),'Hourly - NLH'!$B$11:$B$8772,$AA176,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z176&'System Detail - Hydro'!AA176,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.6513125347679392},{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z176)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA176,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z176&'System Detail - Hydro'!AA176,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.8183264370312703E-2},40.417039148362846,40.431651489985903,null,2033,4,{"$f":"IFERROR((('System Detail - Hydro'!Q176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AO176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":37.73615005383472},{"$f":"IFERROR((('System Detail - Hydro'!R176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AP176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":1.0482145004658754},{"$f":"IFERROR((('System Detail - Hydro'!S176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AQ176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":34.547335486456014},{"$f":"IFERROR((('System Detail - Hydro'!T176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AR176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":0.95963732277141922},{"$f":"IFERROR((('System Detail - Hydro'!U176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AS176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":2.7876876572426834},{"$f":"IFERROR((('System Detail - Hydro'!V176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AT176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":2.4243026820963628E-2},{"$f":"IFERROR((('System Detail - Hydro'!W176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AU176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":41.596295238364249},{"$f":"IFERROR((('System Detail - Hydro'!X176*'System Detail - Hydro'!$N176)+('System Detail - Hydro'!AV176*'System Detail - Hydro'!$AL176))/SUM('System Detail - Hydro'!$N176+'System Detail - Hydro'!$AL176),\"\")","v":38.318903493291081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q176:R176)*(1-Controls!$C$28))+(SUM(S176:T176)*Controls!$C$28))","v":40.982093986497752}]
[null,2033,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C177&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C177&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B177&C177,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B177,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C177,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.752862500595235},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B177,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C177,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.02897122776649},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B177),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D177),O177*E177*(1/(1-F177))*H177*(1-L177)-J177)","v":42.775009811674373},{"$f":"IF(Controls!$C$42=1,Q177*$D177,0)","v":1.1881812394269624},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B177),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D177),P177*E177*(1/(1-F177))*I177*(1-M177)-K177)","v":36.099772357246906},{"$f":"IF(Controls!$C$42=1,S177*$D177,0)","v":1.0027600800399636},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B177)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B177),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B177&'System Detail - Hydro'!C177,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B177)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B177&'System Detail - Hydro'!C177,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},43.963191051101333,37.102532437286868,null,2033,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C177&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C177&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z177&AA177,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B177,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C177,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.941425667057509},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B177,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C177,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.450932483140036},{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B177),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D177),AM177*AC177*(1/(1-AD177))*AF177*(1-AJ177)-AH177)","v":32.090634968446551},0.89139641577359852,{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B177),0)),'Hourly - NLH'!$B$11:$B$8772,$C177,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D177),AN177*AC177*(1/(1-AD177))*AG177*(1-AK177)-AI177)","v":33.905389598658601},0.9418056948193434,{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z177)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z177),0)),'Hourly - NLH'!$B$11:$B$8772,$AA177,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z177&'System Detail - Hydro'!AA177,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z177)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA177,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z177&'System Detail - Hydro'!AA177,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},32.98203138422015,34.847195293477945,null,2033,5,{"$f":"IFERROR((('System Detail - Hydro'!Q177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AO177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":38.323186960329444},{"$f":"IFERROR((('System Detail - Hydro'!R177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AP177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":1.0645208962380608},{"$f":"IFERROR((('System Detail - Hydro'!S177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AQ177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":35.185446207835113},{"$f":"IFERROR((('System Detail - Hydro'!T177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AR177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":0.97736241953137193},{"$f":"IFERROR((('System Detail - Hydro'!U177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AS177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AT177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AU177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":39.387707856567509},{"$f":"IFERROR((('System Detail - Hydro'!X177*'System Detail - Hydro'!$N177)+('System Detail - Hydro'!AV177*'System Detail - Hydro'!$AL177))/SUM('System Detail - Hydro'!$N177+'System Detail - Hydro'!$AL177),\"\")","v":36.162808627366481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q177:R177)*(1-Controls!$C$28))+(SUM(S177:T177)*Controls!$C$28))","v":43.963191051101333}]
[null,2033,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C178&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C178&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B178&C178,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B178,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C178,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.5028886657119},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B178,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C178,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.009999966817098},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B178),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D178),O178*E178*(1/(1-F178))*H178*(1-L178)-J178)","v":48.173954112877759},{"$f":"IF(Controls!$C$42=1,Q178*$D178,0)","v":1.3381502133592649},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B178),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D178),P178*E178*(1/(1-F178))*I178*(1-M178)-K178)","v":42.108347928654538},{"$f":"IF(Controls!$C$42=1,S178*$D178,0)","v":1.1696630638395653},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B178)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B178),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B178&'System Detail - Hydro'!C178,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B178)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B178&'System Detail - Hydro'!C178,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},49.512104326237022,43.278010992494103,null,2033,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C178&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C178&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z178&AA178,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B178,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C178,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.132208800858578},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B178,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C178,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.769634103398083},{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B178),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D178),AM178*AC178*(1/(1-AD178))*AF178*(1-AJ178)-AH178)","v":40.257155999475977},1.1182416490809821,{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B178),0)),'Hourly - NLH'!$B$11:$B$8772,$C178,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D178),AN178*AC178*(1/(1-AD178))*AG178*(1-AK178)-AI178)","v":38.959380700544841},1.0821927441252468,{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z178)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z178),0)),'Hourly - NLH'!$B$11:$B$8772,$AA178,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z178&'System Detail - Hydro'!AA178,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z178)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA178,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z178&'System Detail - Hydro'!AA178,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},41.375397648556955,40.041573444670085,null,2033,6,{"$f":"IFERROR((('System Detail - Hydro'!Q178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AO178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":44.875288232293677},{"$f":"IFERROR((('System Detail - Hydro'!R178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AP178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":1.2465216449099803},{"$f":"IFERROR((('System Detail - Hydro'!S178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AQ178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":40.796278250275492},{"$f":"IFERROR((('System Detail - Hydro'!T178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AR178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":1.1332170972919327},{"$f":"IFERROR((('System Detail - Hydro'!U178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AS178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AT178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AU178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":46.12180987720366},{"$f":"IFERROR((('System Detail - Hydro'!X178*'System Detail - Hydro'!$N178)+('System Detail - Hydro'!AV178*'System Detail - Hydro'!$AL178))/SUM('System Detail - Hydro'!$N178+'System Detail - Hydro'!$AL178),\"\")","v":41.929495347567425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q178:R178)*(1-Controls!$C$28))+(SUM(S178:T178)*Controls!$C$28))","v":49.512104326237022}]
[null,2033,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C179&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C179&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B179&C179,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B179,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C179,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.26664629361909},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B179,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C179,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.34213020209868},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B179),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D179),O179*E179*(1/(1-F179))*H179*(1-L179)-J179)","v":55.979903348764665},{"$f":"IF(Controls!$C$42=1,Q179*$D179,0)","v":1.5549796770773237},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B179),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D179),P179*E179*(1/(1-F179))*I179*(1-M179)-K179)","v":54.772150558555182},{"$f":"IF(Controls!$C$42=1,S179*$D179,0)","v":1.5214313689995351},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B179)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B179),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B179&'System Detail - Hydro'!C179,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B179)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B179&'System Detail - Hydro'!C179,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},57.534883025841992,56.293581927554719,null,2033,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C179&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C179&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z179&AA179,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B179,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C179,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.883008024830382},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B179,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C179,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.849172014435432},{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B179),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D179),AM179*AC179*(1/(1-AD179))*AF179*(1-AJ179)-AH179)","v":40.873273484566013},1.135355829540319,{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B179),0)),'Hourly - NLH'!$B$11:$B$8772,$C179,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D179),AN179*AC179*(1/(1-AD179))*AG179*(1-AK179)-AI179)","v":43.722997169920646},1.2145139229083051,{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z179)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z179),0)),'Hourly - NLH'!$B$11:$B$8772,$AA179,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z179&'System Detail - Hydro'!AA179,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z179)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA179,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z179&'System Detail - Hydro'!AA179,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},42.008629314106329,44.937511092828949,null,2033,7,{"$f":"IFERROR((('System Detail - Hydro'!Q179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AO179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":49.685474238681898},{"$f":"IFERROR((('System Detail - Hydro'!R179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AP179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":1.3801364072702385},{"$f":"IFERROR((('System Detail - Hydro'!S179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AQ179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":50.168336646624127},{"$f":"IFERROR((('System Detail - Hydro'!T179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AR179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":1.3935490997948559},{"$f":"IFERROR((('System Detail - Hydro'!U179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AS179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AT179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AU179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":51.065610645952127},{"$f":"IFERROR((('System Detail - Hydro'!X179*'System Detail - Hydro'!$N179)+('System Detail - Hydro'!AV179*'System Detail - Hydro'!$AL179))/SUM('System Detail - Hydro'!$N179+'System Detail - Hydro'!$AL179),\"\")","v":51.56188574641898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q179:R179)*(1-Controls!$C$28))+(SUM(S179:T179)*Controls!$C$28))","v":57.534883025841992}]
[null,2033,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C180&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C180&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B180&C180,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B180,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C180,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.787097753737783},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B180,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C180,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.07338238572661},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B180),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D180),O180*E180*(1/(1-F180))*H180*(1-L180)-J180)","v":54.125096922521408},{"$f":"IF(Controls!$C$42=1,Q180*$D180,0)","v":1.5034578607613558},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B180),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D180),P180*E180*(1/(1-F180))*I180*(1-M180)-K180)","v":54.330827734480295},{"$f":"IF(Controls!$C$42=1,S180*$D180,0)","v":1.5091725407162604},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B180)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B180),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B180&'System Detail - Hydro'!C180,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B180)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B180&'System Detail - Hydro'!C180,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},55.628554783282766,55.840000275196552,null,2033,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C180&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C180&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z180&AA180,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B180,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C180,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.107523534502462},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B180,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C180,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.58516061603877},{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B180),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D180),AM180*AC180*(1/(1-AD180))*AF180*(1-AJ180)-AH180)","v":43.338818406608091},1.203842411641237,{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B180),0)),'Hourly - NLH'!$B$11:$B$8772,$C180,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D180),AN180*AC180*(1/(1-AD180))*AG180*(1-AK180)-AI180)","v":48.170838198938725},1.3380636611760548,{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z180)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z180),0)),'Hourly - NLH'!$B$11:$B$8772,$AA180,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z180&'System Detail - Hydro'!AA180,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z180)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA180,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z180&'System Detail - Hydro'!AA180,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},44.542660818249331,49.508901860114783,null,2033,8,{"$f":"IFERROR((('System Detail - Hydro'!Q180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AO180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":49.630814207557528},{"$f":"IFERROR((('System Detail - Hydro'!R180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AP180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":1.3786180902946397},{"$f":"IFERROR((('System Detail - Hydro'!S180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AQ180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":51.764165428004638},{"$f":"IFERROR((('System Detail - Hydro'!T180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AR180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":1.4378771742411749},{"$f":"IFERROR((('System Detail - Hydro'!U180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AS180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AT180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AU180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":51.009432297852172},{"$f":"IFERROR((('System Detail - Hydro'!X180*'System Detail - Hydro'!$N180)+('System Detail - Hydro'!AV180*'System Detail - Hydro'!$AL180))/SUM('System Detail - Hydro'!$N180+'System Detail - Hydro'!$AL180),\"\")","v":53.202042602245818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q180:R180)*(1-Controls!$C$28))+(SUM(S180:T180)*Controls!$C$28))","v":55.628554783282766}]
[null,2033,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C181&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C181&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B181&C181,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B181,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C181,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.616371346261701},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B181,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C181,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.277646583105636},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B181),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D181),O181*E181*(1/(1-F181))*H181*(1-L181)-J181)","v":47.039887711968717},{"$f":"IF(Controls!$C$42=1,Q181*$D181,0)","v":1.3066487262115793},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B181),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D181),P181*E181*(1/(1-F181))*I181*(1-M181)-K181)","v":39.880836429050987},{"$f":"IF(Controls!$C$42=1,S181*$D181,0)","v":1.1077884462511804},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B181)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B181),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B181&'System Detail - Hydro'!C181,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B181)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B181&'System Detail - Hydro'!C181,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},48.346536438180294,40.988624875302165,null,2033,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C181&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C181&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z181&AA181,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B181,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C181,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.379603270292371},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B181,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C181,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.626945587777378},{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B181),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D181),AM181*AC181*(1/(1-AD181))*AF181*(1-AJ181)-AH181)","v":40.357011493779197},1.1210153813491255,{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B181),0)),'Hourly - NLH'!$B$11:$B$8772,$C181,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D181),AN181*AC181*(1/(1-AD181))*AG181*(1-AK181)-AI181)","v":38.604296671570069},1.0723294107559389,{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z181)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z181),0)),'Hourly - NLH'!$B$11:$B$8772,$AA181,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z181&'System Detail - Hydro'!AA181,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z181)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA181,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z181&'System Detail - Hydro'!AA181,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},41.478026875128322,39.67662608232601,null,2033,9,{"$f":"IFERROR((('System Detail - Hydro'!Q181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AO181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":44.255355954389749},{"$f":"IFERROR((('System Detail - Hydro'!R181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AP181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":1.2293014991855569},{"$f":"IFERROR((('System Detail - Hydro'!S181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AQ181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":39.348944863433935},{"$f":"IFERROR((('System Detail - Hydro'!T181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AR181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":1.093013848128163},{"$f":"IFERROR((('System Detail - Hydro'!U181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AS181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AT181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AU181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":45.484657453575309},{"$f":"IFERROR((('System Detail - Hydro'!X181*'System Detail - Hydro'!$N181)+('System Detail - Hydro'!AV181*'System Detail - Hydro'!$AL181))/SUM('System Detail - Hydro'!$N181+'System Detail - Hydro'!$AL181),\"\")","v":40.441958711562094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q181:R181)*(1-Controls!$C$28))+(SUM(S181:T181)*Controls!$C$28))","v":48.346536438180294}]
[null,2033,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C182&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C182&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B182&C182,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B182,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C182,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.841283315931989},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B182,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C182,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.07155843665209},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B182),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D182),O182*E182*(1/(1-F182))*H182*(1-L182)-J182)","v":48.980692080308081},{"$f":"IF(Controls!$C$42=1,Q182*$D182,0)","v":1.3605593471561794},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B182),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D182),P182*E182*(1/(1-F182))*I182*(1-M182)-K182)","v":37.530610284049487},{"$f":"IF(Controls!$C$42=1,S182*$D182,0)","v":1.042505127177823},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B182)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B182),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B182&'System Detail - Hydro'!C182,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B182)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B182&'System Detail - Hydro'!C182,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.341251427464258,38.573115411227313,null,2033,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C182&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C182&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z182&AA182,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B182,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C182,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.857877324418943},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B182,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C182,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.581739609654456},{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B182),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D182),AM182*AC182*(1/(1-AD182))*AF182*(1-AJ182)-AH182)","v":41.44068930278214},1.1511172012647621,{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B182),0)),'Hourly - NLH'!$B$11:$B$8772,$C182,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D182),AN182*AC182*(1/(1-AD182))*AG182*(1-AK182)-AI182)","v":31.581602746044513},0.87725679220402442,{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z182)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z182),0)),'Hourly - NLH'!$B$11:$B$8772,$AA182,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z182&'System Detail - Hydro'!AA182,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z182)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA182,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z182&'System Detail - Hydro'!AA182,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},42.5918065040469,32.458859538248539,null,2033,10,{"$f":"IFERROR((('System Detail - Hydro'!Q182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AO182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":45.839024256338938},{"$f":"IFERROR((('System Detail - Hydro'!R182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AP182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":1.2732917863680888},{"$f":"IFERROR((('System Detail - Hydro'!S182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AQ182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":35.051857143214086},{"$f":"IFERROR((('System Detail - Hydro'!T182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AR182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":0.97365165427207367},{"$f":"IFERROR((('System Detail - Hydro'!U182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AS182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AT182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AU182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":47.112316042707029},{"$f":"IFERROR((('System Detail - Hydro'!X182*'System Detail - Hydro'!$N182)+('System Detail - Hydro'!AV182*'System Detail - Hydro'!$AL182))/SUM('System Detail - Hydro'!$N182+'System Detail - Hydro'!$AL182),\"\")","v":36.025508797486154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q182:R182)*(1-Controls!$C$28))+(SUM(S182:T182)*Controls!$C$28))","v":50.341251427464258}]
[null,2033,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C183&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C183&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B183&C183,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B183,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C183,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.583863913155682},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B183,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C183,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.393790149236359},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B183),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D183),O183*E183*(1/(1-F183))*H183*(1-L183)-J183)","v":56.507091545895392},{"$f":"IF(Controls!$C$42=1,Q183*$D183,0)","v":1.5696236275576596},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B183),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D183),P183*E183*(1/(1-F183))*I183*(1-M183)-K183)","v":46.014902901074606},{"$f":"IF(Controls!$C$42=1,S183*$D183,0)","v":1.2781772488615124},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B183)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B183),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B183&'System Detail - Hydro'!C183,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":24.710323821674802},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B183)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B183&'System Detail - Hydro'!C183,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3104377572018762},84.09747675232974,73.313841728812804,null,2033,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C183&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C183&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z183&AA183,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B183,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C183,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.153260245609751},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B183,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C183,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.35110089342065},{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B183),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D183),AM183*AC183*(1/(1-AD183))*AF183*(1-AJ183)-AH183)","v":52.978093222830637},1.471597008279355,{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B183),0)),'Hourly - NLH'!$B$11:$B$8772,$C183,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D183),AN183*AC183*(1/(1-AD183))*AG183*(1-AK183)-AI183)","v":40.427106014618957},1.1229624292870477,{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z183)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z183),0)),'Hourly - NLH'!$B$11:$B$8772,$AA183,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z183&'System Detail - Hydro'!AA183,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.9434628741487598},{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z183)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA183,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z183&'System Detail - Hydro'!AA183,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.29363449720141838},60.686787602460164,47.787165815256181,null,2033,11,{"$f":"IFERROR((('System Detail - Hydro'!Q183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AO183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":55.036675577951755},{"$f":"IFERROR((('System Detail - Hydro'!R183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AP183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":1.5287792028583662},{"$f":"IFERROR((('System Detail - Hydro'!S183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AQ183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":43.686654198384751},{"$f":"IFERROR((('System Detail - Hydro'!T183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AR183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":1.2135044073721521},{"$f":"IFERROR((('System Detail - Hydro'!U183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AS183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":16.890798426872283},{"$f":"IFERROR((('System Detail - Hydro'!V183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AT183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":0.88676973220168531},{"$f":"IFERROR((('System Detail - Hydro'!W183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AU183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":74.343022939884094},{"$f":"IFERROR((('System Detail - Hydro'!X183*'System Detail - Hydro'!$N183)+('System Detail - Hydro'!AV183*'System Detail - Hydro'!$AL183))/SUM('System Detail - Hydro'!$N183+'System Detail - Hydro'!$AL183),\"\")","v":62.677726764830872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q183:R183)*(1-Controls!$C$28))+(SUM(S183:T183)*Controls!$C$28))","v":58.076715173453053}]
[null,2033,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C184&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C184&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B184&C184,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B184,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C184,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.211300580701518},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B184,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C184,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.112561169245915},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B184),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D184),O184*E184*(1/(1-F184))*H184*(1-L184)-J184)","v":65.106513716090319},{"$f":"IF(Controls!$C$42=1,Q184*$D184,0)","v":1.8084937561098979},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B184),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D184),P184*E184*(1/(1-F184))*I184*(1-M184)-K184)","v":48.670711739547386},{"$f":"IF(Controls!$C$42=1,S184*$D184,0)","v":1.3519488798037556},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B184)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B184),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B184&'System Detail - Hydro'!C184,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":202.40848703555241},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B184)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B184&'System Detail - Hydro'!C184,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":18.827850292196043},288.15134479994867,271.2589979470996,null,2033,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C184&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C184&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z184&AA184,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B184,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C184,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.462943605691848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B184,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C184,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.63658250108103},{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B184),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D184),AM184*AC184*(1/(1-AD184))*AF184*(1-AJ184)-AH184)","v":61.1173927729767},1.6976860979169317,{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B184),0)),'Hourly - NLH'!$B$11:$B$8772,$C184,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D184),AN184*AC184*(1/(1-AD184))*AG184*(1-AK184)-AI184)","v":39.959683770507127},1.1099786253372717,{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z184)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z184),0)),'Hourly - NLH'!$B$11:$B$8772,$AA184,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z184&'System Detail - Hydro'!AA184,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.929167243441139},{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z184)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA184,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z184&'System Detail - Hydro'!AA184,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.2679104913293262},93.012156605664103,71.266740130614863,null,2033,12,{"$f":"IFERROR((('System Detail - Hydro'!Q184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AO184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":63.610593362422705},{"$f":"IFERROR((('System Detail - Hydro'!R184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AP184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":1.7669408842875358},{"$f":"IFERROR((('System Detail - Hydro'!S184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AQ184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":45.404076251157285},{"$f":"IFERROR((('System Detail - Hydro'!T184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AR184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":1.261210034378824},{"$f":"IFERROR((('System Detail - Hydro'!U184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AS184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":136.97874211351069},{"$f":"IFERROR((('System Detail - Hydro'!V184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AT184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":12.617872866871025},{"$f":"IFERROR((('System Detail - Hydro'!W184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AU184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":214.97414922709194},{"$f":"IFERROR((('System Detail - Hydro'!X184*'System Detail - Hydro'!$N184)+('System Detail - Hydro'!AV184*'System Detail - Hydro'!$AL184))/SUM('System Detail - Hydro'!$N184+'System Detail - Hydro'!$AL184),\"\")","v":196.26190126591783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q184:R184)*(1-Controls!$C$28))+(SUM(S184:T184)*Controls!$C$28))","v":66.915007472200216}]
[null,2034,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C185&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C185&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B185&C185,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B185,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C185,'Long Term Regional Prices'!$A$4:$M$4,0))","v":81.486862590350682},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B185,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C185,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.810355960124205},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B185),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D185),O185*E185*(1/(1-F185))*H185*(1-L185)-J185)","v":87.366920797374945},{"$f":"IF(Controls!$C$42=1,Q185*$D185,0)","v":2.4268313834403958},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B185),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D185),P185*E185*(1/(1-F185))*I185*(1-M185)-K185)","v":66.202252900492155},{"$f":"IF(Controls!$C$42=1,S185*$D185,0)","v":1.8389306104307572},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B185)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B185),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B185&'System Detail - Hydro'!C185,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":367.61126365723993},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B185)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B185&'System Detail - Hydro'!C185,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":39.950954712164943},497.35597055022026,475.60340188032779,null,2034,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C185&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C185&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z185&AA185,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B185,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C185,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.471386437045325},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B185,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C185,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.224786158583356},{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B185),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D185),AM185*AC185*(1/(1-AD185))*AF185*(1-AJ185)-AH185)","v":76.807634576025478},2.1335212043151337,{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B185),0)),'Hourly - NLH'!$B$11:$B$8772,$C185,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D185),AN185*AC185*(1/(1-AD185))*AG185*(1-AK185)-AI185)","v":49.564702138983321},1.3767816647759683,{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z185)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z185),0)),'Hourly - NLH'!$B$11:$B$8772,$AA185,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z185&'System Detail - Hydro'!AA185,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":34.587788925424917},{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z185)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA185,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z185&'System Detail - Hydro'!AA185,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.0065478932467831},116.53549259901231,88.535820622431004,null,2034,1,{"$f":"IFERROR((('System Detail - Hydro'!Q185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AO185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":83.407188464368886},{"$f":"IFERROR((('System Detail - Hydro'!R185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AP185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":2.3168400662684223},{"$f":"IFERROR((('System Detail - Hydro'!S185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AQ185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":59.963171364926346},{"$f":"IFERROR((('System Detail - Hydro'!T185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AR185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":1.6656247558102115},{"$f":"IFERROR((('System Detail - Hydro'!U185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AS185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":242.72746063280928},{"$f":"IFERROR((('System Detail - Hydro'!V185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AT185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":26.096802155070637},{"$f":"IFERROR((('System Detail - Hydro'!W185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AU185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":354.54829131851727},{"$f":"IFERROR((('System Detail - Hydro'!X185*'System Detail - Hydro'!$N185)+('System Detail - Hydro'!AV185*'System Detail - Hydro'!$AL185))/SUM('System Detail - Hydro'!$N185+'System Detail - Hydro'!$AL185),\"\")","v":330.45305890861647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q185:R185)*(1-Controls!$C$28))+(SUM(S185:T185)*Controls!$C$28))","v":89.793752180815346}]
[null,2034,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C186&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C186&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B186&C186,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B186,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C186,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.807398680722073},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B186,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C186,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.525121964766264},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B186),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D186),O186*E186*(1/(1-F186))*H186*(1-L186)-J186)","v":74.379884260325241},{"$f":"IF(Controls!$C$42=1,Q186*$D186,0)","v":2.066084460482041},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B186),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D186),P186*E186*(1/(1-F186))*I186*(1-M186)-K186)","v":53.05152181187303},{"$f":"IF(Controls!$C$42=1,S186*$D186,0)","v":1.4736366681724067},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B186)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B186),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B186&'System Detail - Hydro'!C186,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":284.50763372975206},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B186)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B186&'System Detail - Hydro'!C186,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.462495419721588},386.41609787028091,364.49528762951905,null,2034,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C186&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C186&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z186&AA186,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B186,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C186,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.833254225034082},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B186,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C186,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.50875035394413},{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B186),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D186),AM186*AC186*(1/(1-AD186))*AF186*(1-AJ186)-AH186)","v":65.357088432360527},1.8154540859440185,{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B186),0)),'Hourly - NLH'!$B$11:$B$8772,$C186,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D186),AN186*AC186*(1/(1-AD186))*AG186*(1-AK186)-AI186)","v":42.432768153445579},1.1786746345319976,{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z186)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z186),0)),'Hourly - NLH'!$B$11:$B$8772,$AA186,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z186&'System Detail - Hydro'!AA186,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.267543966232239},{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z186)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA186,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z186&'System Detail - Hydro'!AA186,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.887963970160212},99.328050454696992,75.766950724370034,null,2034,2,{"$f":"IFERROR((('System Detail - Hydro'!Q186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AO186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":70.996335824838468},{"$f":"IFERROR((('System Detail - Hydro'!R186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AP186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":1.9720980700302826},{"$f":"IFERROR((('System Detail - Hydro'!S186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AQ186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":49.069489189962738},{"$f":"IFERROR((('System Detail - Hydro'!T186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AR186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":1.3630259055572533},{"$f":"IFERROR((('System Detail - Hydro'!U186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AS186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":189.16760006843211},{"$f":"IFERROR((('System Detail - Hydro'!V186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AT186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":16.622046126136073},{"$f":"IFERROR((('System Detail - Hydro'!W186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AU186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":278.75808008943693},{"$f":"IFERROR((('System Detail - Hydro'!X186*'System Detail - Hydro'!$N186)+('System Detail - Hydro'!AV186*'System Detail - Hydro'!$AL186))/SUM('System Detail - Hydro'!$N186+'System Detail - Hydro'!$AL186),\"\")","v":256.2221612900882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q186:R186)*(1-Controls!$C$28))+(SUM(S186:T186)*Controls!$C$28))","v":76.445968720807286}]
[null,2034,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C187&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C187&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B187&C187,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B187,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C187,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.017208338142815},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B187,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C187,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.644801611634868},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B187),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D187),O187*E187*(1/(1-F187))*H187*(1-L187)-J187)","v":54.768802582102154},{"$f":"IF(Controls!$C$42=1,Q187*$D187,0)","v":1.5213383707084991},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B187),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D187),P187*E187*(1/(1-F187))*I187*(1-M187)-K187)","v":45.184390511063469},{"$f":"IF(Controls!$C$42=1,S187*$D187,0)","v":1.2551077219282059},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B187)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B187),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B187&'System Detail - Hydro'!C187,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":82.959894007174526},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B187)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B187&'System Detail - Hydro'!C187,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.670316230682185},146.92035119066736,137.06970847084838,null,2034,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C187&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C187&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z187&AA187,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B187,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C187,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.179195776689433},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B187,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C187,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.433806583967673},{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B187),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D187),AM187*AC187*(1/(1-AD187))*AF187*(1-AJ187)-AH187)","v":46.194250357549691},1.2831590661436323,{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B187),0)),'Hourly - NLH'!$B$11:$B$8772,$C187,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D187),AN187*AC187*(1/(1-AD187))*AG187*(1-AK187)-AI187)","v":38.300994674033262},1.0639044508332973,{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z187)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z187),0)),'Hourly - NLH'!$B$11:$B$8772,$AA187,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z187&'System Detail - Hydro'!AA187,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":13.863531878908848},{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z187)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA187,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z187&'System Detail - Hydro'!AA187,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.9452474507428188},62.286188753344994,54.173678454518232,null,2034,3,{"$f":"IFERROR((('System Detail - Hydro'!Q187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AO187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":51.553345497894981},{"$f":"IFERROR((('System Detail - Hydro'!R187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AP187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":1.432021131496674},{"$f":"IFERROR((('System Detail - Hydro'!S187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AQ187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":42.603117072177142},{"$f":"IFERROR((('System Detail - Hydro'!T187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AR187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":1.1834064952676151},{"$f":"IFERROR((('System Detail - Hydro'!U187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AS187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":57.048758209074904},{"$f":"IFERROR((('System Detail - Hydro'!V187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AT187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":5.148415438204923},{"$f":"IFERROR((('System Detail - Hydro'!W187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AU187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":115.18254027667146},{"$f":"IFERROR((('System Detail - Hydro'!X187*'System Detail - Hydro'!$N187)+('System Detail - Hydro'!AV187*'System Detail - Hydro'!$AL187))/SUM('System Detail - Hydro'!$N187+'System Detail - Hydro'!$AL187),\"\")","v":105.98369721472457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q187:R187)*(1-Controls!$C$28))+(SUM(S187:T187)*Controls!$C$28))","v":56.290140952810653}]
[null,2034,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C188&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C188&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B188&C188,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B188,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C188,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.41026233641292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B188,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C188,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.55976369734163},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B188),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D188),O188*E188*(1/(1-F188))*H188*(1-L188)-J188)","v":40.392778338182438},{"$f":"IF(Controls!$C$42=1,Q188*$D188,0)","v":1.1220088935353423},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B188),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D188),P188*E188*(1/(1-F188))*I188*(1-M188)-K188)","v":33.346276722612515},{"$f":"IF(Controls!$C$42=1,S188*$D188,0)","v":0.92627495776130775},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B188)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B188),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B188&'System Detail - Hydro'!C188,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.491462559880864},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B188)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B188&'System Detail - Hydro'!C188,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},43.006249791598648,35.764014240254689,null,2034,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C188&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C188&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z188&AA188,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B188,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C188,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.537032547945849},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B188,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C188,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.239516529666339},{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B188),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D188),AM188*AC188*(1/(1-AD188))*AF188*(1-AJ188)-AH188)","v":35.596038675602045},0.98876763648862298,{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B188),0)),'Hourly - NLH'!$B$11:$B$8772,$C188,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D188),AN188*AC188*(1/(1-AD188))*AG188*(1-AK188)-AI188)","v":34.061176498590541},0.94613305962095473,{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z188)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z188),0)),'Hourly - NLH'!$B$11:$B$8772,$AA188,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z188&'System Detail - Hydro'!AA188,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.7628765926989844},{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z188)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA188,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z188&'System Detail - Hydro'!AA188,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":5.9344283117831263E-2},41.407027187907488,39.829530434028314,null,2034,4,{"$f":"IFERROR((('System Detail - Hydro'!Q188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AO188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":38.39413681210727},{"$f":"IFERROR((('System Detail - Hydro'!R188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AP188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":1.0664917030992092},{"$f":"IFERROR((('System Detail - Hydro'!S188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AQ188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":33.64415162927002},{"$f":"IFERROR((('System Detail - Hydro'!T188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AR188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":0.93454916686949396},{"$f":"IFERROR((('System Detail - Hydro'!U188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AS188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":2.8545517402217473},{"$f":"IFERROR((('System Detail - Hydro'!V188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AT188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":2.472678463242969E-2},{"$f":"IFERROR((('System Detail - Hydro'!W188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AU188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":42.339907040060666},{"$f":"IFERROR((('System Detail - Hydro'!X188*'System Detail - Hydro'!$N188)+('System Detail - Hydro'!AV188*'System Detail - Hydro'!$AL188))/SUM('System Detail - Hydro'!$N188+'System Detail - Hydro'!$AL188),\"\")","v":37.457979320993701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q188:R188)*(1-Controls!$C$28))+(SUM(S188:T188)*Controls!$C$28))","v":41.514787231717783}]
[null,2034,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C189&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C189&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B189&C189,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B189,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C189,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.094488937399355},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B189,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C189,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.582395921673758},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B189),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D189),O189*E189*(1/(1-F189))*H189*(1-L189)-J189)","v":45.439876356882735},{"$f":"IF(Controls!$C$42=1,Q189*$D189,0)","v":1.2622044704801776},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B189),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D189),P189*E189*(1/(1-F189))*I189*(1-M189)-K189)","v":36.689437946881128},{"$f":"IF(Controls!$C$42=1,S189*$D189,0)","v":1.0191394939599998},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B189)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B189),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B189&'System Detail - Hydro'!C189,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B189)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B189&'System Detail - Hydro'!C189,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},46.702080827362913,37.708577440841125,null,2034,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C189&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C189&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z189&AA189,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B189,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C189,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.760014717677059},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B189,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C189,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.10225219240224},{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B189),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D189),AM189*AC189*(1/(1-AD189))*AF189*(1-AJ189)-AH189)","v":38.848972995407365},1.0791258982142793,{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B189),0)),'Hourly - NLH'!$B$11:$B$8772,$C189,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D189),AN189*AC189*(1/(1-AD189))*AG189*(1-AK189)-AI189)","v":33.370862802941019},0.92695789669050932,{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z189)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z189),0)),'Hourly - NLH'!$B$11:$B$8772,$AA189,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z189&'System Detail - Hydro'!AA189,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z189)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA189,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z189&'System Detail - Hydro'!AA189,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},39.928098893621645,34.297820699631529,null,2034,5,{"$f":"IFERROR((('System Detail - Hydro'!Q189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AO189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":42.693666622934664},{"$f":"IFERROR((('System Detail - Hydro'!R189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AP189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":1.1859217320360531},{"$f":"IFERROR((('System Detail - Hydro'!S189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AQ189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":35.306698303572745},{"$f":"IFERROR((('System Detail - Hydro'!T189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AR189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":0.98073049509771215},{"$f":"IFERROR((('System Detail - Hydro'!U189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AS189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AT189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AU189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":43.879588354970714},{"$f":"IFERROR((('System Detail - Hydro'!X189*'System Detail - Hydro'!$N189)+('System Detail - Hydro'!AV189*'System Detail - Hydro'!$AL189))/SUM('System Detail - Hydro'!$N189+'System Detail - Hydro'!$AL189),\"\")","v":36.287428798670462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q189:R189)*(1-Controls!$C$28))+(SUM(S189:T189)*Controls!$C$28))","v":46.702080827362913}]
[null,2034,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C190&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C190&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B190&C190,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B190,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C190,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.573972780478258},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B190,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C190,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.904338365237685},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B190),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D190),O190*E190*(1/(1-F190))*H190*(1-L190)-J190)","v":49.325107076905482},{"$f":"IF(Controls!$C$42=1,Q190*$D190,0)","v":1.3701263218766071},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B190),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D190),P190*E190*(1/(1-F190))*I190*(1-M190)-K190)","v":43.119199144042426},{"$f":"IF(Controls!$C$42=1,S190*$D190,0)","v":1.1977419457676772},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B190)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B190),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B190&'System Detail - Hydro'!C190,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B190)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B190&'System Detail - Hydro'!C190,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.695233398782086,44.316941089810101,null,2034,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C190&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C190&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z190&AA190,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B190,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C190,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.07435364957675},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B190,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C190,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.817464024312443},{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B190),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D190),AM190*AC190*(1/(1-AD190))*AF190*(1-AJ190)-AH190)","v":42.42157083373047},1.1783636014012997,{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B190),0)),'Hourly - NLH'!$B$11:$B$8772,$C190,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D190),AN190*AC190*(1/(1-AD190))*AG190*(1-AK190)-AI190)","v":41.386043095294056},1.1495992682747047,{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z190)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z190),0)),'Hourly - NLH'!$B$11:$B$8772,$AA190,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z190&'System Detail - Hydro'!AA190,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z190)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA190,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z190&'System Detail - Hydro'!AA190,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},43.599934435131772,42.535642363568762,null,2034,6,{"$f":"IFERROR((('System Detail - Hydro'!Q190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AO190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":46.448633642249227},{"$f":"IFERROR((('System Detail - Hydro'!R190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AP190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":1.2902251883452291},{"$f":"IFERROR((('System Detail - Hydro'!S190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AQ190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":42.397050790397273},{"$f":"IFERROR((('System Detail - Hydro'!T190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AR190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":1.1776824968122721},{"$f":"IFERROR((('System Detail - Hydro'!U190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AS190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AT190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AU190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":47.738858830594452},{"$f":"IFERROR((('System Detail - Hydro'!X190*'System Detail - Hydro'!$N190)+('System Detail - Hydro'!AV190*'System Detail - Hydro'!$AL190))/SUM('System Detail - Hydro'!$N190+'System Detail - Hydro'!$AL190),\"\")","v":43.57473328720954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q190:R190)*(1-Controls!$C$28))+(SUM(S190:T190)*Controls!$C$28))","v":50.695233398782086}]
[null,2034,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C191&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C191&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B191&C191,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B191,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C191,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.733371722623751},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B191,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C191,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.658003316270502},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B191),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D191),O191*E191*(1/(1-F191))*H191*(1-L191)-J191)","v":59.952453768143798},{"$f":"IF(Controls!$C$42=1,Q191*$D191,0)","v":1.6653270481653779},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B191),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D191),P191*E191*(1/(1-F191))*I191*(1-M191)-K191)","v":57.542636550365415},{"$f":"IF(Controls!$C$42=1,S191*$D191,0)","v":1.5983884402908595},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B191)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B191),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B191&'System Detail - Hydro'!C191,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B191)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B191&'System Detail - Hydro'!C191,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},61.617780816309178,59.141024990656277,null,2034,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C191&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C191&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z191&AA191,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B191,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C191,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.643523103292715},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B191,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C191,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.08334108204722},{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B191),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D191),AM191*AC191*(1/(1-AD191))*AF191*(1-AJ191)-AH191)","v":42.814065132982805},1.1892660971577445,{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B191),0)),'Hourly - NLH'!$B$11:$B$8772,$C191,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D191),AN191*AC191*(1/(1-AD191))*AG191*(1-AK191)-AI191)","v":45.137535454024729},1.2538062073291252,{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z191)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z191),0)),'Hourly - NLH'!$B$11:$B$8772,$AA191,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z191&'System Detail - Hydro'!AA191,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z191)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA191,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z191&'System Detail - Hydro'!AA191,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},44.003331230140546,46.391341661353856,null,2034,7,{"$f":"IFERROR((('System Detail - Hydro'!Q191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AO191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":52.811458503493384},{"$f":"IFERROR((('System Detail - Hydro'!R191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AP191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":1.466968318578864},{"$f":"IFERROR((('System Detail - Hydro'!S191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AQ191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":52.373844426890123},{"$f":"IFERROR((('System Detail - Hydro'!T191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AR191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":1.454812509890137},{"$f":"IFERROR((('System Detail - Hydro'!U191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AS191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AT191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AU191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":54.278426822072255},{"$f":"IFERROR((('System Detail - Hydro'!X191*'System Detail - Hydro'!$N191)+('System Detail - Hydro'!AV191*'System Detail - Hydro'!$AL191))/SUM('System Detail - Hydro'!$N191+'System Detail - Hydro'!$AL191),\"\")","v":53.828656936780263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q191:R191)*(1-Controls!$C$28))+(SUM(S191:T191)*Controls!$C$28))","v":61.617780816309178}]
[null,2034,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C192&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C192&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B192&C192,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B192,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C192,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.3974047663825},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B192,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C192,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.484158980839283},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B192),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D192),O192*E192*(1/(1-F192))*H192*(1-L192)-J192)","v":57.08258508481542},{"$f":"IF(Controls!$C$42=1,Q192*$D192,0)","v":1.5856093778676359},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B192),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D192),P192*E192*(1/(1-F192))*I192*(1-M192)-K192)","v":55.976003821207399},{"$f":"IF(Controls!$C$42=1,S192*$D192,0)","v":1.5548713580960638},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B192)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B192),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B192&'System Detail - Hydro'!C192,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B192)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B192&'System Detail - Hydro'!C192,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},58.668194462683054,57.530875179303465,null,2034,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C192&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C192&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z192&AA192,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B192,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C192,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.241646594410923},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B192,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C192,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.409523968647157},{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B192),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D192),AM192*AC192*(1/(1-AD192))*AF192*(1-AJ192)-AH192)","v":45.709975181884488},1.2697071305162897,{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B192),0)),'Hourly - NLH'!$B$11:$B$8772,$C192,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D192),AN192*AC192*(1/(1-AD192))*AG192*(1-AK192)-AI192)","v":50.304891052593248},1.3973422347128361,{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z192)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z192),0)),'Hourly - NLH'!$B$11:$B$8772,$AA192,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z192&'System Detail - Hydro'!AA192,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z192)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA192,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z192&'System Detail - Hydro'!AA192,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},46.979682312400776,51.702233287306086,null,2034,8,{"$f":"IFERROR((('System Detail - Hydro'!Q192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AO192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":52.343997625260869},{"$f":"IFERROR((('System Detail - Hydro'!R192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AP192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":1.4539834414712416},{"$f":"IFERROR((('System Detail - Hydro'!S192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AQ192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":53.613040167618166},{"$f":"IFERROR((('System Detail - Hydro'!T192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AR192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":1.4892342233530524},{"$f":"IFERROR((('System Detail - Hydro'!U192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AS192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AT192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AU192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":53.797981066732113},{"$f":"IFERROR((('System Detail - Hydro'!X192*'System Detail - Hydro'!$N192)+('System Detail - Hydro'!AV192*'System Detail - Hydro'!$AL192))/SUM('System Detail - Hydro'!$N192+'System Detail - Hydro'!$AL192),\"\")","v":55.102274390971225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q192:R192)*(1-Controls!$C$28))+(SUM(S192:T192)*Controls!$C$28))","v":58.668194462683054}]
[null,2034,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C193&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C193&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B193&C193,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B193,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C193,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.145260808018044},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B193,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C193,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.359987454415581},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B193),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D193),O193*E193*(1/(1-F193))*H193*(1-L193)-J193)","v":48.729798403380428},{"$f":"IF(Controls!$C$42=1,Q193*$D193,0)","v":1.3535901574042948},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B193),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D193),P193*E193*(1/(1-F193))*I193*(1-M193)-K193)","v":41.123524054833922},{"$f":"IF(Controls!$C$42=1,S193*$D193,0)","v":1.1423071554209521},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B193)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B193),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B193&'System Detail - Hydro'!C193,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B193)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B193&'System Detail - Hydro'!C193,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.083388560784726,42.265831210254873,null,2034,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C193&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C193&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z193&AA193,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B193,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C193,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.695055671139087},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B193,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C193,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.03994861827109},{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B193),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D193),AM193*AC193*(1/(1-AD193))*AF193*(1-AJ193)-AH193)","v":41.780092073149959},1.1605449490580664,{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B193),0)),'Hourly - NLH'!$B$11:$B$8772,$C193,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D193),AN193*AC193*(1/(1-AD193))*AG193*(1-AK193)-AI193)","v":40.240893004798721},1.1177899043529858,{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z193)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z193),0)),'Hourly - NLH'!$B$11:$B$8772,$AA193,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z193&'System Detail - Hydro'!AA193,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z193)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA193,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z193&'System Detail - Hydro'!AA193,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},42.940637022208023,41.35868290915171,null,2034,9,{"$f":"IFERROR((('System Detail - Hydro'!Q193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AO193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":45.834087432451071},{"$f":"IFERROR((('System Detail - Hydro'!R193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AP193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":1.2731546539266996},{"$f":"IFERROR((('System Detail - Hydro'!S193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AQ193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":40.755761117319253},{"$f":"IFERROR((('System Detail - Hydro'!T193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AR193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":1.1320916341426328},{"$f":"IFERROR((('System Detail - Hydro'!U193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AS193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AT193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AU193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":47.107242086377767},{"$f":"IFERROR((('System Detail - Hydro'!X193*'System Detail - Hydro'!$N193)+('System Detail - Hydro'!AV193*'System Detail - Hydro'!$AL193))/SUM('System Detail - Hydro'!$N193+'System Detail - Hydro'!$AL193),\"\")","v":41.887852751461885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q193:R193)*(1-Controls!$C$28))+(SUM(S193:T193)*Controls!$C$28))","v":50.083388560784726}]
[null,2034,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C194&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C194&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B194&C194,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B194,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C194,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.872557046491842},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B194,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C194,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.822944459527427},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B194),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D194),O194*E194*(1/(1-F194))*H194*(1-L194)-J194)","v":48.902421776398683},{"$f":"IF(Controls!$C$42=1,Q194*$D194,0)","v":1.3583851967090179},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B194),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D194),P194*E194*(1/(1-F194))*I194*(1-M194)-K194)","v":39.622022344747961},{"$f":"IF(Controls!$C$42=1,S194*$D194,0)","v":1.1005992476788777},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B194)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B194),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B194&'System Detail - Hydro'!C194,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B194)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B194&'System Detail - Hydro'!C194,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.260806973107698,40.72262159242684,null,2034,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C194&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C194&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z194&AA194,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B194,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C194,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.447753642694202},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B194,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C194,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.677263505171425},{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B194),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D194),AM194*AC194*(1/(1-AD194))*AF194*(1-AJ194)-AH194)","v":38.478077243025737},1.0688233552878548,{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B194),0)),'Hourly - NLH'!$B$11:$B$8772,$C194,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D194),AN194*AC194*(1/(1-AD194))*AG194*(1-AK194)-AI194)","v":35.325697501434504},0.98125824460759847,{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z194)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z194),0)),'Hourly - NLH'!$B$11:$B$8772,$AA194,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z194&'System Detail - Hydro'!AA194,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z194)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA194,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z194&'System Detail - Hydro'!AA194,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},39.546900598313592,36.3069557460421,null,2034,10,{"$f":"IFERROR((('System Detail - Hydro'!Q194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AO194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":44.55894488749329},{"$f":"IFERROR((('System Detail - Hydro'!R194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AP194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":1.2377344294502},{"$f":"IFERROR((('System Detail - Hydro'!S194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AQ194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":37.831886993367355},{"$f":"IFERROR((('System Detail - Hydro'!T194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AR194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":1.0508738297325113},{"$f":"IFERROR((('System Detail - Hydro'!U194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AS194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AT194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AU194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":45.796679316943482},{"$f":"IFERROR((('System Detail - Hydro'!X194*'System Detail - Hydro'!$N194)+('System Detail - Hydro'!AV194*'System Detail - Hydro'!$AL194))/SUM('System Detail - Hydro'!$N194+'System Detail - Hydro'!$AL194),\"\")","v":38.882760823099865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q194:R194)*(1-Controls!$C$28))+(SUM(S194:T194)*Controls!$C$28))","v":50.260806973107698}]
[null,2034,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C195&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C195&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B195&C195,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B195,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C195,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.994332811352429},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B195,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C195,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.903181250674571},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B195),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D195),O195*E195*(1/(1-F195))*H195*(1-L195)-J195)","v":58.088060908901596},{"$f":"IF(Controls!$C$42=1,Q195*$D195,0)","v":1.6135389450643802},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B195),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D195),P195*E195*(1/(1-F195))*I195*(1-M195)-K195)","v":49.087500224938111},{"$f":"IF(Controls!$C$42=1,S195*$D195,0)","v":1.3635262064094242},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B195)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B195),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B195&'System Detail - Hydro'!C195,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.303013299694086},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B195)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B195&'System Detail - Hydro'!C195,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3365869054154276},86.34120005907549,77.090626636457046,null,2034,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C195&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C195&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z195&AA195,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B195,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C195,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.112987129990692},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B195,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C195,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.112287592392413},{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B195),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D195),AM195*AC195*(1/(1-AD195))*AF195*(1-AJ195)-AH195)","v":54.006190746724656},1.5001549488986647,{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B195),0)),'Hourly - NLH'!$B$11:$B$8772,$C195,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D195),AN195*AC195*(1/(1-AD195))*AG195*(1-AK195)-AI195)","v":43.785713892511751},1.2162560343305859,{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z195)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z195),0)),'Hourly - NLH'!$B$11:$B$8772,$AA195,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z195&'System Detail - Hydro'!AA195,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.0860198043584894},{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z195)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA195,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z195&'System Detail - Hydro'!AA195,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.29949383080634034},61.891859330788151,51.387483562007162,null,2034,11,{"$f":"IFERROR((('System Detail - Hydro'!Q195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AO195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":56.387281674661203},{"$f":"IFERROR((('System Detail - Hydro'!R195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AP195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":1.5662956133286652},{"$f":"IFERROR((('System Detail - Hydro'!S195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AQ195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":46.878422586427121},{"$f":"IFERROR((('System Detail - Hydro'!T195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AR195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":1.3021636347099081},{"$f":"IFERROR((('System Detail - Hydro'!U195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AS195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":17.295932676637587},{"$f":"IFERROR((('System Detail - Hydro'!V195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AT195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":0.90446479099497457},{"$f":"IFERROR((('System Detail - Hydro'!W195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AU195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":76.153974755622428},{"$f":"IFERROR((('System Detail - Hydro'!X195*'System Detail - Hydro'!$N195)+('System Detail - Hydro'!AV195*'System Detail - Hydro'!$AL195))/SUM('System Detail - Hydro'!$N195+'System Detail - Hydro'!$AL195),\"\")","v":66.380983688769604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q195:R195)*(1-Controls!$C$28))+(SUM(S195:T195)*Controls!$C$28))","v":59.701599853965973}]
[null,2034,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C196&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C196&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B196&C196,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B196,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C196,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.957328514570278},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B196,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C196,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.703675615937037},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B196),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D196),O196*E196*(1/(1-F196))*H196*(1-L196)-J196)","v":67.108434415075777},{"$f":"IF(Controls!$C$42=1,Q196*$D196,0)","v":1.8641020336492251},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B196),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D196),P196*E196*(1/(1-F196))*I196*(1-M196)-K196)","v":51.873751183940144},{"$f":"IF(Controls!$C$42=1,S196*$D196,0)","v":1.4409211884888453},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B196)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B196),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B196&'System Detail - Hydro'!C196,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":207.2633558504462},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B196)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B196&'System Detail - Hydro'!C196,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.203550889288458},295.43944318845968,279.78157911216368,null,2034,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C196&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C196&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z196&AA196,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B196,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C196,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.966852128860261},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B196,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C196,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.578022731038907},{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B196),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D196),AM196*AC196*(1/(1-AD196))*AF196*(1-AJ196)-AH196)","v":62.809372033835615},1.744684988720304,{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B196),0)),'Hourly - NLH'!$B$11:$B$8772,$C196,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D196),AN196*AC196*(1/(1-AD196))*AG196*(1-AK196)-AI196)","v":43.575918344698252},1.2104284463271049,{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z196)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z196),0)),'Hourly - NLH'!$B$11:$B$8772,$AA196,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z196&'System Detail - Hydro'!AA196,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.599062291134064},{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z196)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA196,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z196&'System Detail - Hydro'!AA196,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.3131655423585848},95.466284856048574,75.698574624518017,null,2034,12,{"$f":"IFERROR((('System Detail - Hydro'!Q196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AO196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":65.496286022110723},{"$f":"IFERROR((('System Detail - Hydro'!R196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AP196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":1.8193206418008798},{"$f":"IFERROR((('System Detail - Hydro'!S196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AQ196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":48.762063869224434},{"$f":"IFERROR((('System Detail - Hydro'!T196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AR196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":1.3544864101781926},{"$f":"IFERROR((('System Detail - Hydro'!U196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AS196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":140.26424576570417},{"$f":"IFERROR((('System Detail - Hydro'!V196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AT196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":12.869656384189756},{"$f":"IFERROR((('System Detail - Hydro'!W196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AU196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":220.44950881380552},{"$f":"IFERROR((('System Detail - Hydro'!X196*'System Detail - Hydro'!$N196)+('System Detail - Hydro'!AV196*'System Detail - Hydro'!$AL196))/SUM('System Detail - Hydro'!$N196+'System Detail - Hydro'!$AL196),\"\")","v":203.25045242929656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q196:R196)*(1-Controls!$C$28))+(SUM(S196:T196)*Controls!$C$28))","v":68.972536448725009}]
[null,2035,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B197,FX,2,FALSE)","v":1.20240349059976},0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C197&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C197&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B197&C197,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B197,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C197,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.174197207802607},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B197,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C197,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.790555263805494},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B197),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D197),O197*E197*(1/(1-F197))*H197*(1-L197)-J197)","v":83.224302097009357},{"$f":"IF(Controls!$C$42=1,Q197*$D197,0)","v":2.31175994702122},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B197),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D197),P197*E197*(1/(1-F197))*I197*(1-M197)-K197)","v":64.796547966134995},{"$f":"IF(Controls!$C$42=1,S197*$D197,0)","v":1.7998836940530258},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B197)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B197),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B197&'System Detail - Hydro'!C197,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":376.42960150215066},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B197)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B197&'System Detail - Hydro'!C197,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":40.750348059217124},{"$f":"Q197+R197+U197+V197","v":502.71601160539836},{"$f":"S197+T197+U197+V197","v":483.77638122155577},null,2035,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z197,FX,2,FALSE)","v":1.20240349059976},0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C197&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C197&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z197&AA197,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B197,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C197,'Long Term Regional Prices'!$A$4:$M$4,0))","v":74.939642073678101},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B197,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C197,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.672098402778154},{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B197),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D197),AM197*AC197*(1/(1-AD197))*AF197*(1-AJ197)-AH197)","v":78.459035396336219},2.1793929289998584,{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B197),0)),'Hourly - NLH'!$B$11:$B$8772,$C197,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D197),AN197*AC197*(1/(1-AD197))*AG197*(1-AK197)-AI197)","v":50.028772643436412},{"$f":"AQ197*D197","v":1.389672365902402},{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z197)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z197),0)),'Hourly - NLH'!$B$11:$B$8772,$AA197,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z197&'System Detail - Hydro'!AA197,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":35.417488225219074},{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z197)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA197,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z197&'System Detail - Hydro'!AA197,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.0667070158702887},119.12262356642545,89.902640250428178,null,2035,1,{"$f":"IFERROR((('System Detail - Hydro'!Q197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AO197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":81.437327084256935},{"$f":"IFERROR((('System Detail - Hydro'!R197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AP197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":2.2621223152632095},{"$f":"IFERROR((('System Detail - Hydro'!S197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AQ197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":59.258632220123033},{"$f":"IFERROR((('System Detail - Hydro'!T197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AR197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":1.6460544459965418},{"$f":"IFERROR((('System Detail - Hydro'!U197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AS197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":248.55005902330129},{"$f":"IFERROR((('System Detail - Hydro'!V197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AT197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":26.618982667962065},{"$f":"IFERROR((('System Detail - Hydro'!W197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AU197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":358.86849109078355},{"$f":"IFERROR((('System Detail - Hydro'!X197*'System Detail - Hydro'!$N197)+('System Detail - Hydro'!AV197*'System Detail - Hydro'!$AL197))/SUM('System Detail - Hydro'!$N197+'System Detail - Hydro'!$AL197),\"\")","v":336.07372835738289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q197:R197)*(1-Controls!$C$28))+(SUM(S197:T197)*Controls!$C$28))","v":85.536062044030572}]
[null,2035,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C198&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C198&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B198&C198,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B198,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C198,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.792174814199896},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B198,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C198,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.920655708124706},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B198),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D198),O198*E198*(1/(1-F198))*H198*(1-L198)-J198)","v":76.675143966575533},{"$f":"IF(Controls!$C$42=1,Q198*$D198,0)","v":2.1298409513533749},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B198),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D198),P198*E198*(1/(1-F198))*I198*(1-M198)-K198)","v":56.010425122267627},{"$f":"IF(Controls!$C$42=1,S198*$D198,0)","v":1.5558274945022621},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B198)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B198),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B198&'System Detail - Hydro'!C198,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":291.33246387430489},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B198)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B198&'System Detail - Hydro'!C198,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.971983855843348},396.10943264807713,374.87070034691811,null,2035,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C198&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C198&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z198&AA198,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B198,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C198,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.005831543546307},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B198,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C198,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.817953421690284},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B198),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D198),AM198*AC198*(1/(1-AD198))*AF198*(1-AJ198)-AH198)","v":66.655294455448043},{"$f":"AO198*$D198","v":1.8515149553239405},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B198),0)),'Hourly - NLH'!$B$11:$B$8772,$C198,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D198),AN198*AC198*(1/(1-AD198))*AG198*(1-AK198)-AI198)","v":45.26051127871537},1.2572221637121579,{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z198)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z198),0)),'Hourly - NLH'!$B$11:$B$8772,$AA198,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z198&'System Detail - Hydro'!AA198,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.993608303256444},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z198)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA198,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z198&'System Detail - Hydro'!AA198,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.9257409356443622},{"$f":"AO198+AP198+AS198+AT198","v":101.42615864967279},{"$f":"AQ198+AR198+AS198+AT198","v":79.437082681328334},null,2035,2,{"$f":"IFERROR((('System Detail - Hydro'!Q198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AO198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":72.917700399902728},{"$f":"IFERROR((('System Detail - Hydro'!R198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AP198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":2.0254687028423368},{"$f":"IFERROR((('System Detail - Hydro'!S198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AQ198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":51.979207430935524},{"$f":"IFERROR((('System Detail - Hydro'!T198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AR198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":1.443850495455973},{"$f":"IFERROR((('System Detail - Hydro'!U198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AS198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":193.70539303516173},{"$f":"IFERROR((('System Detail - Hydro'!V198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AT198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":16.954642760768728},{"$f":"IFERROR((('System Detail - Hydro'!W198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AU198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":285.60320489867547},{"$f":"IFERROR((('System Detail - Hydro'!X198*'System Detail - Hydro'!$N198)+('System Detail - Hydro'!AV198*'System Detail - Hydro'!$AL198))/SUM('System Detail - Hydro'!$N198+'System Detail - Hydro'!$AL198),\"\")","v":264.08309372232196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q198:R198)*(1-Controls!$C$28))+(SUM(S198:T198)*Controls!$C$28))","v":78.804984917928905}]
[null,2035,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C199&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C199&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B199&C199,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B199,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C199,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.54634612817545},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B199,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C199,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.797399516958613},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B199),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D199),O199*E199*(1/(1-F199))*H199*(1-L199)-J199)","v":58.913671763497021},{"$f":"IF(Controls!$C$42=1,Q199*$D199,0)","v":1.6364723197805169},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B199),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D199),P199*E199*(1/(1-F199))*I199*(1-M199)-K199)","v":47.815452562870192},{"$f":"IF(Controls!$C$42=1,S199*$D199,0)","v":1.3281919499269506},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B199)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B199),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B199&'System Detail - Hydro'!C199,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":84.949953739444751},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B199)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B199&'System Detail - Hydro'!C199,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.823794409333237},153.32389223205553,141.91739266157512,null,2035,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C199&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C199&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z199&AA199,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B199,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C199,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.569097752222063},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B199,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C199,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.72166775601611},{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B199),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D199),AM199*AC199*(1/(1-AD199))*AF199*(1-AJ199)-AH199)","v":50.148651392350459},1.3930022933785793,{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B199),0)),'Hourly - NLH'!$B$11:$B$8772,$C199,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D199),AN199*AC199*(1/(1-AD199))*AG199*(1-AK199)-AI199)","v":41.087964762810962},1.1413194085132365,{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z199)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z199),0)),'Hourly - NLH'!$B$11:$B$8772,$AA199,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z199&'System Detail - Hydro'!AA199,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.196093255335816},{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z199)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA199,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z199&'System Detail - Hydro'!AA199,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.96416125465278546},66.701908195717635,57.3895386813128,null,2035,3,{"$f":"IFERROR((('System Detail - Hydro'!Q199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AO199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":55.626789124317064},{"$f":"IFERROR((('System Detail - Hydro'!R199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AP199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":1.5451710598797903},{"$f":"IFERROR((('System Detail - Hydro'!S199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AQ199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":45.292644637847978},{"$f":"IFERROR((('System Detail - Hydro'!T199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AR199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":1.2581147468968079},{"$f":"IFERROR((('System Detail - Hydro'!U199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AS199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":58.417256057903899},{"$f":"IFERROR((('System Detail - Hydro'!V199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AT199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":5.2514319763280675},{"$f":"IFERROR((('System Detail - Hydro'!W199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AU199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":120.84064821842883},{"$f":"IFERROR((('System Detail - Hydro'!X199*'System Detail - Hydro'!$N199)+('System Detail - Hydro'!AV199*'System Detail - Hydro'!$AL199))/SUM('System Detail - Hydro'!$N199+'System Detail - Hydro'!$AL199),\"\")","v":110.21944741897674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q199:R199)*(1-Controls!$C$28))+(SUM(S199:T199)*Controls!$C$28))","v":60.550144083277537}]
[null,2035,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C200&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C200&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B200&C200,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B200,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C200,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.008311503808649},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B200,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C200,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.694110381347542},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B200),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D200),O200*E200*(1/(1-F200))*H200*(1-L200)-J200)","v":44.590994409574414},{"$f":"IF(Controls!$C$42=1,Q200*$D200,0)","v":1.2386246838542796},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B200),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D200),P200*E200*(1/(1-F200))*I200*(1-M200)-K200)","v":35.935532712356988},{"$f":"IF(Controls!$C$42=1,S200*$D200,0)","v":0.99819791943059111},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B200)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B200),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B200&'System Detail - Hydro'!C200,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.5272400836847264},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B200)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B200&'System Detail - Hydro'!C200,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},47.356859177113414,38.4609707154723,null,2035,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C200&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C200&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z200&AA200,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B200,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C200,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.493942260530595},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B200,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C200,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.557090075567018},{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B200),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D200),AM200*AC200*(1/(1-AD200))*AF200*(1-AJ200)-AH200)","v":39.014026001174322},1.0837106519250734,{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B200),0)),'Hourly - NLH'!$B$11:$B$8772,$C200,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D200),AN200*AC200*(1/(1-AD200))*AG200*(1-AK200)-AI200)","v":36.872139073121545},1.0242144676789255,{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z200)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z200),0)),'Hourly - NLH'!$B$11:$B$8772,$AA200,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z200&'System Detail - Hydro'!AA200,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.8771294980375934},{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z200)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA200,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z200&'System Detail - Hydro'!AA200,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.0531724705942556E-2},45.035397875842939,42.834014763544012,null,2035,4,{"$f":"IFERROR((('System Detail - Hydro'!Q200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AO200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":42.267257572741045},{"$f":"IFERROR((('System Detail - Hydro'!R200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AP200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":1.1740771705504436},{"$f":"IFERROR((('System Detail - Hydro'!S200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AQ200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":36.325785362675553},{"$f":"IFERROR((('System Detail - Hydro'!T200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AR200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":1.0090381478673971},{"$f":"IFERROR((('System Detail - Hydro'!U200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AS200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":2.9230273396650874},{"$f":"IFERROR((('System Detail - Hydro'!V200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AT200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":2.5221551960809396E-2},{"$f":"IFERROR((('System Detail - Hydro'!W200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AU200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":46.389583634917379},{"$f":"IFERROR((('System Detail - Hydro'!X200*'System Detail - Hydro'!$N200)+('System Detail - Hydro'!AV200*'System Detail - Hydro'!$AL200))/SUM('System Detail - Hydro'!$N200+'System Detail - Hydro'!$AL200),\"\")","v":40.283072402168848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q200:R200)*(1-Controls!$C$28))+(SUM(S200:T200)*Controls!$C$28))","v":45.82961909342869}]
[null,2035,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C201&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C201&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B201&C201,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B201,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C201,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.290803481636601},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B201,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C201,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.465129277165403},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B201),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D201),O201*E201*(1/(1-F201))*H201*(1-L201)-J201)","v":40.806844438885619},{"$f":"IF(Controls!$C$42=1,Q201*$D201,0)","v":1.1335105992019046},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B201),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D201),P201*E201*(1/(1-F201))*I201*(1-M201)-K201)","v":35.192014329031302},{"$f":"IF(Controls!$C$42=1,S201*$D201,0)","v":0.97754486527289142},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B201)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B201),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B201&'System Detail - Hydro'!C201,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B201)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B201&'System Detail - Hydro'!C201,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},41.940355038087525,36.169559194304192,null,2035,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C201&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C201&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z201&AA201,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B201,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C201,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.214341192145632},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B201,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C201,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.040558744076336},{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B201),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D201),AM201*AC201*(1/(1-AD201))*AF201*(1-AJ201)-AH201)","v":26.274087129013161},0.72982747513578783,{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B201),0)),'Hourly - NLH'!$B$11:$B$8772,$C201,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D201),AN201*AC201*(1/(1-AD201))*AG201*(1-AK201)-AI201)","v":34.434161256497916},0.95649362982044528,{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z201)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z201),0)),'Hourly - NLH'!$B$11:$B$8772,$AA201,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z201&'System Detail - Hydro'!AA201,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z201)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA201,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z201&'System Detail - Hydro'!AA201,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},27.00391460414895,35.390654886318359,null,2035,5,{"$f":"IFERROR((('System Detail - Hydro'!Q201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AO201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":34.75152889310543},{"$f":"IFERROR((('System Detail - Hydro'!R201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AP201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":0.96530929750768935},{"$f":"IFERROR((('System Detail - Hydro'!S201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AQ201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":34.876242215475727},{"$f":"IFERROR((('System Detail - Hydro'!T201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AR201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":0.96877351716770554},{"$f":"IFERROR((('System Detail - Hydro'!U201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AS201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AT201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AU201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":35.716838190613117},{"$f":"IFERROR((('System Detail - Hydro'!X201*'System Detail - Hydro'!$N201)+('System Detail - Hydro'!AV201*'System Detail - Hydro'!$AL201))/SUM('System Detail - Hydro'!$N201+'System Detail - Hydro'!$AL201),\"\")","v":35.845015732643432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q201:R201)*(1-Controls!$C$28))+(SUM(S201:T201)*Controls!$C$28))","v":41.940355038087525}]
[null,2035,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C202&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C202&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B202&C202,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B202,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C202,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.037441863149176},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B202,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C202,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.395052817653742},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B202),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D202),O202*E202*(1/(1-F202))*H202*(1-L202)-J202)","v":50.939137039765818},{"$f":"IF(Controls!$C$42=1,Q202*$D202,0)","v":1.4149599789625313},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B202),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D202),P202*E202*(1/(1-F202))*I202*(1-M202)-K202)","v":44.870696164253715},{"$f":"IF(Controls!$C$42=1,S202*$D202,0)","v":1.2463940889112961},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B202)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B202),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B202&'System Detail - Hydro'!C202,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B202)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B202&'System Detail - Hydro'!C202,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},52.354097018728346,46.11709025316501,null,2035,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C202&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C202&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z202&AA202,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B202,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C202,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.864048760387},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B202,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C202,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.313508124955149},{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B202),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D202),AM202*AC202*(1/(1-AD202))*AF202*(1-AJ202)-AH202)","v":43.231948808482969},1.2008738453658248,{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B202),0)),'Hourly - NLH'!$B$11:$B$8772,$C202,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D202),AN202*AC202*(1/(1-AD202))*AG202*(1-AK202)-AI202)","v":43.13051945106654},1.1980563951737633,{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z202)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z202),0)),'Hourly - NLH'!$B$11:$B$8772,$AA202,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z202&'System Detail - Hydro'!AA202,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z202)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA202,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z202&'System Detail - Hydro'!AA202,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},44.432822653848795,44.328575846240305,null,2035,6,{"$f":"IFERROR((('System Detail - Hydro'!Q202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AO202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":47.727808610064635},{"$f":"IFERROR((('System Detail - Hydro'!R202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AP202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":1.3257574232972369},{"$f":"IFERROR((('System Detail - Hydro'!S202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AQ202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":44.14562253375906},{"$f":"IFERROR((('System Detail - Hydro'!T202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AR202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":1.2262533831873241},{"$f":"IFERROR((('System Detail - Hydro'!U202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AS202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AT202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AU202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":49.053566033361868},{"$f":"IFERROR((('System Detail - Hydro'!X202*'System Detail - Hydro'!$N202)+('System Detail - Hydro'!AV202*'System Detail - Hydro'!$AL202))/SUM('System Detail - Hydro'!$N202+'System Detail - Hydro'!$AL202),\"\")","v":45.371875916946387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q202:R202)*(1-Controls!$C$28))+(SUM(S202:T202)*Controls!$C$28))","v":52.354097018728346}]
[null,2035,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C203&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C203&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B203&C203,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B203,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C203,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.582764620204358},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B203,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C203,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.652334709543091},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B203),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D203),O203*E203*(1/(1-F203))*H203*(1-L203)-J203)","v":59.658194311443353},{"$f":"IF(Controls!$C$42=1,Q203*$D203,0)","v":1.6571532670835085},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B203),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D203),P203*E203*(1/(1-F203))*I203*(1-M203)-K203)","v":58.673305637131854},{"$f":"IF(Controls!$C$42=1,S203*$D203,0)","v":1.6297955586716772},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B203)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B203),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B203&'System Detail - Hydro'!C203,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B203)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B203&'System Detail - Hydro'!C203,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},61.315347578526861,60.303101195803528,null,2035,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C203&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C203&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z203&AA203,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B203,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C203,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.994614940991049},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B203,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C203,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.400076393400077},{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B203),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D203),AM203*AC203*(1/(1-AD203))*AF203*(1-AJ203)-AH203)","v":44.275492008929618},1.2298608276894121,{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B203),0)),'Hourly - NLH'!$B$11:$B$8772,$C203,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D203),AN203*AC203*(1/(1-AD203))*AG203*(1-AK203)-AI203)","v":47.880746115082871},1.3300056391379225,{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z203)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z203),0)),'Hourly - NLH'!$B$11:$B$8772,$AA203,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z203&'System Detail - Hydro'!AA203,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z203)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA203,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z203&'System Detail - Hydro'!AA203,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},45.505352836619032,49.210751754220794,null,2035,7,{"$f":"IFERROR((('System Detail - Hydro'!Q203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AO203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":53.248735018729292},{"$f":"IFERROR((('System Detail - Hydro'!R203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AP203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":1.4791147506693019},{"$f":"IFERROR((('System Detail - Hydro'!S203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AQ203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":54.176405836278114},{"$f":"IFERROR((('System Detail - Hydro'!T203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AR203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":1.5048830921992795},{"$f":"IFERROR((('System Detail - Hydro'!U203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AS203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AT203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AU203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":54.727849769398595},{"$f":"IFERROR((('System Detail - Hydro'!X203*'System Detail - Hydro'!$N203)+('System Detail - Hydro'!AV203*'System Detail - Hydro'!$AL203))/SUM('System Detail - Hydro'!$N203+'System Detail - Hydro'!$AL203),\"\")","v":55.681288928477393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q203:R203)*(1-Controls!$C$28))+(SUM(S203:T203)*Controls!$C$28))","v":61.315347578526861}]
[null,2035,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C204&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C204&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B204&C204,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B204,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C204,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.925887066678357},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B204,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C204,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.290083593307848},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B204),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D204),O204*E204*(1/(1-F204))*H204*(1-L204)-J204)","v":61.119843133115893},{"$f":"IF(Controls!$C$42=1,Q204*$D204,0)","v":1.6977541627042934},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B204),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D204),P204*E204*(1/(1-F204))*I204*(1-M204)-K204)","v":59.347351522306987},{"$f":"IF(Controls!$C$42=1,S204*$D204,0)","v":1.6485188431035009},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B204)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B204),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B204&'System Detail - Hydro'!C204,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B204)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B204&'System Detail - Hydro'!C204,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},62.817597295820185,60.995870365410489,null,2035,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C204&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C204&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z204&AA204,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B204,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C204,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.319413715982407},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B204,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C204,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.828215089594828},{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B204),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D204),AM204*AC204*(1/(1-AD204))*AF204*(1-AJ204)-AH204)","v":48.014311472036695},1.3337157458583793,{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B204),0)),'Hourly - NLH'!$B$11:$B$8772,$C204,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D204),AN204*AC204*(1/(1-AD204))*AG204*(1-AK204)-AI204)","v":53.166165891048863},1.4768211898051973,{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z204)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z204),0)),'Hourly - NLH'!$B$11:$B$8772,$AA204,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z204&'System Detail - Hydro'!AA204,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z204)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA204,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z204&'System Detail - Hydro'!AA204,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},49.348027217895073,54.642987080854063,null,2035,8,{"$f":"IFERROR((('System Detail - Hydro'!Q204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AO204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":55.659204940999558},{"$f":"IFERROR((('System Detail - Hydro'!R204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AP204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":1.5460714890184957},{"$f":"IFERROR((('System Detail - Hydro'!S204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AQ204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":56.771857509282768},{"$f":"IFERROR((('System Detail - Hydro'!T204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AR204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":1.5769781542292076},{"$f":"IFERROR((('System Detail - Hydro'!U204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AS204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AT204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AU204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":57.205276430018053},{"$f":"IFERROR((('System Detail - Hydro'!X204*'System Detail - Hydro'!$N204)+('System Detail - Hydro'!AV204*'System Detail - Hydro'!$AL204))/SUM('System Detail - Hydro'!$N204+'System Detail - Hydro'!$AL204),\"\")","v":58.348835663511977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q204:R204)*(1-Controls!$C$28))+(SUM(S204:T204)*Controls!$C$28))","v":62.817597295820185}]
[null,2035,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C205&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C205&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B205&C205,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B205,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C205,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.539174133470276},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B205,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C205,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.205776594868873},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B205),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D205),O205*E205*(1/(1-F205))*H205*(1-L205)-J205)","v":51.440032233226937},{"$f":"IF(Controls!$C$42=1,Q205*$D205,0)","v":1.4288735765142309},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B205),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D205),P205*E205*(1/(1-F205))*I205*(1-M205)-K205)","v":43.313243880932468},{"$f":"IF(Controls!$C$42=1,S205*$D205,0)","v":1.2031320162082775},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B205)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B205),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B205&'System Detail - Hydro'!C205,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B205)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B205&'System Detail - Hydro'!C205,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},52.868905809741165,44.516375897140747,null,2035,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C205&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C205&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z205&AA205,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B205,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C205,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.646274949904438},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B205,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C205,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.427299443276539},{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B205),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D205),AM205*AC205*(1/(1-AD205))*AF205*(1-AJ205)-AH205)","v":43.945625993358135},1.2206979867467178,{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B205),0)),'Hourly - NLH'!$B$11:$B$8772,$C205,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D205),AN205*AC205*(1/(1-AD205))*AG205*(1-AK205)-AI205)","v":41.844924283302731},1.1623458233571784,{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z205)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z205),0)),'Hourly - NLH'!$B$11:$B$8772,$AA205,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z205&'System Detail - Hydro'!AA205,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z205)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA205,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z205&'System Detail - Hydro'!AA205,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},45.166323980104856,43.007270106659909,null,2035,9,{"$f":"IFERROR((('System Detail - Hydro'!Q205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AO205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":48.317362966614937},{"$f":"IFERROR((('System Detail - Hydro'!R205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AP205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":1.3421337474444337},{"$f":"IFERROR((('System Detail - Hydro'!S205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AQ205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":42.701444048586744},{"$f":"IFERROR((('System Detail - Hydro'!T205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AR205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":1.1861377691869861},{"$f":"IFERROR((('System Detail - Hydro'!U205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AS205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AT205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AU205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":49.659496714059372},{"$f":"IFERROR((('System Detail - Hydro'!X205*'System Detail - Hydro'!$N205)+('System Detail - Hydro'!AV205*'System Detail - Hydro'!$AL205))/SUM('System Detail - Hydro'!$N205+'System Detail - Hydro'!$AL205),\"\")","v":43.887581817773736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q205:R205)*(1-Controls!$C$28))+(SUM(S205:T205)*Controls!$C$28))","v":52.868905809741165}]
[null,2035,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C206&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C206&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B206&C206,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B206,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C206,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.024077265687275},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B206,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C206,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.325831987376091},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B206),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D206),O206*E206*(1/(1-F206))*H206*(1-L206)-J206)","v":51.347341496625297},{"$f":"IF(Controls!$C$42=1,Q206*$D206,0)","v":1.4262988630358795},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B206),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D206),P206*E206*(1/(1-F206))*I206*(1-M206)-K206)","v":40.149276517103345},{"$f":"IF(Controls!$C$42=1,S206*$D206,0)","v":1.1152450307835557},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B206)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B206),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B206&'System Detail - Hydro'!C206,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B206)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B206&'System Detail - Hydro'!C206,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},52.773640359661179,41.264521547886901,null,2035,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C206&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C206&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z206&AA206,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B206,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C206,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.176023719227608},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B206,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C206,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.283152999995451},{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B206),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D206),AM206*AC206*(1/(1-AD206))*AF206*(1-AJ206)-AH206)","v":43.946978942951695},1.2207355682535843,{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B206),0)),'Hourly - NLH'!$B$11:$B$8772,$C206,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D206),AN206*AC206*(1/(1-AD206))*AG206*(1-AK206)-AI206)","v":35.976000283319586},0.99932200587346109,{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z206)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z206),0)),'Hourly - NLH'!$B$11:$B$8772,$AA206,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z206&'System Detail - Hydro'!AA206,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z206)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA206,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z206&'System Detail - Hydro'!AA206,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},45.167714511205283,36.975322289193045,null,2035,10,{"$f":"IFERROR((('System Detail - Hydro'!Q206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AO206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":48.263857099261301},{"$f":"IFERROR((('System Detail - Hydro'!R206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AP206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":1.3406474902099232},{"$f":"IFERROR((('System Detail - Hydro'!S206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AQ206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":38.410411419693446},{"$f":"IFERROR((('System Detail - Hydro'!T206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AR206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":1.0669437704043496},{"$f":"IFERROR((('System Detail - Hydro'!U206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AS206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AT206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AU206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":49.604504589471226},{"$f":"IFERROR((('System Detail - Hydro'!X206*'System Detail - Hydro'!$N206)+('System Detail - Hydro'!AV206*'System Detail - Hydro'!$AL206))/SUM('System Detail - Hydro'!$N206+'System Detail - Hydro'!$AL206),\"\")","v":39.477355190097789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q206:R206)*(1-Controls!$C$28))+(SUM(S206:T206)*Controls!$C$28))","v":52.773640359661179}]
[null,2035,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C207&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C207&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B207&C207,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B207,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C207,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.258261829358048},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B207,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C207,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.978054525233837},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B207),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D207),O207*E207*(1/(1-F207))*H207*(1-L207)-J207)","v":63.099939937689385},{"$f":"IF(Controls!$C$42=1,Q207*$D207,0)","v":1.752756227830679},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B207),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D207),P207*E207*(1/(1-F207))*I207*(1-M207)-K207)","v":50.344662013318349},{"$f":"IF(Controls!$C$42=1,S207*$D207,0)","v":1.3984469710908194},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B207)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B207),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B207&'System Detail - Hydro'!C207,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":25.909987410201808},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B207)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B207&'System Detail - Hydro'!C207,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.363331164411091},92.126014740132959,79.016427559022063,null,2035,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C207&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C207&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z207&AA207,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B207,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C207,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.675476895772412},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B207,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C207,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.923985370767866},{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B207),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D207),AM207*AC207*(1/(1-AD207))*AF207*(1-AJ207)-AH207)","v":59.326153472926549},1.6479300150775771,{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B207),0)),'Hourly - NLH'!$B$11:$B$8772,$C207,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D207),AN207*AC207*(1/(1-AD207))*AG207*(1-AK207)-AI207)","v":44.700458692862846},1.2416653239000275,{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z207)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z207),0)),'Hourly - NLH'!$B$11:$B$8772,$AA207,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z207&'System Detail - Hydro'!AA207,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.2320125528714687},{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z207)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA207,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z207&'System Detail - Hydro'!AA207,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.30548651302268948},67.511582553898279,52.479623082657035,null,2035,11,{"$f":"IFERROR((('System Detail - Hydro'!Q207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AO207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":61.527528910704866},{"$f":"IFERROR((('System Detail - Hydro'!R207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AP207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":1.7090786391835531},{"$f":"IFERROR((('System Detail - Hydro'!S207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AQ207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":47.992910629795219},{"$f":"IFERROR((('System Detail - Hydro'!T207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AR207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":1.3331212847613227},{"$f":"IFERROR((('System Detail - Hydro'!U207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AS207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":17.710831219647499},{"$f":"IFERROR((('System Detail - Hydro'!V207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AT207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":0.92256255966592371},{"$f":"IFERROR((('System Detail - Hydro'!W207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AU207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":81.870001329201841},{"$f":"IFERROR((('System Detail - Hydro'!X207*'System Detail - Hydro'!$N207)+('System Detail - Hydro'!AV207*'System Detail - Hydro'!$AL207))/SUM('System Detail - Hydro'!$N207+'System Detail - Hydro'!$AL207),\"\")","v":67.959425693869974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q207:R207)*(1-Controls!$C$28))+(SUM(S207:T207)*Controls!$C$28))","v":64.852696165520058}]
[null,2035,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C208&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C208&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B208&C208,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B208,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C208,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.043416832929495},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B208,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C208,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.578835387501556},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B208),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D208),O208*E208*(1/(1-F208))*H208*(1-L208)-J208)","v":70.734304444532555},{"$f":"IF(Controls!$C$42=1,Q208*$D208,0)","v":1.9648195031382729},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B208),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D208),P208*E208*(1/(1-F208))*I208*(1-M208)-K208)","v":52.887454245022596},{"$f":"IF(Controls!$C$42=1,S208*$D208,0)","v":1.4690792874543568},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B208)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B208),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B208&'System Detail - Hydro'!C208,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":212.23523368839886},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B208)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B208&'System Detail - Hydro'!C208,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.58780180222098},304.52215943829071,286.17956902309675,null,2035,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C208&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C208&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z208&AA208,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B208,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C208,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.672500302300278},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B208,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C208,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.242442940018783},{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B208),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D208),AM208*AC208*(1/(1-AD208))*AF208*(1-AJ208)-AH208)","v":65.944516084995968},1.8317713356525516,{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B208),0)),'Hourly - NLH'!$B$11:$B$8772,$C208,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D208),AN208*AC208*(1/(1-AD208))*AG208*(1-AK208)-AI208)","v":44.313286930597407},1.2309106747161922,{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z208)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z208),0)),'Hourly - NLH'!$B$11:$B$8772,$AA208,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z208&'System Detail - Hydro'!AA208,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.285102731848141},{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z208)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA208,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z208&'System Detail - Hydro'!AA208,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.3594505224927085},99.420840674989364,77.188750859654448,null,2035,12,{"$f":"IFERROR((('System Detail - Hydro'!Q208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AO208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":68.938133809706329},{"$f":"IFERROR((('System Detail - Hydro'!R208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AP208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":1.9149264403311275},{"$f":"IFERROR((('System Detail - Hydro'!S208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AQ208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":49.672141502113149},{"$f":"IFERROR((('System Detail - Hydro'!T208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AR208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":1.379766057677545},{"$f":"IFERROR((('System Detail - Hydro'!U208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AS208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":143.62893457969236},{"$f":"IFERROR((('System Detail - Hydro'!V208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AT208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":13.127170072322878},{"$f":"IFERROR((('System Detail - Hydro'!W208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AU208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":227.60916490205273},{"$f":"IFERROR((('System Detail - Hydro'!X208*'System Detail - Hydro'!$N208)+('System Detail - Hydro'!AV208*'System Detail - Hydro'!$AL208))/SUM('System Detail - Hydro'!$N208+'System Detail - Hydro'!$AL208),\"\")","v":207.8080122118059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q208:R208)*(1-Controls!$C$28))+(SUM(S208:T208)*Controls!$C$28))","v":72.699123947670827}]
[null,2036,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C209&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C209&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B209&C209,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B209,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C209,'Long Term Regional Prices'!$A$4:$M$4,0))","v":84.775318958489095},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B209,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C209,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.062764469160669},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B209),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D209),O209*E209*(1/(1-F209))*H209*(1-L209)-J209)","v":91.128972469927334},{"$f":"IF(Controls!$C$42=1,Q209*$D209,0)","v":2.5313316334406095},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B209),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D209),P209*E209*(1/(1-F209))*I209*(1-M209)-K209)","v":67.59710121891149},{"$f":"IF(Controls!$C$42=1,S209*$D209,0)","v":1.877675957564255},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B209)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B209),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B209&'System Detail - Hydro'!C209,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":385.46049618555691},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B209)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B209&'System Detail - Hydro'!C209,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":41.567953297730092},520.68875358665491,496.50322665976273,null,2036,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C209&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C209&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z209&AA209,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B209,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C209,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.560997585243513},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B209,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C209,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.620400446318115},{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B209),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D209),AM209*AC209*(1/(1-AD209))*AF209*(1-AJ209)-AH209)","v":81.49782222937192},2.2638027169000181,{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B209),0)),'Hourly - NLH'!$B$11:$B$8772,$C209,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D209),AN209*AC209*(1/(1-AD209))*AG209*(1-AK209)-AI209)","v":51.126233765628989},1.4201570512860111,{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z209)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z209),0)),'Hourly - NLH'!$B$11:$B$8772,$AA209,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z209&'System Detail - Hydro'!AA209,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":36.26718656147203},{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z209)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA209,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z209&'System Detail - Hydro'!AA209,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.1282366920712472},123.15704819981521,91.941814070458278,null,2036,1,{"$f":"IFERROR((('System Detail - Hydro'!Q209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AO209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":87.517291129719055},{"$f":"IFERROR((('System Detail - Hydro'!R209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AP209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":2.4310082897378877},{"$f":"IFERROR((('System Detail - Hydro'!S209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AQ209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":61.420525923930548},{"$f":"IFERROR((('System Detail - Hydro'!T209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AR209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":1.7061063677099135},{"$f":"IFERROR((('System Detail - Hydro'!U209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AS209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":254.51300507652508},{"$f":"IFERROR((('System Detail - Hydro'!V209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AT209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":27.153059570608026},{"$f":"IFERROR((('System Detail - Hydro'!W209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AU209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":371.61436406659004},{"$f":"IFERROR((('System Detail - Hydro'!X209*'System Detail - Hydro'!$N209)+('System Detail - Hydro'!AV209*'System Detail - Hydro'!$AL209))/SUM('System Detail - Hydro'!$N209+'System Detail - Hydro'!$AL209),\"\")","v":344.79269693877353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q209:R209)*(1-Controls!$C$28))+(SUM(S209:T209)*Controls!$C$28))","v":93.660304103367949}]
[null,{"$f":"B198+1","v":2036},{"$f":"C198","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"F198","v":0.11318113298725287},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C210&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C210&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B210&C210,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B210,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C210,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.02325867619777},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B210,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C210,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.08361910236767},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B210),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D210),O210*E210*(1/(1-F210))*H210*(1-L210)-J210)","v":76.838133175606757},{"$f":"IF(Controls!$C$42=1,Q210*$D210,0)","v":2.134368378027327},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B210),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D210),P210*E210*(1/(1-F210))*I210*(1-M210)-K210)","v":54.837374063281118},{"$f":"IF(Controls!$C$42=1,S210*$D210,0)","v":1.5232431124690569},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B210)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B210),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B210&'System Detail - Hydro'!C210,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":298.32179943295142},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B210)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B210&'System Detail - Hydro'!C210,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.49307952904481},403.78738051563033,381.17549613774639,null,{"$f":"Z198+1","v":2036},{"$f":"AA198","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"AD198","v":0.10687454027644218},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C210&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C210&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z210&AA210,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B210,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C210,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.541648758328577},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B210,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C210,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.242557071537554},{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B210),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D210),AM210*AC210*(1/(1-AD210))*AF210*(1-AJ210)-AH210)","v":68.390629606890968},1.8997181627607249,{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B210),0)),'Hourly - NLH'!$B$11:$B$8772,$C210,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D210),AN210*AC210*(1/(1-AD210))*AG210*(1-AK210)-AI210)","v":44.4270048258062},1.2340694693083873,{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z210)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z210),0)),'Hourly - NLH'!$B$11:$B$8772,$AA210,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z210&'System Detail - Hydro'!AA210,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":31.737173664026461},{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z210)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA210,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z210&'System Detail - Hydro'!AA210,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.964378541259747},103.99189997493789,79.362626500400793,null,{"$f":"AX198+1","v":2036},{"$f":"AY198","v":2},{"$f":"IFERROR((('System Detail - Hydro'!Q210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AO210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":73.670319337338327},{"$f":"IFERROR((('System Detail - Hydro'!R210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AP210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":2.0463745473023511},{"$f":"IFERROR((('System Detail - Hydro'!S210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AQ210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":50.933485599228021},{"$f":"IFERROR((('System Detail - Hydro'!T210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AR210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":1.4148029962838056},{"$f":"IFERROR((('System Detail - Hydro'!U210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AS210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":198.35256476960456},{"$f":"IFERROR((('System Detail - Hydro'!V210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AT210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":17.294816658625411},{"$f":"IFERROR((('System Detail - Hydro'!W210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AU210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":291.36407531287068},{"$f":"IFERROR((('System Detail - Hydro'!X210*'System Detail - Hydro'!$N210)+('System Detail - Hydro'!AV210*'System Detail - Hydro'!$AL210))/SUM('System Detail - Hydro'!$N210+'System Detail - Hydro'!$AL210),\"\")","v":267.99567002374181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q210:R210)*(1-Controls!$C$28))+(SUM(S210:T210)*Controls!$C$28))","v":78.972501553634089}]
[null,2036,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C211&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C211&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B211&C211,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B211,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C211,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.437429029266816},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B211,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C211,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.435542082664135},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B211),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D211),O211*E211*(1/(1-F211))*H211*(1-L211)-J211)","v":59.871852168746649},{"$f":"IF(Controls!$C$42=1,Q211*$D211,0)","v":1.6630881402447686},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B211),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D211),P211*E211*(1/(1-F211))*I211*(1-M211)-K211)","v":48.522390495382751},{"$f":"IF(Controls!$C$42=1,S211*$D211,0)","v":1.3478288919767327},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B211)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B211),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B211&'System Detail - Hydro'!C211,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":86.987981786441438},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B211)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B211&'System Detail - Hydro'!C211,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.9807691493973882},156.50369124483024,144.83897032319831,null,2036,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C211&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C211&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z211&AA211,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B211,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C211,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.790732920285294},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B211,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C211,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.518838898182899},{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B211),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D211),AM211*AC211*(1/(1-AD211))*AF211*(1-AJ211)-AH211)","v":51.497932795656482},1.4304819072272792,{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B211),0)),'Hourly - NLH'!$B$11:$B$8772,$C211,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D211),AN211*AC211*(1/(1-AD211))*AG211*(1-AK211)-AI211)","v":41.991318069973964},1.1664122713055776,{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z211)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z211),0)),'Hourly - NLH'!$B$11:$B$8772,$AA211,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z211&'System Detail - Hydro'!AA211,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.536670676965663},{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z211)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA211,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z211&'System Detail - Hydro'!AA211,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.98350595549877118},68.448591335348198,58.677906973743973,null,2036,3,{"$f":"IFERROR((('System Detail - Hydro'!Q211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AO211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":56.731632403837835},{"$f":"IFERROR((('System Detail - Hydro'!R211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AP211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":1.57586080286321},{"$f":"IFERROR((('System Detail - Hydro'!S211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AQ211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":46.073238335854455},{"$f":"IFERROR((('System Detail - Hydro'!T211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AR211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":1.2797976592250497},{"$f":"IFERROR((('System Detail - Hydro'!U211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AS211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":59.818740120388021},{"$f":"IFERROR((('System Detail - Hydro'!V211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AT211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":5.3567954516854073},{"$f":"IFERROR((('System Detail - Hydro'!W211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AU211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":123.48302877877448},{"$f":"IFERROR((('System Detail - Hydro'!X211*'System Detail - Hydro'!$N211)+('System Detail - Hydro'!AV211*'System Detail - Hydro'!$AL211))/SUM('System Detail - Hydro'!$N211+'System Detail - Hydro'!$AL211),\"\")","v":112.52857156715294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q211:R211)*(1-Controls!$C$28))+(SUM(S211:T211)*Controls!$C$28))","v":61.534940308991416}]
[null,2036,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C212&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C212&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B212&C212,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B212,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C212,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.81306820937948},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B212,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C212,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.91595617159431},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B212),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D212),O212*E212*(1/(1-F212))*H212*(1-L212)-J212)","v":44.239027345315669},{"$f":"IF(Controls!$C$42=1,Q212*$D212,0)","v":1.2288479318561003},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B212),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D212),P212*E212*(1/(1-F212))*I212*(1-M212)-K212)","v":37.373009199491641},{"$f":"IF(Controls!$C$42=1,S212*$D212,0)","v":1.0381273689304393},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B212)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B212),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B212&'System Detail - Hydro'!C212,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.5638799873931351},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B212)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B212&'System Detail - Hydro'!C212,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},47.031755264564907,39.975016555815216,null,2036,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C212&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C212&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z212&AA212,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B212,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C212,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.783922583703891},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B212,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C212,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.703634572583461},{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B212),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D212),AM212*AC212*(1/(1-AD212))*AF212*(1-AJ212)-AH212)","v":39.242838116017005},1.0900664719098412,{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B212),0)),'Hourly - NLH'!$B$11:$B$8772,$C212,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D212),AN212*AC212*(1/(1-AD212))*AG212*(1-AK212)-AI212)","v":39.467083844073905},1.0962954492560049,{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z212)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z212),0)),'Hourly - NLH'!$B$11:$B$8772,$AA212,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z212&'System Detail - Hydro'!AA212,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":4.994136350523025},{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z212)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA212,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z212&'System Detail - Hydro'!AA212,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.1746218755021211E-2},45.388787157204888,45.619261862607956,null,2036,4,{"$f":"IFERROR((('System Detail - Hydro'!Q212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AO212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":42.157281833107895},{"$f":"IFERROR((('System Detail - Hydro'!R212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AP212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":1.1710223235451591},{"$f":"IFERROR((('System Detail - Hydro'!S212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AQ212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":38.245540301400915},{"$f":"IFERROR((('System Detail - Hydro'!T212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AR212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":1.0623640690660918},{"$f":"IFERROR((('System Detail - Hydro'!U212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AS212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":2.9931534720305888},{"$f":"IFERROR((('System Detail - Hydro'!V212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AT212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":2.5727591147925506E-2},{"$f":"IFERROR((('System Detail - Hydro'!W212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AU212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":46.347185219831573},{"$f":"IFERROR((('System Detail - Hydro'!X212*'System Detail - Hydro'!$N212)+('System Detail - Hydro'!AV212*'System Detail - Hydro'!$AL212))/SUM('System Detail - Hydro'!$N212+'System Detail - Hydro'!$AL212),\"\")","v":42.326785433645526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q212:R212)*(1-Controls!$C$28))+(SUM(S212:T212)*Controls!$C$28))","v":45.467875277171771}]
[null,2036,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C213&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C213&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B213&C213,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B213,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C213,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.682928185713472},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B213,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C213,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.458496616962144},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B213),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D213),O213*E213*(1/(1-F213))*H213*(1-L213)-J213)","v":48.278819212751195},{"$f":"IF(Controls!$C$42=1,Q213*$D213,0)","v":1.3410630997592639},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B213),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D213),P213*E213*(1/(1-F213))*I213*(1-M213)-K213)","v":40.074858862810522},{"$f":"IF(Controls!$C$42=1,S213*$D213,0)","v":1.1131778971674051},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B213)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B213),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B213&'System Detail - Hydro'!C213,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B213)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B213&'System Detail - Hydro'!C213,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},49.619882312510455,41.188036759977926,null,2036,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C213&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C213&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z213&AA213,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B213,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C213,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.603175260820464},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B213,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C213,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.438335162368894},{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B213),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D213),AM213*AC213*(1/(1-AD213))*AF213*(1-AJ213)-AH213)","v":40.791921589875173},1.1330960803201771,{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B213),0)),'Hourly - NLH'!$B$11:$B$8772,$C213,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D213),AN213*AC213*(1/(1-AD213))*AG213*(1-AK213)-AI213)","v":39.794175917969909},1.1053812371372838,{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z213)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z213),0)),'Hourly - NLH'!$B$11:$B$8772,$AA213,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z213&'System Detail - Hydro'!AA213,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z213)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA213,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z213&'System Detail - Hydro'!AA213,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},41.925017670195352,40.899557155107196,null,2036,5,{"$f":"IFERROR((('System Detail - Hydro'!Q213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AO213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":45.159278536552854},{"$f":"IFERROR((('System Detail - Hydro'!R213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AP213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":1.2544101749929777},{"$f":"IFERROR((('System Detail - Hydro'!S213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AQ213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":39.957907635793603},{"$f":"IFERROR((('System Detail - Hydro'!T213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AR213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":1.1099292888215213},{"$f":"IFERROR((('System Detail - Hydro'!U213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AS213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AT213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AU213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":46.413688711545831},{"$f":"IFERROR((('System Detail - Hydro'!X213*'System Detail - Hydro'!$N213)+('System Detail - Hydro'!AV213*'System Detail - Hydro'!$AL213))/SUM('System Detail - Hydro'!$N213+'System Detail - Hydro'!$AL213),\"\")","v":41.067836924615122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q213:R213)*(1-Controls!$C$28))+(SUM(S213:T213)*Controls!$C$28))","v":49.619882312510455}]
[null,2036,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C214&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C214&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B214&C214,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B214,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C214,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.139205489230292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B214,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C214,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.674514269333628},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B214),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D214),O214*E214*(1/(1-F214))*H214*(1-L214)-J214)","v":53.306843598910966},{"$f":"IF(Controls!$C$42=1,Q214*$D214,0)","v":1.4807288595877},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B214),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D214),P214*E214*(1/(1-F214))*I214*(1-M214)-K214)","v":46.358453078702311},{"$f":"IF(Controls!$C$42=1,S214*$D214,0)","v":1.2877202011052693},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B214)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B214),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B214&'System Detail - Hydro'!C214,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B214)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B214&'System Detail - Hydro'!C214,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},54.787572458498666,47.646173279807577,null,2036,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C214&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C214&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z214&AA214,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B214,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C214,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.774386032894697},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B214,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C214,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.928314578560069},{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B214),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D214),AM214*AC214*(1/(1-AD214))*AF214*(1-AJ214)-AH214)","v":46.530620787271303},1.2925025832077504,{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B214),0)),'Hourly - NLH'!$B$11:$B$8772,$C214,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D214),AN214*AC214*(1/(1-AD214))*AG214*(1-AK214)-AI214)","v":45.02058268978093},1.2505575562829789,{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z214)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z214),0)),'Hourly - NLH'!$B$11:$B$8772,$AA214,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z214&'System Detail - Hydro'!AA214,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z214)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA214,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z214&'System Detail - Hydro'!AA214,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},47.823123370479053,46.271140246063908,null,2036,6,{"$f":"IFERROR((('System Detail - Hydro'!Q214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AO214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":50.483417427394436},{"$f":"IFERROR((('System Detail - Hydro'!R214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AP214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":1.4023012444293874},{"$f":"IFERROR((('System Detail - Hydro'!S214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AQ214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":45.801007083318403},{"$f":"IFERROR((('System Detail - Hydro'!T214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AR214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":1.2722357657626484},{"$f":"IFERROR((('System Detail - Hydro'!U214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AS214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AT214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AU214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":51.885718671823824},{"$f":"IFERROR((('System Detail - Hydro'!X214*'System Detail - Hydro'!$N214)+('System Detail - Hydro'!AV214*'System Detail - Hydro'!$AL214))/SUM('System Detail - Hydro'!$N214+'System Detail - Hydro'!$AL214),\"\")","v":47.073242849081048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q214:R214)*(1-Controls!$C$28))+(SUM(S214:T214)*Controls!$C$28))","v":54.787572458498666}]
[null,2036,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C215&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C215&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B215&C215,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B215,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C215,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.326364324675779},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B215,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C215,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":57.414602874979209},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B215),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D215),O215*E215*(1/(1-F215))*H215*(1-L215)-J215)","v":63.954920607531214},{"$f":"IF(Controls!$C$42=1,Q215*$D215,0)","v":1.7765054214942537},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B215),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D215),P215*E215*(1/(1-F215))*I215*(1-M215)-K215)","v":60.755245841326683},{"$f":"IF(Controls!$C$42=1,S215*$D215,0)","v":1.6876265750320263},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B215)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B215),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B215&'System Detail - Hydro'!C215,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B215)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B215&'System Detail - Hydro'!C215,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},65.731426029025471,62.442872416358711,null,2036,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C215&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C215&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z215&AA215,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B215,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C215,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.09870167862659},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B215,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C215,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.676179446384403},{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B215),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D215),AM215*AC215*(1/(1-AD215))*AF215*(1-AJ215)-AH215)","v":46.615256552878101},1.2948535500297635,{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B215),0)),'Hourly - NLH'!$B$11:$B$8772,$C215,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D215),AN215*AC215*(1/(1-AD215))*AG215*(1-AK215)-AI215)","v":49.344753465338187},1.3706720486984363,{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z215)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z215),0)),'Hourly - NLH'!$B$11:$B$8772,$AA215,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z215&'System Detail - Hydro'!AA215,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z215)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA215,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z215&'System Detail - Hydro'!AA215,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},47.910110102907865,50.715425514036625,null,2036,7,{"$f":"IFERROR((('System Detail - Hydro'!Q215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AO215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":56.730060584759087},{"$f":"IFERROR((('System Detail - Hydro'!R215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AP215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":1.575817141717383},{"$f":"IFERROR((('System Detail - Hydro'!S215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AQ215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":56.00087401799815},{"$f":"IFERROR((('System Detail - Hydro'!T215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AR215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":1.5555621890596973},{"$f":"IFERROR((('System Detail - Hydro'!U215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AS215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AT215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AU215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":58.305877726476467},{"$f":"IFERROR((('System Detail - Hydro'!X215*'System Detail - Hydro'!$N215)+('System Detail - Hydro'!AV215*'System Detail - Hydro'!$AL215))/SUM('System Detail - Hydro'!$N215+'System Detail - Hydro'!$AL215),\"\")","v":57.55643620705785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q215:R215)*(1-Controls!$C$28))+(SUM(S215:T215)*Controls!$C$28))","v":65.731426029025471}]
[null,2036,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C216&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C216&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B216&C216,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B216,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C216,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.603862167443147},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B216,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C216,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.073350179899506},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B216),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D216),O216*E216*(1/(1-F216))*H216*(1-L216)-J216)","v":62.977418790490354},{"$f":"IF(Controls!$C$42=1,Q216*$D216,0)","v":1.7493529012347089},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B216),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D216),P216*E216*(1/(1-F216))*I216*(1-M216)-K216)","v":61.451630787265756},{"$f":"IF(Controls!$C$42=1,S216*$D216,0)","v":1.7069703818909165},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B216)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B216),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B216&'System Detail - Hydro'!C216,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B216)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B216&'System Detail - Hydro'!C216,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},64.726771691725062,63.158601169156675,null,2036,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C216&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C216&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z216&AA216,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B216,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C216,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.843110784080039},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B216,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C216,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.507738332526351},{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B216),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D216),AM216*AC216*(1/(1-AD216))*AF216*(1-AJ216)-AH216)","v":49.671883649214294},1.3797588951782658,{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B216),0)),'Hourly - NLH'!$B$11:$B$8772,$C216,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D216),AN216*AC216*(1/(1-AD216))*AG216*(1-AK216)-AI216)","v":55.12070747944415},1.5311133958674674,{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z216)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z216),0)),'Hourly - NLH'!$B$11:$B$8772,$AA216,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z216&'System Detail - Hydro'!AA216,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z216)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA216,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z216&'System Detail - Hydro'!AA216,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},51.051642544392557,56.651820875311614,null,2036,8,{"$f":"IFERROR((('System Detail - Hydro'!Q216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AO216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":57.43344581495866},{"$f":"IFERROR((('System Detail - Hydro'!R216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AP216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":1.595355398711191},{"$f":"IFERROR((('System Detail - Hydro'!S216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AQ216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":58.813746075673428},{"$f":"IFERROR((('System Detail - Hydro'!T216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AR216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":1.6336966377144797},{"$f":"IFERROR((('System Detail - Hydro'!U216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AS216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AT216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AU216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":59.028801213669851},{"$f":"IFERROR((('System Detail - Hydro'!X216*'System Detail - Hydro'!$N216)+('System Detail - Hydro'!AV216*'System Detail - Hydro'!$AL216))/SUM('System Detail - Hydro'!$N216+'System Detail - Hydro'!$AL216),\"\")","v":60.447442713387893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q216:R216)*(1-Controls!$C$28))+(SUM(S216:T216)*Controls!$C$28))","v":64.726771691725062}]
[null,2036,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C217&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C217&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B217&C217,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B217,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C217,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.834837213818126},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B217,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C217,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.300387235686209},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B217),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D217),O217*E217*(1/(1-F217))*H217*(1-L217)-J217)","v":52.852211933604174},{"$f":"IF(Controls!$C$42=1,Q217*$D217,0)","v":1.4681003454635597},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B217),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D217),P217*E217*(1/(1-F217))*I217*(1-M217)-K217)","v":44.569130758079147},{"$f":"IF(Controls!$C$42=1,S217*$D217,0)","v":1.2380173670904397},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B217)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B217),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B217&'System Detail - Hydro'!C217,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B217)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B217&'System Detail - Hydro'!C217,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},54.320312279067736,45.80714812516959,null,2036,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C217&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C217&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z217&AA217,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B217,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C217,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.138936117270077},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B217,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C217,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.699331567428352},{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B217),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D217),AM217*AC217*(1/(1-AD217))*AF217*(1-AJ217)-AH217)","v":45.573652610623547},1.265920435378268,{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B217),0)),'Hourly - NLH'!$B$11:$B$8772,$C217,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D217),AN217*AC217*(1/(1-AD217))*AG217*(1-AK217)-AI217)","v":43.306093133445579},1.2029333865867013,{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z217)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z217),0)),'Hourly - NLH'!$B$11:$B$8772,$AA217,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z217&'System Detail - Hydro'!AA217,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z217)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA217,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z217&'System Detail - Hydro'!AA217,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},46.839573046001817,44.509026520032279,null,2036,9,{"$f":"IFERROR((('System Detail - Hydro'!Q217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AO217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":49.81947888236224},{"$f":"IFERROR((('System Detail - Hydro'!R217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AP217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":1.3838587162613547},{"$f":"IFERROR((('System Detail - Hydro'!S217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AQ217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":44.042865081148499},{"$f":"IFERROR((('System Detail - Hydro'!T217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AR217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":1.2233990418805487},{"$f":"IFERROR((('System Detail - Hydro'!U217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AS217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AT217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AU217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":51.203337598623605},{"$f":"IFERROR((('System Detail - Hydro'!X217*'System Detail - Hydro'!$N217)+('System Detail - Hydro'!AV217*'System Detail - Hydro'!$AL217))/SUM('System Detail - Hydro'!$N217+'System Detail - Hydro'!$AL217),\"\")","v":45.266264123029039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q217:R217)*(1-Controls!$C$28))+(SUM(S217:T217)*Controls!$C$28))","v":54.320312279067736}]
[null,2036,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C218&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C218&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B218&C218,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B218,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C218,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.569058881270308},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B218,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C218,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.639020527962614},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B218),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D218),O218*E218*(1/(1-F218))*H218*(1-L218)-J218)","v":53.068955595747134},{"$f":"IF(Controls!$C$42=1,Q218*$D218,0)","v":1.474120934453645},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B218),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D218),P218*E218*(1/(1-F218))*I218*(1-M218)-K218)","v":41.690019556540911},{"$f":"IF(Controls!$C$42=1,S218*$D218,0)","v":1.1580429630878928},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B218)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B218),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B218&'System Detail - Hydro'!C218,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B218)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B218&'System Detail - Hydro'!C218,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},54.543076530200779,42.848062519628805,null,2036,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C218&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C218&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z218&AA218,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B218,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C218,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.660671250402018},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B218,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C218,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.637336406867},{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B218),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D218),AM218*AC218*(1/(1-AD218))*AF218*(1-AJ218)-AH218)","v":45.582984448389887},1.2661796501537212,{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B218),0)),'Hourly - NLH'!$B$11:$B$8772,$C218,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D218),AN218*AC218*(1/(1-AD218))*AG218*(1-AK218)-AI218)","v":37.554856507000601},1.0431786257314017,{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z218)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z218),0)),'Hourly - NLH'!$B$11:$B$8772,$AA218,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z218&'System Detail - Hydro'!AA218,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z218)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA218,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z218&'System Detail - Hydro'!AA218,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},46.849164098543611,38.598035132732001,null,2036,10,{"$f":"IFERROR((('System Detail - Hydro'!Q218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AO218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":49.949800951014943},{"$f":"IFERROR((('System Detail - Hydro'!R218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AP218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":1.3874787326620102},{"$f":"IFERROR((('System Detail - Hydro'!S218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AQ218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":39.967034952565783},{"$f":"IFERROR((('System Detail - Hydro'!T218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AR218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":1.1101828225226882},{"$f":"IFERROR((('System Detail - Hydro'!U218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AS218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AT218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AU218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":51.337279683676961},{"$f":"IFERROR((('System Detail - Hydro'!X218*'System Detail - Hydro'!$N218)+('System Detail - Hydro'!AV218*'System Detail - Hydro'!$AL218))/SUM('System Detail - Hydro'!$N218+'System Detail - Hydro'!$AL218),\"\")","v":41.077217775088471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q218:R218)*(1-Controls!$C$28))+(SUM(S218:T218)*Controls!$C$28))","v":54.543076530200779}]
[null,2036,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C219&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C219&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B219&C219,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B219,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C219,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.321643948222736},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B219,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C219,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.987935090678349},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B219),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D219),O219*E219*(1/(1-F219))*H219*(1-L219)-J219)","v":61.855575117297754},{"$f":"IF(Controls!$C$42=1,Q219*$D219,0)","v":1.7181909304502279},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B219),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D219),P219*E219*(1/(1-F219))*I219*(1-M219)-K219)","v":51.518595330457671},{"$f":"IF(Controls!$C$42=1,S219*$D219,0)","v":1.4310558600169541},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B219)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B219),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B219&'System Detail - Hydro'!C219,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":26.531591998725595},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B219)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B219&'System Detail - Hydro'!C219,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.3906847148698671},91.496042761343446,80.871927904070091,null,2036,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C219&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C219&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z219&AA219,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B219,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C219,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.448200869894983},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B219,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C219,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.32595093674032},{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B219),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D219),AM219*AC219*(1/(1-AD219))*AF219*(1-AJ219)-AH219)","v":58.937507232112303},1.6371344086208541,{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B219),0)),'Hourly - NLH'!$B$11:$B$8772,$C219,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D219),AN219*AC219*(1/(1-AD219))*AG219*(1-AK219)-AI219)","v":46.353827678912822},1.287591719235156,{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z219)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z219),0)),'Hourly - NLH'!$B$11:$B$8772,$AA219,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z219&'System Detail - Hydro'!AA219,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.3815243043545085},{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z219)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA219,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z219&'System Detail - Hydro'!AA219,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.3116157213666147},67.267781666454283,54.334559423869102,null,2036,11,{"$f":"IFERROR((('System Detail - Hydro'!Q219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AO219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":60.639713498470478},{"$f":"IFERROR((('System Detail - Hydro'!R219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AP219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":1.6844173796879889},{"$f":"IFERROR((('System Detail - Hydro'!S219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AQ219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":49.366608808980651},{"$f":"IFERROR((('System Detail - Hydro'!T219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AR219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":1.3712791346912048},{"$f":"IFERROR((('System Detail - Hydro'!U219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AS219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":18.135730459404311},{"$f":"IFERROR((('System Detail - Hydro'!V219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AT219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":0.94107263424351195},{"$f":"IFERROR((('System Detail - Hydro'!W219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AU219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":81.400933971806296},{"$f":"IFERROR((('System Detail - Hydro'!X219*'System Detail - Hydro'!$N219)+('System Detail - Hydro'!AV219*'System Detail - Hydro'!$AL219))/SUM('System Detail - Hydro'!$N219+'System Detail - Hydro'!$AL219),\"\")","v":69.81469103731969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q219:R219)*(1-Controls!$C$28))+(SUM(S219:T219)*Controls!$C$28))","v":63.573766047747981}]
[null,2036,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C220&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C220&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B220&C220,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B220,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C220,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.671453311946564},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B220,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C220,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.62006162844191},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B220),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D220),O220*E220*(1/(1-F220))*H220*(1-L220)-J220)","v":71.378104297077826},{"$f":"IF(Controls!$C$42=1,Q220*$D220,0)","v":1.9827026295269747},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B220),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D220),P220*E220*(1/(1-F220))*I220*(1-M220)-K220)","v":54.111914858470044},{"$f":"IF(Controls!$C$42=1,S220*$D220,0)","v":1.5030916964688936},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B220)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B220),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B220&'System Detail - Hydro'!C220,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":217.32695345724684},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B220)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B220&'System Detail - Hydro'!C220,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":19.980806773397592},310.66856715724924,292.92276678558341,null,2036,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C220&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C220&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z220&AA220,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B220,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C220,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.112147150801022},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B220,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C220,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.723974429464228},{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B220),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D220),AM220*AC220*(1/(1-AD220))*AF220*(1-AJ220)-AH220)","v":67.556940328345959},1.8765603899246746,{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B220),0)),'Hourly - NLH'!$B$11:$B$8772,$C220,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D220),AN220*AC220*(1/(1-AD220))*AG220*(1-AK220)-AI220)","v":46.082352492635678},1.2800508273750586,{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z220)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z220),0)),'Hourly - NLH'!$B$11:$B$8772,$AA220,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z220&'System Detail - Hydro'!AA220,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.987679462022065},{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z220)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA220,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z220&'System Detail - Hydro'!AA220,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.4067899735422769},101.82797015383498,79.756872755575074,null,2036,12,{"$f":"IFERROR((('System Detail - Hydro'!Q220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AO220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":69.945167808803376},{"$f":"IFERROR((('System Detail - Hydro'!R220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AP220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":1.9428992896761121},{"$f":"IFERROR((('System Detail - Hydro'!S220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AQ220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":51.100828971282162},{"$f":"IFERROR((('System Detail - Hydro'!T220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AR220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":1.4194513705587055},{"$f":"IFERROR((('System Detail - Hydro'!U220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AS220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":147.07472570903755},{"$f":"IFERROR((('System Detail - Hydro'!V220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AT220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":13.390550473451848},{"$f":"IFERROR((('System Detail - Hydro'!W220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AU220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":232.35334328096889},{"$f":"IFERROR((('System Detail - Hydro'!X220*'System Detail - Hydro'!$N220)+('System Detail - Hydro'!AV220*'System Detail - Hydro'!$AL220))/SUM('System Detail - Hydro'!$N220+'System Detail - Hydro'!$AL220),\"\")","v":212.98555652433029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q220:R220)*(1-Controls!$C$28))+(SUM(S220:T220)*Controls!$C$28))","v":73.360806926604795}]
[null,2037,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C221&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C221&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B221&C221,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B221,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C221,'Long Term Regional Prices'!$A$4:$M$4,0))","v":84.05548365995709},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B221,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C221,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":60.712831755386013},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B221),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D221),O221*E221*(1/(1-F221))*H221*(1-L221)-J221)","v":90.135135510729782},{"$f":"IF(Controls!$C$42=1,Q221*$D221,0)","v":2.5037253643791497},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B221),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D221),P221*E221*(1/(1-F221))*I221*(1-M221)-K221)","v":67.045448886795697},{"$f":"IF(Controls!$C$42=1,S221*$D221,0)","v":1.8623524554869457},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B221)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B221),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B221&'System Detail - Hydro'!C221,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":394.70909445105451},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B221)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B221&'System Detail - Hydro'!C221,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":42.40420454209594},529.75215986825935,506.02110033543312,null,2037,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C221&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C221&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z221&AA221,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B221,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C221,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.007380769407405},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B221,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C221,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.338676305652314},{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B221),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D221),AM221*AC221*(1/(1-AD221))*AF221*(1-AJ221)-AH221)","v":80.712157377576546},2.2419789407865722,{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B221),0)),'Hourly - NLH'!$B$11:$B$8772,$C221,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D221),AN221*AC221*(1/(1-AD221))*AG221*(1-AK221)-AI221)","v":50.665051920307796},1.4073465897808592,{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z221)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z221),0)),'Hourly - NLH'!$B$11:$B$8772,$AA221,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z221&'System Detail - Hydro'!AA221,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":37.137368180720074},{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z221)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA221,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z221&'System Detail - Hydro'!AA221,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.1911695915498064},123.28267409063299,92.400936282358529,null,2037,1,{"$f":"IFERROR((('System Detail - Hydro'!Q221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AO221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":86.601518710797322},{"$f":"IFERROR((('System Detail - Hydro'!R221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AP221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":2.405570455531933},{"$f":"IFERROR((('System Detail - Hydro'!S221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AQ221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":60.902800024362733},{"$f":"IFERROR((('System Detail - Hydro'!T221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AR221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":1.6917252558471634},{"$f":"IFERROR((('System Detail - Hydro'!U221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AS221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":260.61969709967912},{"$f":"IFERROR((('System Detail - Hydro'!V221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AT221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":27.699316435641141},{"$f":"IFERROR((('System Detail - Hydro'!W221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AU221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":377.32610270164946},{"$f":"IFERROR((('System Detail - Hydro'!X221*'System Detail - Hydro'!$N221)+('System Detail - Hydro'!AV221*'System Detail - Hydro'!$AL221))/SUM('System Detail - Hydro'!$N221+'System Detail - Hydro'!$AL221),\"\")","v":350.91353881553016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q221:R221)*(1-Controls!$C$28))+(SUM(S221:T221)*Controls!$C$28))","v":92.638860875108932}]
[null,2037,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C222&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C222&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B222&C222,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B222,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C222,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.370865707273211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B222,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C222,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.220810023289765},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B222),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D222),O222*E222*(1/(1-F222))*H222*(1-L222)-J222)","v":80.787173384182267},{"$f":"IF(Controls!$C$42=1,Q222*$D222,0)","v":2.2440626951117748},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B222),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D222),P222*E222*(1/(1-F222))*I222*(1-M222)-K222)","v":58.741990085047718},{"$f":"IF(Controls!$C$42=1,S222*$D222,0)","v":1.6317034383615552},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B222)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B222),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B222&'System Detail - Hydro'!C222,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":305.47962365644207},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B222)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B222&'System Detail - Hydro'!C222,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.026059119465415},415.53691885520152,392.87937629931673,null,2037,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C222&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C222&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z222&AA222,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B222,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C222,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.753277583490856},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B222,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C222,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.424608246792396},{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B222),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D222),AM222*AC222*(1/(1-AD222))*AF222*(1-AJ222)-AH222)","v":72.146869066500287},2.0040569642327228,{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B222),0)),'Hourly - NLH'!$B$11:$B$8772,$C222,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D222),AN222*AC222*(1/(1-AD222))*AG222*(1-AK222)-AI222)","v":48.360234453575458},1.3433246085742641,{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z222)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z222),0)),'Hourly - NLH'!$B$11:$B$8772,$AA222,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z222&'System Detail - Hydro'!AA222,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.498663809464368},{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z222)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA222,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z222&'System Detail - Hydro'!AA222,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.0038973019687023},108.65348714216607,84.206120173582789,null,2037,2,{"$f":"IFERROR((('System Detail - Hydro'!Q222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AO222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":77.547059265051516},{"$f":"IFERROR((('System Detail - Hydro'!R222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AP222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":2.1540605460321305},{"$f":"IFERROR((('System Detail - Hydro'!S222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AQ222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":54.84883172324561},{"$f":"IFERROR((('System Detail - Hydro'!T222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AR222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":1.523561377191321},{"$f":"IFERROR((('System Detail - Hydro'!U222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AS222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":203.11176371382547},{"$f":"IFERROR((('System Detail - Hydro'!V222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AT222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":17.642748437904146},{"$f":"IFERROR((('System Detail - Hydro'!W222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AU222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":300.45563196281324},{"$f":"IFERROR((('System Detail - Hydro'!X222*'System Detail - Hydro'!$N222)+('System Detail - Hydro'!AV222*'System Detail - Hydro'!$AL222))/SUM('System Detail - Hydro'!$N222+'System Detail - Hydro'!$AL222),\"\")","v":277.12690525216647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q222:R222)*(1-Controls!$C$28))+(SUM(S222:T222)*Controls!$C$28))","v":83.031236079294047}]
[null,2037,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C223&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C223&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B223&C223,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B223,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C223,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.890861935785551},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B223,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C223,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.53311728200206},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B223),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D223),O223*E223*(1/(1-F223))*H223*(1-L223)-J223)","v":61.507907058194988},{"$f":"IF(Controls!$C$42=1,Q223*$D223,0)","v":1.7085335939074051},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B223),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D223),P223*E223*(1/(1-F223))*I223*(1-M223)-K223)","v":49.81169569932846},{"$f":"IF(Controls!$C$42=1,S223*$D223,0)","v":1.3836425191849664},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B223)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B223),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B223&'System Detail - Hydro'!C223,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":89.075139628634247},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B223)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B223&'System Detail - Hydro'!C223,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":8.141323797935847},160.43290407867249,148.41180164508353,null,2037,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C223&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C223&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z223&AA223,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B223,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C223,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.277652078997974},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B223,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C223,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.53911967127403},{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B223),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D223),AM223*AC223*(1/(1-AD223))*AF223*(1-AJ223)-AH223)","v":51.963687890405495},1.4434194019978184,{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B223),0)),'Hourly - NLH'!$B$11:$B$8772,$C223,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D223),AN223*AC223*(1/(1-AD223))*AG223*(1-AK223)-AI223)","v":43.175402680431809},1.1993031374031982,{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z223)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z223),0)),'Hourly - NLH'!$B$11:$B$8772,$AA223,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z223&'System Detail - Hydro'!AA223,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":14.885458240255607},{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z223)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA223,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z223&'System Detail - Hydro'!AA223,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.0032918245127258},69.295857357171641,60.263455882603346,null,2037,3,{"$f":"IFERROR((('System Detail - Hydro'!Q223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AO223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":57.928824870273928},{"$f":"IFERROR((('System Detail - Hydro'!R223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AP223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":1.6091157719413103},{"$f":"IFERROR((('System Detail - Hydro'!S223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AQ223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":47.323085817242223},{"$f":"IFERROR((('System Detail - Hydro'!T223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AR223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":1.3145152510168032},{"$f":"IFERROR((('System Detail - Hydro'!U223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AS223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":61.254009107992253},{"$f":"IFERROR((('System Detail - Hydro'!V223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AT223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":5.4645618079021769},{"$f":"IFERROR((('System Detail - Hydro'!W223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AU223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":126.25651155810966},{"$f":"IFERROR((('System Detail - Hydro'!X223*'System Detail - Hydro'!$N223)+('System Detail - Hydro'!AV223*'System Detail - Hydro'!$AL223))/SUM('System Detail - Hydro'!$N223+'System Detail - Hydro'!$AL223),\"\")","v":115.35617198415346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q223:R223)*(1-Controls!$C$28))+(SUM(S223:T223)*Controls!$C$28))","v":63.216440652102392}]
[null,2037,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C224&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C224&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B224&C224,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B224,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C224,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.137915968992978},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B224,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C224,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.760711851570512},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B224),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D224),O224*E224*(1/(1-F224))*H224*(1-L224)-J224)","v":44.509588952553088},{"$f":"IF(Controls!$C$42=1,Q224*$D224,0)","v":1.2363634468085005},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B224),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D224),P224*E224*(1/(1-F224))*I224*(1-M224)-K224)","v":37.072802018666806},{"$f":"IF(Controls!$C$42=1,S224*$D224,0)","v":1.0297883751635701},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B224)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B224),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B224&'System Detail - Hydro'!C224,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.6014031522361745},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B224)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B224&'System Detail - Hydro'!C224,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},47.347355551597765,39.703993546066549,null,2037,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C224&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C224&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z224&AA224,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B224,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C224,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.139483775519842},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B224,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C224,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.038405299776137},{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B224),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D224),AM224*AC224*(1/(1-AD224))*AF224*(1-AJ224)-AH224)","v":39.548866386223821},1.098567160769877,{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B224),0)),'Hourly - NLH'!$B$11:$B$8772,$C224,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D224),AN224*AC224*(1/(1-AD224))*AG224*(1-AK224)-AI224)","v":38.526421077893595},1.0701662243575487,{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z224)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z224),0)),'Hourly - NLH'!$B$11:$B$8772,$AA224,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z224&'System Detail - Hydro'!AA224,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.1139638328362071},{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z224)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA224,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z224&'System Detail - Hydro'!AA224,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.2988410110918255E-2},45.82438578994082,44.773539545198268,null,2037,4,{"$f":"IFERROR((('System Detail - Hydro'!Q224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AO224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":42.442621216582566},{"$f":"IFERROR((('System Detail - Hydro'!R224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AP224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":1.1789483276257409},{"$f":"IFERROR((('System Detail - Hydro'!S224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AQ224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":37.67847662667797},{"$f":"IFERROR((('System Detail - Hydro'!T224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AR224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":1.0466124789943945},{"$f":"IFERROR((('System Detail - Hydro'!U224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AS224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":3.0649701024861882},{"$f":"IFERROR((('System Detail - Hydro'!V224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AT224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":2.6245170879549272E-2},{"$f":"IFERROR((('System Detail - Hydro'!W224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AU224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":46.712784817574033},{"$f":"IFERROR((('System Detail - Hydro'!X224*'System Detail - Hydro'!$N224)+('System Detail - Hydro'!AV224*'System Detail - Hydro'!$AL224))/SUM('System Detail - Hydro'!$N224+'System Detail - Hydro'!$AL224),\"\")","v":41.816304379038101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q224:R224)*(1-Controls!$C$28))+(SUM(S224:T224)*Controls!$C$28))","v":45.745952399361592}]
[null,2037,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C225&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C225&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B225&C225,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B225,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C225,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.484482324622718},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B225,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C225,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.798976585574145},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B225),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D225),O225*E225*(1/(1-F225))*H225*(1-L225)-J225)","v":50.298921579351031},{"$f":"IF(Controls!$C$42=1,Q225*$D225,0)","v":1.397176417892527},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B225),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D225),P225*E225*(1/(1-F225))*I225*(1-M225)-K225)","v":40.395564016454465},{"$f":"IF(Controls!$C$42=1,S225*$D225,0)","v":1.1220862726096306},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B225)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B225),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B225&'System Detail - Hydro'!C225,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B225)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B225&'System Detail - Hydro'!C225,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},51.696097997243555,41.517650289064093,null,2037,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C225&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C225&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z225&AA225,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B225,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C225,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.343662458282942},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B225,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C225,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.658180009468204},{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B225),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D225),AM225*AC225*(1/(1-AD225))*AF225*(1-AJ225)-AH225)","v":45.091775390737254},1.2525351088781242,{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B225),0)),'Hourly - NLH'!$B$11:$B$8772,$C225,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D225),AN225*AC225*(1/(1-AD225))*AG225*(1-AK225)-AI225)","v":39.962863332575758},1.1100669455040273,{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z225)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z225),0)),'Hourly - NLH'!$B$11:$B$8772,$AA225,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z225&'System Detail - Hydro'!AA225,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z225)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA225,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z225&'System Detail - Hydro'!AA225,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},46.344310499615375,41.072930278079788,null,2037,5,{"$f":"IFERROR((('System Detail - Hydro'!Q225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AO225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":48.129277334095292},{"$f":"IFERROR((('System Detail - Hydro'!R225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AP225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":1.3369092058031926},{"$f":"IFERROR((('System Detail - Hydro'!S225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AQ225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":40.215272064838338},{"$f":"IFERROR((('System Detail - Hydro'!T225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AR225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":1.1170782196489624},{"$f":"IFERROR((('System Detail - Hydro'!U225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AS225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AT225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AU225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":49.466186539898487},{"$f":"IFERROR((('System Detail - Hydro'!X225*'System Detail - Hydro'!$N225)+('System Detail - Hydro'!AV225*'System Detail - Hydro'!$AL225))/SUM('System Detail - Hydro'!$N225+'System Detail - Hydro'!$AL225),\"\")","v":41.332350284487298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q225:R225)*(1-Controls!$C$28))+(SUM(S225:T225)*Controls!$C$28))","v":51.696097997243555}]
[null,2037,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C226&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C226&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B226&C226,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B226,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C226,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.291015251592931},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B226,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C226,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.106555010380134},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B226),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D226),O226*E226*(1/(1-F226))*H226*(1-L226)-J226)","v":55.732556148804548},{"$f":"IF(Controls!$C$42=1,Q226*$D226,0)","v":1.548108999457112},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B226),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D226),P226*E226*(1/(1-F226))*I226*(1-M226)-K226)","v":48.034925217459374},{"$f":"IF(Controls!$C$42=1,S226*$D226,0)","v":1.3342883434029127},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B226)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B226),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B226&'System Detail - Hydro'!C226,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B226)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B226&'System Detail - Hydro'!C226,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},57.280665148261662,49.369213560862285,null,2037,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C226&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C226&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z226&AA226,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B226,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C226,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.438778957351893},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B226,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C226,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.940291152792582},{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B226),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D226),AM226*AC226*(1/(1-AD226))*AF226*(1-AJ226)-AH226)","v":48.365477658197634},1.3434702514950716,{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B226),0)),'Hourly - NLH'!$B$11:$B$8772,$C226,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D226),AN226*AC226*(1/(1-AD226))*AG226*(1-AK226)-AI226)","v":46.165426285156947},1.2823584065479541,{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z226)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z226),0)),'Hourly - NLH'!$B$11:$B$8772,$AA226,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z226&'System Detail - Hydro'!AA226,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z226)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA226,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z226&'System Detail - Hydro'!AA226,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},49.708947909692704,47.447784691704904,null,2037,6,{"$f":"IFERROR((('System Detail - Hydro'!Q226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AO226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":52.662940111051668},{"$f":"IFERROR((('System Detail - Hydro'!R226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AP226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":1.4628428544729286},{"$f":"IFERROR((('System Detail - Hydro'!S226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AQ226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":47.255967329000029},{"$f":"IFERROR((('System Detail - Hydro'!T226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AR226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":1.3126508697133465},{"$f":"IFERROR((('System Detail - Hydro'!U226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AS226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AT226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AU226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":54.1257829655246},{"$f":"IFERROR((('System Detail - Hydro'!X226*'System Detail - Hydro'!$N226)+('System Detail - Hydro'!AV226*'System Detail - Hydro'!$AL226))/SUM('System Detail - Hydro'!$N226+'System Detail - Hydro'!$AL226),\"\")","v":48.568618198713374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q226:R226)*(1-Controls!$C$28))+(SUM(S226:T226)*Controls!$C$28))","v":57.280665148261662}]
[null,2037,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C227&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C227&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B227&C227,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B227,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C227,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.201339115399009},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B227,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C227,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.256475843153112},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B227),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D227),O227*E227*(1/(1-F227))*H227*(1-L227)-J227)","v":67.226163017082044},{"$f":"IF(Controls!$C$42=1,Q227*$D227,0)","v":1.8673722354998774},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B227),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D227),P227*E227*(1/(1-F227))*I227*(1-M227)-K227)","v":62.934867573837167},{"$f":"IF(Controls!$C$42=1,S227*$D227,0)","v":1.7481709364013938},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B227)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B227),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B227&'System Detail - Hydro'!C227,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B227)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B227&'System Detail - Hydro'!C227,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},69.093535252581916,64.683038510238561,null,2037,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C227&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C227&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z227&AA227,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B227,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C227,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.208477837493305},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B227,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C227,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.328863636419293},{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B227),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D227),AM227*AC227*(1/(1-AD227))*AF227*(1-AJ227)-AH227)","v":48.960488126352217},1.3599981325788295,{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B227),0)),'Hourly - NLH'!$B$11:$B$8772,$C227,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D227),AN227*AC227*(1/(1-AD227))*AG227*(1-AK227)-AI227)","v":51.27027098720108},1.4241580398352744,{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z227)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z227),0)),'Hourly - NLH'!$B$11:$B$8772,$AA227,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z227&'System Detail - Hydro'!AA227,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z227)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA227,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z227&'System Detail - Hydro'!AA227,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},50.320486258931048,52.694429027036357,null,2037,7,{"$f":"IFERROR((('System Detail - Hydro'!Q227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AO227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":59.615465145944611},{"$f":"IFERROR((('System Detail - Hydro'!R227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AP227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":1.655966359282774},{"$f":"IFERROR((('System Detail - Hydro'!S227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AQ227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":58.074618996072132},{"$f":"IFERROR((('System Detail - Hydro'!T227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AR227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":1.6131655628321773},{"$f":"IFERROR((('System Detail - Hydro'!U227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AS227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AT227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AU227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":61.27143150522739},{"$f":"IFERROR((('System Detail - Hydro'!X227*'System Detail - Hydro'!$N227)+('System Detail - Hydro'!AV227*'System Detail - Hydro'!$AL227))/SUM('System Detail - Hydro'!$N227+'System Detail - Hydro'!$AL227),\"\")","v":59.687784558904312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q227:R227)*(1-Controls!$C$28))+(SUM(S227:T227)*Controls!$C$28))","v":69.093535252581916}]
[null,2037,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C228&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C228&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B228&C228,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B228,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C228,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.104392017453861},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B228,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C228,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.386646748114401},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B228),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D228),O228*E228*(1/(1-F228))*H228*(1-L228)-J228)","v":65.802171518528425},{"$f":"IF(Controls!$C$42=1,Q228*$D228,0)","v":1.8278173647673144},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B228),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D228),P228*E228*(1/(1-F228))*I228*(1-M228)-K228)","v":62.973055939628594},{"$f":"IF(Controls!$C$42=1,S228*$D228,0)","v":1.7492317123076417},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B228)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B228),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B228&'System Detail - Hydro'!C228,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B228)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B228&'System Detail - Hydro'!C228,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},67.629988883295738,64.722287651936242,null,2037,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C228&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C228&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z228&AA228,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B228,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C228,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.796872912929523},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B228,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C228,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.937478083515771},{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B228),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D228),AM228*AC228*(1/(1-AD228))*AF228*(1-AJ228)-AH228)","v":51.82938556349518},1.4396888241218859,{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B228),0)),'Hourly - NLH'!$B$11:$B$8772,$C228,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D228),AN228*AC228*(1/(1-AD228))*AG228*(1-AK228)-AI228)","v":56.76815299718173},1.5768752522825089,{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z228)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z228),0)),'Hourly - NLH'!$B$11:$B$8772,$AA228,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z228&'System Detail - Hydro'!AA228,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z228)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA228,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z228&'System Detail - Hydro'!AA228,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},53.269074387617067,58.345028249464235,null,2037,8,{"$f":"IFERROR((('System Detail - Hydro'!Q228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AO228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":59.980177370597914},{"$f":"IFERROR((('System Detail - Hydro'!R228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AP228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":1.6660971394983861},{"$f":"IFERROR((('System Detail - Hydro'!S228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AQ228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":60.387679713609074},{"$f":"IFERROR((('System Detail - Hydro'!T228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AR228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":1.6774165206305032},{"$f":"IFERROR((('System Detail - Hydro'!U228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AS228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AT228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AU228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":61.646274510096291},{"$f":"IFERROR((('System Detail - Hydro'!X228*'System Detail - Hydro'!$N228)+('System Detail - Hydro'!AV228*'System Detail - Hydro'!$AL228))/SUM('System Detail - Hydro'!$N228+'System Detail - Hydro'!$AL228),\"\")","v":62.065096234239569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q228:R228)*(1-Controls!$C$28))+(SUM(S228:T228)*Controls!$C$28))","v":67.629988883295738}]
[null,2037,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C229&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C229&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B229&C229,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B229,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C229,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.776461610201522},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B229,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C229,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.026619113102946},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B229),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D229),O229*E229*(1/(1-F229))*H229*(1-L229)-J229)","v":53.845140753980857},{"$f":"IF(Controls!$C$42=1,Q229*$D229,0)","v":1.4956813887327989},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B229),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D229),P229*E229*(1/(1-F229))*I229*(1-M229)-K229)","v":45.366533011402424},{"$f":"IF(Controls!$C$42=1,S229*$D229,0)","v":1.2601671784369919},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B229)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B229),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B229&'System Detail - Hydro'!C229,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B229)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B229&'System Detail - Hydro'!C229,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},55.340822142713655,46.626700189839418,null,2037,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C229&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C229&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z229&AA229,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B229,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C229,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.60596614248545},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B229,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C229,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.257831994397257},{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B229),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D229),AM229*AC229*(1/(1-AD229))*AF229*(1-AJ229)-AH229)","v":47.170522159868256},1.3102774197151112,{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B229),0)),'Hourly - NLH'!$B$11:$B$8772,$C229,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D229),AN229*AC229*(1/(1-AD229))*AG229*(1-AK229)-AI229)","v":45.118575900168409},1.2532795590291208,{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z229)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z229),0)),'Hourly - NLH'!$B$11:$B$8772,$AA229,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z229&'System Detail - Hydro'!AA229,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z229)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA229,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z229&'System Detail - Hydro'!AA229,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},48.480799579583369,46.371855459197533,null,2037,9,{"$f":"IFERROR((('System Detail - Hydro'!Q229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AO229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":51.064049673100605},{"$f":"IFERROR((('System Detail - Hydro'!R229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AP229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":1.4184297349754291},{"$f":"IFERROR((('System Detail - Hydro'!S229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AQ229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":45.263217548388248},{"$f":"IFERROR((('System Detail - Hydro'!T229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AR229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":1.2572973370170457},{"$f":"IFERROR((('System Detail - Hydro'!U229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AS229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AT229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AU229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":52.482479408076038},{"$f":"IFERROR((('System Detail - Hydro'!X229*'System Detail - Hydro'!$N229)+('System Detail - Hydro'!AV229*'System Detail - Hydro'!$AL229))/SUM('System Detail - Hydro'!$N229+'System Detail - Hydro'!$AL229),\"\")","v":46.520514885405305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q229:R229)*(1-Controls!$C$28))+(SUM(S229:T229)*Controls!$C$28))","v":55.340822142713655}]
[null,2037,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C230&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C230&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B230&C230,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B230,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C230,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.71638088838553},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B230,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C230,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.030193878036251},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B230),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D230),O230*E230*(1/(1-F230))*H230*(1-L230)-J230)","v":54.315941729677647},{"$f":"IF(Controls!$C$42=1,Q230*$D230,0)","v":1.5087590452731408},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B230),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D230),P230*E230*(1/(1-F230))*I230*(1-M230)-K230)","v":43.327367144420734},{"$f":"IF(Controls!$C$42=1,S230*$D230,0)","v":1.203524324632989},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B230)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B230),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B230&'System Detail - Hydro'!C230,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B230)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B230&'System Detail - Hydro'!C230,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},55.824700774950784,44.530891469053721,null,2037,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C230&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C230&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z230&AA230,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B230,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C230,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.980545269150461},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B230,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C230,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.207805949613402},{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B230),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D230),AM230*AC230*(1/(1-AD230))*AF230*(1-AJ230)-AH230)","v":44.660539190196687},1.2405564614038174,{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B230),0)),'Hourly - NLH'!$B$11:$B$8772,$C230,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D230),AN230*AC230*(1/(1-AD230))*AG230*(1-AK230)-AI230)","v":39.401362850383656},1.0944698868053344,{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z230)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z230),0)),'Hourly - NLH'!$B$11:$B$8772,$AA230,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z230&'System Detail - Hydro'!AA230,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z230)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA230,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z230&'System Detail - Hydro'!AA230,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},45.901095651600507,40.495832737188991,null,2037,10,{"$f":"IFERROR((('System Detail - Hydro'!Q230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AO230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":50.29285733822725},{"$f":"IFERROR((('System Detail - Hydro'!R230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AP230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":1.3970079686609227},{"$f":"IFERROR((('System Detail - Hydro'!S230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AQ230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":41.691532021905289},{"$f":"IFERROR((('System Detail - Hydro'!T230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AR230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":1.1580849755381328},{"$f":"IFERROR((('System Detail - Hydro'!U230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AS230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AT230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AU230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":51.689865306888166},{"$f":"IFERROR((('System Detail - Hydro'!X230*'System Detail - Hydro'!$N230)+('System Detail - Hydro'!AV230*'System Detail - Hydro'!$AL230))/SUM('System Detail - Hydro'!$N230+'System Detail - Hydro'!$AL230),\"\")","v":42.84961699744342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q230:R230)*(1-Controls!$C$28))+(SUM(S230:T230)*Controls!$C$28))","v":55.824700774950784}]
[null,2037,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C231&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C231&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B231&C231,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B231,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C231,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.656908884962611},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B231,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C231,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.493013532581649},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B231),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D231),O231*E231*(1/(1-F231))*H231*(1-L231)-J231)","v":63.342591285967131},{"$f":"IF(Controls!$C$42=1,Q231*$D231,0)","v":1.7594964666059507},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B231),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D231),P231*E231*(1/(1-F231))*I231*(1-M231)-K231)","v":53.317836102471993},{"$f":"IF(Controls!$C$42=1,S231*$D231,0)","v":1.4810342034453179},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B231)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B231),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B231&'System Detail - Hydro'!C231,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.168181320247605},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B231)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B231&'System Detail - Hydro'!C231,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.4186620803899057},93.688931153210603,83.385713706554824,null,2037,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C231&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C231&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z231&AA231,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B231,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C231,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.058871395449913},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B231,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C231,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.290243225200527},{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B231),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D231),AM231*AC231*(1/(1-AD231))*AF231*(1-AJ231)-AH231)","v":59.546172397321982},1.6540415825427048,{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B231),0)),'Hourly - NLH'!$B$11:$B$8772,$C231,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D231),AN231*AC231*(1/(1-AD231))*AG231*(1-AK231)-AI231)","v":47.457726697736483},1.318255233052285,{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z231)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z231),0)),'Hourly - NLH'!$B$11:$B$8772,$AA231,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z231&'System Detail - Hydro'!AA231,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.5346402661626195},{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z231)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA231,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z231&'System Detail - Hydro'!AA231,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.31788471019294262},68.052738956220253,55.628506907144327,null,2037,11,{"$f":"IFERROR((('System Detail - Hydro'!Q231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AO231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":61.760750082364979},{"$f":"IFERROR((('System Detail - Hydro'!R231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AP231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":1.7155569315795984},{"$f":"IFERROR((('System Detail - Hydro'!S231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AQ231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":50.876123850498857},{"$f":"IFERROR((('System Detail - Hydro'!T231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AR231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":1.4132096324482208},{"$f":"IFERROR((('System Detail - Hydro'!U231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AS231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":18.570872547712195},{"$f":"IFERROR((('System Detail - Hydro'!V231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AT231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":0.9600048428078376},{"$f":"IFERROR((('System Detail - Hydro'!W231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AU231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":83.007184404464624},{"$f":"IFERROR((('System Detail - Hydro'!X231*'System Detail - Hydro'!$N231)+('System Detail - Hydro'!AV231*'System Detail - Hydro'!$AL231))/SUM('System Detail - Hydro'!$N231+'System Detail - Hydro'!$AL231),\"\")","v":71.820210873467119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q231:R231)*(1-Controls!$C$28))+(SUM(S231:T231)*Controls!$C$28))","v":65.102087752573084}]
[null,2037,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C232&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C232&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B232&C232,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B232,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C232,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.88808857268161},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B232,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C232,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.755548119541551},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B232),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D232),O232*E232*(1/(1-F232))*H232*(1-L232)-J232)","v":72.734525405453979},{"$f":"IF(Controls!$C$42=1,Q232*$D232,0)","v":2.020380566266931},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B232),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D232),P232*E232*(1/(1-F232))*I232*(1-M232)-K232)","v":55.455549746384634},{"$f":"IF(Controls!$C$42=1,S232*$D232,0)","v":1.5404144644469373},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B232)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B232),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B232&'System Detail - Hydro'!C232,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":222.54141694878703},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B232)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B232&'System Detail - Hydro'!C232,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.382774472119959},317.67909739262785,299.92015563173851,null,2037,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C232&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C232&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z232&AA232,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B232,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C232,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.081725017129116},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B232,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C232,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.790206807609472},{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B232),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D232),AM232*AC232*(1/(1-AD232))*AF232*(1-AJ232)-AH232)","v":68.603230369234993},1.9056236725061861,{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B232),0)),'Hourly - NLH'!$B$11:$B$8772,$C232,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D232),AN232*AC232*(1/(1-AD232))*AG232*(1-AK232)-AI232)","v":47.325500911789305},1.3145823362154958,{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z232)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z232),0)),'Hourly - NLH'!$B$11:$B$8772,$AA232,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z232&'System Detail - Hydro'!AA232,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":30.707192882990743},{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z232)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA232,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z232&'System Detail - Hydro'!AA232,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.4552090307877985},103.67125595551971,81.802485161783338,null,2037,12,{"$f":"IFERROR((('System Detail - Hydro'!Q232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AO232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":71.185289766871861},{"$f":"IFERROR((('System Detail - Hydro'!R232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AP232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":1.9773467311066515},{"$f":"IFERROR((('System Detail - Hydro'!S232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AQ232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":52.406781433411382},{"$f":"IFERROR((('System Detail - Hydro'!T232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AR232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":1.4557274163601466},{"$f":"IFERROR((('System Detail - Hydro'!U232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AS232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":150.60358292411343},{"$f":"IFERROR((('System Detail - Hydro'!V232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AT232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":13.659937431620399},{"$f":"IFERROR((('System Detail - Hydro'!W232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AU232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":237.42615685371231},{"$f":"IFERROR((('System Detail - Hydro'!X232*'System Detail - Hydro'!$N232)+('System Detail - Hydro'!AV232*'System Detail - Hydro'!$AL232))/SUM('System Detail - Hydro'!$N232+'System Detail - Hydro'!$AL232),\"\")","v":218.12602920550532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q232:R232)*(1-Controls!$C$28))+(SUM(S232:T232)*Controls!$C$28))","v":74.754905971720916}]
[null,2038,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C233&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C233&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B233&C233,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B233,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C233,'Long Term Regional Prices'!$A$4:$M$4,0))","v":82.764514787715527},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B233,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C233,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.42316703995035},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B233),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D233),O233*E233*(1/(1-F233))*H233*(1-L233)-J233)","v":88.445996615458867},{"$f":"IF(Controls!$C$42=1,Q233*$D233,0)","v":2.4568053717249452},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B233),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D233),P233*E233*(1/(1-F233))*I233*(1-M233)-K233)","v":67.847804802659113},{"$f":"IF(Controls!$C$42=1,S233*$D233,0)","v":1.8846398670099225},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B233)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B233),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B233&'System Detail - Hydro'!C233,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":404.18066820088632},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B233)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B233&'System Detail - Hydro'!C233,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":43.259546405675579},538.34301659374569,517.17265927623089,null,2038,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C233&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C233&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z233&AA233,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B233,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C233,'Long Term Regional Prices'!$A$4:$M$4,0))","v":79.493118169799956},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B233,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C233,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.33146723440364},{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B233),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D233),AM233*AC233*(1/(1-AD233))*AF233*(1-AJ233)-AH233)","v":83.58526578241154},2.3217866023276144,{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B233),0)),'Hourly - NLH'!$B$11:$B$8772,$C233,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D233),AN233*AC233*(1/(1-AD233))*AG233*(1-AK233)-AI233)","v":53.08309390237406},1.4745136607385796,{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z233)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z233),0)),'Hourly - NLH'!$B$11:$B$8772,$AA233,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z233&'System Detail - Hydro'!AA233,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":38.028529105419686},{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z233)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA233,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z233&'System Detail - Hydro'!AA233,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.2555391741162047},127.19112066427506,95.841675842648542,null,2038,1,{"$f":"IFERROR((('System Detail - Hydro'!Q233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AO233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":86.623222553066114},{"$f":"IFERROR((('System Detail - Hydro'!R233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AP233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":2.4061733332009458},{"$f":"IFERROR((('System Detail - Hydro'!S233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AQ233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":62.311038215052214},{"$f":"IFERROR((('System Detail - Hydro'!T233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AR233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":1.7308425396581688},{"$f":"IFERROR((('System Detail - Hydro'!U233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AS233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":266.87361604008635},{"$f":"IFERROR((('System Detail - Hydro'!V233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AT233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":28.258043693840815},{"$f":"IFERROR((('System Detail - Hydro'!W233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AU233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":384.16105562019425},{"$f":"IFERROR((('System Detail - Hydro'!X233*'System Detail - Hydro'!$N233)+('System Detail - Hydro'!AV233*'System Detail - Hydro'!$AL233))/SUM('System Detail - Hydro'!$N233+'System Detail - Hydro'!$AL233),\"\")","v":359.17354048863746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q233:R233)*(1-Controls!$C$28))+(SUM(S233:T233)*Controls!$C$28))","v":90.902801987183807}]
[null,2038,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C234&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C234&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B234&C234,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B234,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C234,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.073561386427826},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B234,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C234,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.455589400018802},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B234),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D234),O234*E234*(1/(1-F234))*H234*(1-L234)-J234)","v":81.520901553950523},{"$f":"IF(Controls!$C$42=1,Q234*$D234,0)","v":2.2644438019775825},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B234),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D234),P234*E234*(1/(1-F234))*I234*(1-M234)-K234)","v":58.936544060929059},{"$f":"IF(Controls!$C$42=1,S234*$D234,0)","v":1.6371076541692402},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B234)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B234),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B234&'System Detail - Hydro'!C234,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":312.81001666032472},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B234)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B234&'System Detail - Hydro'!C234,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.571205998697842},424.16656801495066,400.95487437412089,null,2038,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C234&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C234&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z234&AA234,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B234,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C234,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.482863359686547},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B234,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C234,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.266260958428887},{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B234),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D234),AM234*AC234*(1/(1-AD234))*AF234*(1-AJ234)-AH234)","v":71.700385020604216},1.9916547703028371,{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B234),0)),'Hourly - NLH'!$B$11:$B$8772,$C234,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D234),AN234*AC234*(1/(1-AD234))*AG234*(1-AK234)-AI234)","v":48.053837206269932},1.3348136704666325,{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z234)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z234),0)),'Hourly - NLH'!$B$11:$B$8772,$AA234,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z234&'System Detail - Hydro'!AA234,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":33.278512805521643},{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z234)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA234,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z234&'System Detail - Hydro'!AA234,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.0443182288837813},109.01487082531247,84.711481911141988,null,2038,2,{"$f":"IFERROR((('System Detail - Hydro'!Q234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AO234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":77.838207853945661},{"$f":"IFERROR((('System Detail - Hydro'!R234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AP234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":2.1621479150995535},{"$f":"IFERROR((('System Detail - Hydro'!S234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AQ234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":54.855528990431885},{"$f":"IFERROR((('System Detail - Hydro'!T234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AR234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":1.5237474102807624},{"$f":"IFERROR((('System Detail - Hydro'!U234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AS234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":207.98570271477357},{"$f":"IFERROR((('System Detail - Hydro'!V234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AT234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":17.99862308501757},{"$f":"IFERROR((('System Detail - Hydro'!W234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AU234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":305.98468156883632},{"$f":"IFERROR((('System Detail - Hydro'!X234*'System Detail - Hydro'!$N234)+('System Detail - Hydro'!AV234*'System Detail - Hydro'!$AL234))/SUM('System Detail - Hydro'!$N234+'System Detail - Hydro'!$AL234),\"\")","v":282.36360220050381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q234:R234)*(1-Controls!$C$28))+(SUM(S234:T234)*Controls!$C$28))","v":83.785345355928101}]
[null,2038,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C235&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C235&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B235&C235,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B235,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C235,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.104342706882605},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B235,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C235,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.989490928021702},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B235),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D235),O235*E235*(1/(1-F235))*H235*(1-L235)-J235)","v":62.853023250911427},{"$f":"IF(Controls!$C$42=1,Q235*$D235,0)","v":1.7458975087743256},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B235),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D235),P235*E235*(1/(1-F235))*I235*(1-M235)-K235)","v":50.285739825224844},{"$f":"IF(Controls!$C$42=1,S235*$D235,0)","v":1.3968102622089997},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B235)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B235),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B235&'System Detail - Hydro'!C235,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":91.212616991405753},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B235)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B235&'System Detail - Hydro'!C235,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":8.3055437177416476},164.11708146883316,151.20071079658123,null,2038,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C235&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C235&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z235&AA235,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B235,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C235,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.852634191957932},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B235,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C235,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.343334544194455},{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B235),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D235),AM235*AC235*(1/(1-AD235))*AF235*(1-AJ235)-AH235)","v":54.935886157743418},1.5259795284982314,{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B235),0)),'Hourly - NLH'!$B$11:$B$8772,$C235,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D235),AN235*AC235*(1/(1-AD235))*AG235*(1-AK235)-AI235)","v":44.085573289358486},1.2245853675409768,{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z235)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z235),0)),'Hourly - NLH'!$B$11:$B$8772,$AA235,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z235&'System Detail - Hydro'!AA235,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.242654761705674},{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z235)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA235,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z235&'System Detail - Hydro'!AA235,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.0235293813342672},72.728049829281602,61.576342799939397,null,2038,3,{"$f":"IFERROR((('System Detail - Hydro'!Q235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AO235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":59.88409684097342},{"$f":"IFERROR((('System Detail - Hydro'!R235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AP235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":1.6634282661707904},{"$f":"IFERROR((('System Detail - Hydro'!S235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AQ235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":47.960677374274958},{"$f":"IFERROR((('System Detail - Hydro'!T235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AR235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":1.332225926708491},{"$f":"IFERROR((('System Detail - Hydro'!U235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AS235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":62.723881155268224},{"$f":"IFERROR((('System Detail - Hydro'!V235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AT235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":5.5747883415888797},{"$f":"IFERROR((('System Detail - Hydro'!W235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AU235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":129.84619460400134},{"$f":"IFERROR((('System Detail - Hydro'!X235*'System Detail - Hydro'!$N235)+('System Detail - Hydro'!AV235*'System Detail - Hydro'!$AL235))/SUM('System Detail - Hydro'!$N235+'System Detail - Hydro'!$AL235),\"\")","v":117.59157279784056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q235:R235)*(1-Controls!$C$28))+(SUM(S235:T235)*Controls!$C$28))","v":64.598920759685754}]
[null,2038,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C236&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C236&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B236&C236,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B236,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C236,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.691287171494864},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B236,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C236,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.178534348338687},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B236),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D236),O236*E236*(1/(1-F236))*H236*(1-L236)-J236)","v":47.451464706666883},{"$f":"IF(Controls!$C$42=1,Q236*$D236,0)","v":1.3180812908289374},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B236),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D236),P236*E236*(1/(1-F236))*I236*(1-M236)-K236)","v":38.75534669872205},{"$f":"IF(Controls!$C$42=1,S236*$D236,0)","v":1.0765251972506023},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B236)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B236),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B236&'System Detail - Hydro'!C236,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.6398309672342375},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B236)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B236&'System Detail - Hydro'!C236,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},50.409376964730058,41.471702863206893,null,2038,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C236&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C236&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z236&AA236,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B236,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C236,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.029706670733376},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B236,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C236,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.071274135333653},{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B236),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D236),AM236*AC236*(1/(1-AD236))*AF236*(1-AJ236)-AH236)","v":41.688216898756046},1.1579928898285174,{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B236),0)),'Hourly - NLH'!$B$11:$B$8772,$C236,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D236),AN236*AC236*(1/(1-AD236))*AG236*(1-AK236)-AI236)","v":39.719328410733063},1.1033021632970148,{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z236)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z236),0)),'Hourly - NLH'!$B$11:$B$8772,$AA236,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z236&'System Detail - Hydro'!AA236,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.2366802492492761},{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z236)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA236,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z236&'System Detail - Hydro'!AA236,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.4258959214951242E-2},48.147148997048795,46.123569782494307,null,2038,4,{"$f":"IFERROR((('System Detail - Hydro'!Q236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AO236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":45.050111453370697},{"$f":"IFERROR((('System Detail - Hydro'!R236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AP236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":1.251377790412096},{"$f":"IFERROR((('System Detail - Hydro'!S236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AQ236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":39.157005745393306},{"$f":"IFERROR((('System Detail - Hydro'!T236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AR236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":1.0876822664366075},{"$f":"IFERROR((('System Detail - Hydro'!U236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AS236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":3.138518168073837},{"$f":"IFERROR((('System Detail - Hydro'!V236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AT236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":2.6774566339563016E-2},{"$f":"IFERROR((('System Detail - Hydro'!W236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AU236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":49.466781978196195},{"$f":"IFERROR((('System Detail - Hydro'!X236*'System Detail - Hydro'!$N236)+('System Detail - Hydro'!AV236*'System Detail - Hydro'!$AL236))/SUM('System Detail - Hydro'!$N236+'System Detail - Hydro'!$AL236),\"\")","v":43.409980746243313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q236:R236)*(1-Controls!$C$28))+(SUM(S236:T236)*Controls!$C$28))","v":48.769545997495818}]
[null,2038,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C237&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C237&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B237&C237,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B237,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C237,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.016751470283751},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B237,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C237,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.537069878377885},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B237),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D237),O237*E237*(1/(1-F237))*H237*(1-L237)-J237)","v":49.623358726666901},{"$f":"IF(Controls!$C$42=1,Q237*$D237,0)","v":1.3784109959523088},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B237),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D237),P237*E237*(1/(1-F237))*I237*(1-M237)-K237)","v":41.211696884666722},{"$f":"IF(Controls!$C$42=1,S237*$D237,0)","v":1.1447563729125616},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B237)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B237),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B237&'System Detail - Hydro'!C237,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B237)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B237&'System Detail - Hydro'!C237,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},51.001769722619208,42.356453257579282,null,2038,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C237&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C237&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z237&AA237,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B237,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C237,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.793150669570203},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B237,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C237,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.512436497027927},{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B237),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D237),AM237*AC237*(1/(1-AD237))*AF237*(1-AJ237)-AH237)","v":39.595792888571211},1.0998706599383536,{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B237),0)),'Hourly - NLH'!$B$11:$B$8772,$C237,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D237),AN237*AC237*(1/(1-AD237))*AG237*(1-AK237)-AI237)","v":39.676331764034131},1.1021078255472196,{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z237)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z237),0)),'Hourly - NLH'!$B$11:$B$8772,$AA237,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z237&'System Detail - Hydro'!AA237,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z237)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA237,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z237&'System Detail - Hydro'!AA237,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},40.695663548509565,40.778439589581353,null,2038,5,{"$f":"IFERROR((('System Detail - Hydro'!Q237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AO237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":45.445206294127033},{"$f":"IFERROR((('System Detail - Hydro'!R237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AP237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":1.2623525226131609},{"$f":"IFERROR((('System Detail - Hydro'!S237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AQ237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":40.571961417736475},{"$f":"IFERROR((('System Detail - Hydro'!T237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AR237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":1.1269861448436691},{"$f":"IFERROR((('System Detail - Hydro'!U237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AS237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AT237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AU237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":46.707558816740189},{"$f":"IFERROR((('System Detail - Hydro'!X237*'System Detail - Hydro'!$N237)+('System Detail - Hydro'!AV237*'System Detail - Hydro'!$AL237))/SUM('System Detail - Hydro'!$N237+'System Detail - Hydro'!$AL237),\"\")","v":41.698947562580145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q237:R237)*(1-Controls!$C$28))+(SUM(S237:T237)*Controls!$C$28))","v":51.001769722619208}]
[null,2038,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C238&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C238&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B238&C238,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B238,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C238,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.386845619093741},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B238,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C238,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.010459274038205},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B238),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D238),O238*E238*(1/(1-F238))*H238*(1-L238)-J238)","v":56.908283932608136},{"$f":"IF(Controls!$C$42=1,Q238*$D238,0)","v":1.5807677341140749},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B238),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D238),P238*E238*(1/(1-F238))*I238*(1-M238)-K238)","v":49.053557132660565},{"$f":"IF(Controls!$C$42=1,S238*$D238,0)","v":1.3625833534298486},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B238)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B238),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B238&'System Detail - Hydro'!C238,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B238)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B238&'System Detail - Hydro'!C238,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},58.489051666722212,50.416140486090413,null,2038,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C238&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C238&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z238&AA238,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B238,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C238,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.322850275575078},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B238,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C238,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.773806584490501},{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B238),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D238),AM238*AC238*(1/(1-AD238))*AF238*(1-AJ238)-AH238)","v":49.283110686980471},1.3689597687220374,{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B238),0)),'Hourly - NLH'!$B$11:$B$8772,$C238,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D238),AN238*AC238*(1/(1-AD238))*AG238*(1-AK238)-AI238)","v":47.088917621329074},1.3080106526898962,{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z238)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z238),0)),'Hourly - NLH'!$B$11:$B$8772,$AA238,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z238&'System Detail - Hydro'!AA238,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z238)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA238,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z238&'System Detail - Hydro'!AA238,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},50.652070455702507,48.396928274018968,null,2038,6,{"$f":"IFERROR((('System Detail - Hydro'!Q238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AO238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":53.731128413596608},{"$f":"IFERROR((('System Detail - Hydro'!R238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AP238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":1.4925144152007259},{"$f":"IFERROR((('System Detail - Hydro'!S238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AQ238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":48.234957336272437},{"$f":"IFERROR((('System Detail - Hydro'!T238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AR238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":1.3398447281215353},{"$f":"IFERROR((('System Detail - Hydro'!U238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AS238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AT238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AU238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":55.223642828797338},{"$f":"IFERROR((('System Detail - Hydro'!X238*'System Detail - Hydro'!$N238)+('System Detail - Hydro'!AV238*'System Detail - Hydro'!$AL238))/SUM('System Detail - Hydro'!$N238+'System Detail - Hydro'!$AL238),\"\")","v":49.574802064393971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q238:R238)*(1-Controls!$C$28))+(SUM(S238:T238)*Controls!$C$28))","v":58.489051666722212}]
[null,2038,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C239&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C239&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B239&C239,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B239,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C239,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.546272028717638},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B239,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C239,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.042757665185455},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B239),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D239),O239*E239*(1/(1-F239))*H239*(1-L239)-J239)","v":69.87117588856853},{"$f":"IF(Controls!$C$42=1,Q239*$D239,0)","v":1.9408439818718759},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B239),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D239),P239*E239*(1/(1-F239))*I239*(1-M239)-K239)","v":65.044508147848902},{"$f":"IF(Controls!$C$42=1,S239*$D239,0)","v":1.8067713987510376},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B239)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B239),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B239&'System Detail - Hydro'!C239,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B239)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B239&'System Detail - Hydro'!C239,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},71.812019870440409,66.85127954659994,null,2038,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C239&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C239&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z239&AA239,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B239,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C239,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.213861013897407},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B239,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C239,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.063486086240601},{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B239),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D239),AM239*AC239*(1/(1-AD239))*AF239*(1-AJ239)-AH239)","v":50.01458952897827},1.3892783949696073,{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B239),0)),'Hourly - NLH'!$B$11:$B$8772,$C239,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D239),AN239*AC239*(1/(1-AD239))*AG239*(1-AK239)-AI239)","v":52.067114573461701},1.4462923328283335,{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z239)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z239),0)),'Hourly - NLH'!$B$11:$B$8772,$AA239,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z239&'System Detail - Hydro'!AA239,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z239)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA239,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z239&'System Detail - Hydro'!AA239,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},51.403867923947878,53.513406906290037,null,2038,7,{"$f":"IFERROR((('System Detail - Hydro'!Q239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AO239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":61.597598238739252},{"$f":"IFERROR((('System Detail - Hydro'!R239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AP239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":1.711024987329264},{"$f":"IFERROR((('System Detail - Hydro'!S239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AQ239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":59.637260825187568},{"$f":"IFERROR((('System Detail - Hydro'!T239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AR239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":1.6565717879499109},{"$f":"IFERROR((('System Detail - Hydro'!U239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AS239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AT239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AU239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":63.308623226068519},{"$f":"IFERROR((('System Detail - Hydro'!X239*'System Detail - Hydro'!$N239)+('System Detail - Hydro'!AV239*'System Detail - Hydro'!$AL239))/SUM('System Detail - Hydro'!$N239+'System Detail - Hydro'!$AL239),\"\")","v":61.293832613137489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q239:R239)*(1-Controls!$C$28))+(SUM(S239:T239)*Controls!$C$28))","v":71.812019870440409}]
[null,2038,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C240&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C240&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B240&C240,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B240,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C240,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.629423509439306},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B240,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C240,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":60.420713583734539},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B240),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D240),O240*E240*(1/(1-F240))*H240*(1-L240)-J240)","v":67.47732549491451},{"$f":"IF(Controls!$C$42=1,Q240*$D240,0)","v":1.8743488918588687},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B240),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D240),P240*E240*(1/(1-F240))*I240*(1-M240)-K240)","v":64.14775201191415},{"$f":"IF(Controls!$C$42=1,S240*$D240,0)","v":1.7818617886363981},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B240)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B240),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B240&'System Detail - Hydro'!C240,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B240)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B240&'System Detail - Hydro'!C240,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},69.351674386773382,65.929613800550555,null,2038,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C240&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C240&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z240&AA240,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B240,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C240,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.938131948368934},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B240,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C240,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.627984714139124},{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B240),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D240),AM240*AC240*(1/(1-AD240))*AF240*(1-AJ240)-AH240)","v":53.038976027716281},1.4732881781209823,{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B240),0)),'Hourly - NLH'!$B$11:$B$8772,$C240,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D240),AN240*AC240*(1/(1-AD240))*AG240*(1-AK240)-AI240)","v":57.508764746254464},1.5974475675156721,{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z240)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z240),0)),'Hourly - NLH'!$B$11:$B$8772,$AA240,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z240&'System Detail - Hydro'!AA240,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z240)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA240,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z240&'System Detail - Hydro'!AA240,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},54.512264205837262,59.106212313770136,null,2038,8,{"$f":"IFERROR((('System Detail - Hydro'!Q240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AO240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":61.461346550248578},{"$f":"IFERROR((('System Detail - Hydro'!R240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AP240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":1.7072402611347495},{"$f":"IFERROR((('System Detail - Hydro'!S240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AQ240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":61.381507317889287},{"$f":"IFERROR((('System Detail - Hydro'!T240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AR240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":1.7050225298360957},{"$f":"IFERROR((('System Detail - Hydro'!U240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AS240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AT240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AU240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":63.168586811383335},{"$f":"IFERROR((('System Detail - Hydro'!X240*'System Detail - Hydro'!$N240)+('System Detail - Hydro'!AV240*'System Detail - Hydro'!$AL240))/SUM('System Detail - Hydro'!$N240+'System Detail - Hydro'!$AL240),\"\")","v":63.08652984772538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q240:R240)*(1-Controls!$C$28))+(SUM(S240:T240)*Controls!$C$28))","v":69.351674386773382}]
[null,2038,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C241&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C241&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B241&C241,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B241,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C241,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.904535441754497},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B241,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C241,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.828550521703505},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B241),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D241),O241*E241*(1/(1-F241))*H241*(1-L241)-J241)","v":55.057051525917437},{"$f":"IF(Controls!$C$42=1,Q241*$D241,0)","v":1.5293451949929084},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B241),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D241),P241*E241*(1/(1-F241))*I241*(1-M241)-K241)","v":46.256894233205522},{"$f":"IF(Controls!$C$42=1,S241*$D241,0)","v":1.2848991540628858},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B241)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B241),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B241&'System Detail - Hydro'!C241,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B241)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B241&'System Detail - Hydro'!C241,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},56.586396720910344,47.541793387268406,null,2038,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C241&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C241&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z241&AA241,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B241,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C241,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.772213794054878},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B241,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C241,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.288090218105253},{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B241),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D241),AM241*AC241*(1/(1-AD241))*AF241*(1-AJ241)-AH241)","v":48.414399293522919},1.344829170395418,{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B241),0)),'Hourly - NLH'!$B$11:$B$8772,$C241,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D241),AN241*AC241*(1/(1-AD241))*AG241*(1-AK241)-AI241)","v":46.280291503423392},1.2855490708635851,{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z241)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z241),0)),'Hourly - NLH'!$B$11:$B$8772,$AA241,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z241&'System Detail - Hydro'!AA241,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z241)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA241,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z241&'System Detail - Hydro'!AA241,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},49.75922846391834,47.56584057428698,null,2038,9,{"$f":"IFERROR((('System Detail - Hydro'!Q241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AO241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":52.289279762419724},{"$f":"IFERROR((('System Detail - Hydro'!R241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AP241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":1.4524635180772874},{"$f":"IFERROR((('System Detail - Hydro'!S241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AQ241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":46.266643095796297},{"$f":"IFERROR((('System Detail - Hydro'!T241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AR241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":1.2851699527298437},{"$f":"IFERROR((('System Detail - Hydro'!U241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AS241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AT241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AU241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":53.741743280497012},{"$f":"IFERROR((('System Detail - Hydro'!X241*'System Detail - Hydro'!$N241)+('System Detail - Hydro'!AV241*'System Detail - Hydro'!$AL241))/SUM('System Detail - Hydro'!$N241+'System Detail - Hydro'!$AL241),\"\")","v":47.551813048526149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q241:R241)*(1-Controls!$C$28))+(SUM(S241:T241)*Controls!$C$28))","v":56.586396720910344}]
[null,2038,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C242&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C242&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B242&C242,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B242,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C242,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.205733543418219},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B242,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C242,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.108411083294435},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B242),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D242),O242*E242*(1/(1-F242))*H242*(1-L242)-J242)","v":54.778365839651137},{"$f":"IF(Controls!$C$42=1,Q242*$D242,0)","v":1.5216040137383322},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B242),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D242),P242*E242*(1/(1-F242))*I242*(1-M242)-K242)","v":43.319823904743984},{"$f":"IF(Controls!$C$42=1,S242*$D242,0)","v":1.20331479257425},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B242)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B242),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B242&'System Detail - Hydro'!C242,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B242)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B242&'System Detail - Hydro'!C242,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},56.29996985338947,44.523138697318231,null,2038,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C242&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C242&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z242&AA242,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B242,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C242,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.039916593401117},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B242,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C242,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.036203482324439},{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B242),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D242),AM242*AC242*(1/(1-AD242))*AF242*(1-AJ242)-AH242)","v":45.791792587084323},1.2719798104372304,{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B242),0)),'Hourly - NLH'!$B$11:$B$8772,$C242,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D242),AN242*AC242*(1/(1-AD242))*AG242*(1-AK242)-AI242)","v":37.840452839120964},1.0511117671934045,{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z242)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z242),0)),'Hourly - NLH'!$B$11:$B$8772,$AA242,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z242&'System Detail - Hydro'!AA242,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z242)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA242,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z242&'System Detail - Hydro'!AA242,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},47.063772397521554,38.891564606314368,null,2038,10,{"$f":"IFERROR((('System Detail - Hydro'!Q242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AO242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":51.033960317748303},{"$f":"IFERROR((('System Detail - Hydro'!R242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AP242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":1.4175939290295396},{"$f":"IFERROR((('System Detail - Hydro'!S242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AQ242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":41.036752627401057},{"$f":"IFERROR((('System Detail - Hydro'!T242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AR242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":1.139896865332231},{"$f":"IFERROR((('System Detail - Hydro'!U242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AS242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AT242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AU242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":52.451554246777839},{"$f":"IFERROR((('System Detail - Hydro'!X242*'System Detail - Hydro'!$N242)+('System Detail - Hydro'!AV242*'System Detail - Hydro'!$AL242))/SUM('System Detail - Hydro'!$N242+'System Detail - Hydro'!$AL242),\"\")","v":42.17664949273329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q242:R242)*(1-Controls!$C$28))+(SUM(S242:T242)*Controls!$C$28))","v":56.29996985338947}]
[null,2038,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C243&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C243&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B243&C243,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B243,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C243,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.493457674742345},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B243,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C243,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.456174658863382},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B243),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D243),O243*E243*(1/(1-F243))*H243*(1-L243)-J243)","v":66.634121053370976},{"$f":"IF(Controls!$C$42=1,Q243*$D243,0)","v":1.8509268119375666},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B243),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D243),P243*E243*(1/(1-F243))*I243*(1-M243)-K243)","v":54.430599017144722},{"$f":"IF(Controls!$C$42=1,S243*$D243,0)","v":1.5119439337987486},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B243)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B243),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B243&'System Detail - Hydro'!C243,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":27.820118244532072},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B243)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B243&'System Detail - Hydro'!C243,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.4472781358196416},97.752444245660257,85.209939331295189,null,2038,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C243&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C243&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z243&AA243,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B243,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C243,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.316682092131394},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B243,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C243,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.285933751377193},{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B243),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D243),AM243*AC243*(1/(1-AD243))*AF243*(1-AJ243)-AH243)","v":63.307956232724003},1.7585343927064654,{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B243),0)),'Hourly - NLH'!$B$11:$B$8772,$C243,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D243),AN243*AC243*(1/(1-AD243))*AG243*(1-AK243)-AI243)","v":48.599925677314026},1.3499826226005689,{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z243)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z243),0)),'Hourly - NLH'!$B$11:$B$8772,$AA243,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z243&'System Detail - Hydro'!AA243,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.691447717725544},{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z243)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA243,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z243&'System Detail - Hydro'!AA243,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.32429681256241361},72.082235155718408,56.965652830202558,null,2038,11,{"$f":"IFERROR((('System Detail - Hydro'!Q243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AO243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":65.248219044768064},{"$f":"IFERROR((('System Detail - Hydro'!R243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AP243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":1.8124299705912745},{"$f":"IFERROR((('System Detail - Hydro'!S243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AQ243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":52.001151792215268},{"$f":"IFERROR((('System Detail - Hydro'!T243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AR243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":1.4444600541328403},{"$f":"IFERROR((('System Detail - Hydro'!U243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AS243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":19.016505525029352},{"$f":"IFERROR((('System Detail - Hydro'!V243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AT243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":0.97936925112913009},{"$f":"IFERROR((('System Detail - Hydro'!W243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AU243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":87.056523791517819},{"$f":"IFERROR((('System Detail - Hydro'!X243*'System Detail - Hydro'!$N243)+('System Detail - Hydro'!AV243*'System Detail - Hydro'!$AL243))/SUM('System Detail - Hydro'!$N243+'System Detail - Hydro'!$AL243),\"\")","v":73.441486622506602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q243:R243)*(1-Controls!$C$28))+(SUM(S243:T243)*Controls!$C$28))","v":68.485047865308545}]
[null,2038,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C244&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C244&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B244&C244,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B244,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C244,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.330512980837796},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B244,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C244,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.269061160087972},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B244),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D244),O244*E244*(1/(1-F244))*H244*(1-L244)-J244)","v":73.150863373076845},{"$f":"IF(Controls!$C$42=1,Q244*$D244,0)","v":2.0319453786321082},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B244),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D244),P244*E244*(1/(1-F244))*I244*(1-M244)-K244)","v":56.004949999823531},{"$f":"IF(Controls!$C$42=1,S244*$D244,0)","v":1.5556754094928074},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B244)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B244),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B244&'System Detail - Hydro'!C244,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":227.88159652066636},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B244)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B244&'System Detail - Hydro'!C244,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":20.79391861431461},323.85832388668996,306.23614054429731,null,2038,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C244&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C244&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z244&AA244,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B244,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C244,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.052022842319303},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B244,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C244,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.904474978026094},{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B244),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D244),AM244*AC244*(1/(1-AD244))*AF244*(1-AJ244)-AH244)","v":69.649195654009674},1.9346779341868454,{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B244),0)),'Hourly - NLH'!$B$11:$B$8772,$C244,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D244),AN244*AC244*(1/(1-AD244))*AG244*(1-AK244)-AI244)","v":48.628315940698727},1.3507712320827083,{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z244)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z244),0)),'Hourly - NLH'!$B$11:$B$8772,$AA244,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z244&'System Detail - Hydro'!AA244,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":31.444053133059345},{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z244)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA244,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z244&'System Detail - Hydro'!AA244,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.5047334374014594},105.53266015865732,83.92787374324223,null,2038,12,{"$f":"IFERROR((('System Detail - Hydro'!Q244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AO244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":71.837737978426659},{"$f":"IFERROR((('System Detail - Hydro'!R244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AP244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":1.9954700869651347},{"$f":"IFERROR((('System Detail - Hydro'!S244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AQ244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":53.238712227651732},{"$f":"IFERROR((('System Detail - Hydro'!T244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AR244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":1.4788363429640201},{"$f":"IFERROR((('System Detail - Hydro'!U244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AS244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":154.21751775031373},{"$f":"IFERROR((('System Detail - Hydro'!V244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AT244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":13.93547417297218},{"$f":"IFERROR((('System Detail - Hydro'!W244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AU244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":241.9861999886777},{"$f":"IFERROR((('System Detail - Hydro'!X244*'System Detail - Hydro'!$N244)+('System Detail - Hydro'!AV244*'System Detail - Hydro'!$AL244))/SUM('System Detail - Hydro'!$N244+'System Detail - Hydro'!$AL244),\"\")","v":222.87054049390167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q244:R244)*(1-Controls!$C$28))+(SUM(S244:T244)*Controls!$C$28))","v":75.182808751708947}]
[null,2039,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C245&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C245&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B245&C245,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B245,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C245,'Long Term Regional Prices'!$A$4:$M$4,0))","v":87.97689071916723},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B245,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C245,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":64.498813277147235},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B245),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D245),O245*E245*(1/(1-F245))*H245*(1-L245)-J245)","v":94.659321702029402},{"$f":"IF(Controls!$C$42=1,Q245*$D245,0)","v":2.629395777544306},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B245),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D245),P245*E245*(1/(1-F245))*I245*(1-M245)-K245)","v":71.672040382297155},{"$f":"IF(Controls!$C$42=1,S245*$D245,0)","v":1.9908674281695899},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B245)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B245),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B245&'System Detail - Hydro'!C245,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":413.88061755214414},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B245)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B245&'System Detail - Hydro'!C245,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":44.134434255942729},555.30376928766066,531.6779596185537,null,2039,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C245&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C245&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z245&AA245,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B245,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C245,'Long Term Regional Prices'!$A$4:$M$4,0))","v":79.897808745318301},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B245,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C245,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.832990560858207},{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B245),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D245),AM245*AC245*(1/(1-AD245))*AF245*(1-AJ245)-AH245)","v":83.95119417492927},2.3319511646007145,{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B245),0)),'Hourly - NLH'!$B$11:$B$8772,$C245,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D245),AN245*AC245*(1/(1-AD245))*AG245*(1-AK245)-AI245)","v":53.611656420972054},1.4891957863822072,{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z245)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z245),0)),'Hourly - NLH'!$B$11:$B$8772,$AA245,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z245&'System Detail - Hydro'!AA245,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":38.941177421499134},{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z245)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA245,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z245&'System Detail - Hydro'!AA245,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.3213797088918851},128.545702469921,97.363409337745267,null,2039,1,{"$f":"IFERROR((('System Detail - Hydro'!Q245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AO245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":90.643773879366861},{"$f":"IFERROR((('System Detail - Hydro'!R245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AP245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":2.5178540476904594},{"$f":"IFERROR((('System Detail - Hydro'!S245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AQ245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":64.899396396800242},{"$f":"IFERROR((('System Detail - Hydro'!T245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AR245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":1.8027405624993214},{"$f":"IFERROR((('System Detail - Hydro'!U245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AS245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":273.2783275031523},{"$f":"IFERROR((('System Detail - Hydro'!V245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AT245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":28.829538800798662},{"$f":"IFERROR((('System Detail - Hydro'!W245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AU245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":395.26949423100825},{"$f":"IFERROR((('System Detail - Hydro'!X245*'System Detail - Hydro'!$N245)+('System Detail - Hydro'!AV245*'System Detail - Hydro'!$AL245))/SUM('System Detail - Hydro'!$N245+'System Detail - Hydro'!$AL245),\"\")","v":368.81000326325051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q245:R245)*(1-Controls!$C$28))+(SUM(S245:T245)*Controls!$C$28))","v":97.288717479573705}]
[null,2039,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C246&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C246&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B246&C246,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B246,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C246,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.005238410489795},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B246,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C246,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.807717260971323},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B246),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D246),O246*E246*(1/(1-F246))*H246*(1-L246)-J246)","v":82.531688136202078},{"$f":"IF(Controls!$C$42=1,Q246*$D246,0)","v":2.2925208885611612},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B246),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D246),P246*E246*(1/(1-F246))*I246*(1-M246)-K246)","v":60.557912966145977},{"$f":"IF(Controls!$C$42=1,S246*$D246,0)","v":1.6821451684527131},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B246)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B246),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B246&'System Detail - Hydro'!C246,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":320.31715779024927},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B246)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B246&'System Detail - Hydro'!C246,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.128810392402464},433.27017720741492,410.68602631725042,null,2039,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C246&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C246&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z246&AA246,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":252},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B246,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C246,'Long Term Regional Prices'!$A$4:$M$4,0))","v":71.59822837932154},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B246,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C246,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.087853925189364},{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B246),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D246),AM246*AC246*(1/(1-AD246))*AF246*(1-AJ246)-AH246)","v":74.131449000214289},2.059183559311577,{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B246),0)),'Hourly - NLH'!$B$11:$B$8772,$C246,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D246),AN246*AC246*(1/(1-AD246))*AG246*(1-AK246)-AI246)","v":50.258702366580074},1.3960592302100607,{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z246)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z246),0)),'Hourly - NLH'!$B$11:$B$8772,$AA246,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z246&'System Detail - Hydro'!AA246,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":34.077165274813687},{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z246)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA246,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z246&'System Detail - Hydro'!AA246,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.0856628413251044},112.35346067566465,87.817589712928935,null,2039,2,{"$f":"IFERROR((('System Detail - Hydro'!Q246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AO246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":79.381598460206661},{"$f":"IFERROR((('System Detail - Hydro'!R246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AP246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":2.2050193900925672},{"$f":"IFERROR((('System Detail - Hydro'!S246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AQ246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":56.695708991308763},{"$f":"IFERROR((('System Detail - Hydro'!T246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AR246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":1.5748629416117184},{"$f":"IFERROR((('System Detail - Hydro'!U246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AS246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":212.97716059696094},{"$f":"IFERROR((('System Detail - Hydro'!V246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AT246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":18.362630060748454},{"$f":"IFERROR((('System Detail - Hydro'!W246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AU246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":312.92640850800859},{"$f":"IFERROR((('System Detail - Hydro'!X246*'System Detail - Hydro'!$N246)+('System Detail - Hydro'!AV246*'System Detail - Hydro'!$AL246))/SUM('System Detail - Hydro'!$N246+'System Detail - Hydro'!$AL246),\"\")","v":289.6103625906299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q246:R246)*(1-Controls!$C$28))+(SUM(S246:T246)*Controls!$C$28))","v":84.824209024763235}]
[null,2039,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C247&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C247&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B247&C247,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B247,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C247,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.645198130191154},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B247,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C247,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.255758979194177},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B247),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D247),O247*E247*(1/(1-F247))*H247*(1-L247)-J247)","v":63.384724313690398},{"$f":"IF(Controls!$C$42=1,Q247*$D247,0)","v":1.7606668152118645},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B247),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D247),P247*E247*(1/(1-F247))*I247*(1-M247)-K247)","v":51.787157216204477},{"$f":"IF(Controls!$C$42=1,S247*$D247,0)","v":1.4385158277802435},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B247)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B247),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B247&'System Detail - Hydro'!C247,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":93.401632534753261},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B247)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B247&'System Detail - Hydro'!C247,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":8.4735163363255879},167.02053999998111,155.10082191506356,null,2039,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C247&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C247&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z247&AA247,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B247,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C247,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.269511036589719},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B247,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C247,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.940735156990058},{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B247),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D247),AM247*AC247*(1/(1-AD247))*AF247*(1-AJ247)-AH247)","v":52.913257710723926},1.4697960422603407,{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B247),0)),'Hourly - NLH'!$B$11:$B$8772,$C247,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D247),AN247*AC247*(1/(1-AD247))*AG247*(1-AK247)-AI247)","v":44.733503354069377},1.2425832207440419,{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z247)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z247),0)),'Hourly - NLH'!$B$11:$B$8772,$AA247,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z247&'System Detail - Hydro'!AA247,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.60846389311561},{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z247)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA247,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z247&'System Detail - Hydro'!AA247,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.044229400047439},71.035747046147321,62.628779867976476,null,2039,3,{"$f":"IFERROR((('System Detail - Hydro'!Q247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AO247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":59.457924337577971},{"$f":"IFERROR((('System Detail - Hydro'!R247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AP247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":1.6515902753550431},{"$f":"IFERROR((('System Detail - Hydro'!S247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AQ247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":49.14203701790381},{"$f":"IFERROR((('System Detail - Hydro'!T247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AR247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":1.3650411001416678},{"$f":"IFERROR((('System Detail - Hydro'!U247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AS247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":64.229194294139148},{"$f":"IFERROR((('System Detail - Hydro'!V247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AT247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":5.6875337352212822},{"$f":"IFERROR((('System Detail - Hydro'!W247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AU247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":131.02624264229345},{"$f":"IFERROR((('System Detail - Hydro'!X247*'System Detail - Hydro'!$N247)+('System Detail - Hydro'!AV247*'System Detail - Hydro'!$AL247))/SUM('System Detail - Hydro'!$N247+'System Detail - Hydro'!$AL247),\"\")","v":120.4238061474059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q247:R247)*(1-Controls!$C$28))+(SUM(S247:T247)*Controls!$C$28))","v":65.145391128902261}]
[null,2039,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C248&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C248&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B248&C248,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B248,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C248,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.377986863489653},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B248,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C248,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.75730265255234},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B248),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D248),O248*E248*(1/(1-F248))*H248*(1-L248)-J248)","v":45.755123882243254},{"$f":"IF(Controls!$C$42=1,Q248*$D248,0)","v":1.2709612468563438},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B248),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D248),P248*E248*(1/(1-F248))*I248*(1-M248)-K248)","v":39.37870456557269},{"$f":"IF(Controls!$C$42=1,S248*$D248,0)","v":1.0938404971442097},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B248)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B248),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B248&'System Detail - Hydro'!C248,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.6791853415975619},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B248)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B248&'System Detail - Hydro'!C248,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},48.705270470697158,42.151730404314456,null,2039,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C248&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C248&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z248&AA248,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B248,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C248,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.849929050005379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B248,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C248,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.350849150853861},{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B248),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D248),AM248*AC248*(1/(1-AD248))*AF248*(1-AJ248)-AH248)","v":41.351916947607066},1.1486513304803214,{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B248),0)),'Hourly - NLH'!$B$11:$B$8772,$C248,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D248),AN248*AC248*(1/(1-AD248))*AG248*(1-AK248)-AI248)","v":41.221305948471098},1.1450232883239451,{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z248)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z248),0)),'Hourly - NLH'!$B$11:$B$8772,$AA248,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z248&'System Detail - Hydro'!AA248,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.3623555652225869},{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z248)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA248,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z248&'System Detail - Hydro'!AA248,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.5558542482902424E-2},47.928482385792876,47.794243344500536,null,2039,4,{"$f":"IFERROR((('System Detail - Hydro'!Q248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AO248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":43.920454326144842},{"$f":"IFERROR((('System Detail - Hydro'!R248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AP248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":1.2199987816996678},{"$f":"IFERROR((('System Detail - Hydro'!S248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AQ248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":40.146455141780358},{"$f":"IFERROR((('System Detail - Hydro'!T248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AR248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":1.1151666601357662},{"$f":"IFERROR((('System Detail - Hydro'!U248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AS248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":3.2138396014413222},{"$f":"IFERROR((('System Detail - Hydro'!V248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AT248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":2.7316059367876011E-2},{"$f":"IFERROR((('System Detail - Hydro'!W248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AU248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":48.381608768653706},{"$f":"IFERROR((('System Detail - Hydro'!X248*'System Detail - Hydro'!$N248)+('System Detail - Hydro'!AV248*'System Detail - Hydro'!$AL248))/SUM('System Detail - Hydro'!$N248+'System Detail - Hydro'!$AL248),\"\")","v":44.502777462725319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q248:R248)*(1-Controls!$C$28))+(SUM(S248:T248)*Controls!$C$28))","v":47.026085129099599}]
[null,2039,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C249&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C249&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B249&C249,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B249,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C249,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.717310132020302},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B249,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C249,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.855015013423248},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B249),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D249),O249*E249*(1/(1-F249))*H249*(1-L249)-J249)","v":50.333782893324809},{"$f":"IF(Controls!$C$42=1,Q249*$D249,0)","v":1.3981447767410178},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B249),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D249),P249*E249*(1/(1-F249))*I249*(1-M249)-K249)","v":42.750795539182107},{"$f":"IF(Controls!$C$42=1,S249*$D249,0)","v":1.1875086283760625},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B249)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B249),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B249&'System Detail - Hydro'!C249,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B249)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B249&'System Detail - Hydro'!C249,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},51.731927670065829,43.938304167558172,null,2039,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C249&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C249&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z249&AA249,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B249,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C249,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.609989687695204},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B249,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C249,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.818184177246799},{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B249),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D249),AM249*AC249*(1/(1-AD249))*AF249*(1-AJ249)-AH249)","v":39.258017617178012},1.090488119937107,{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B249),0)),'Hourly - NLH'!$B$11:$B$8772,$C249,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D249),AN249*AC249*(1/(1-AD249))*AG249*(1-AK249)-AI249)","v":41.191949969858385},1.1442078537230833,{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z249)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z249),0)),'Hourly - NLH'!$B$11:$B$8772,$AA249,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z249&'System Detail - Hydro'!AA249,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z249)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA249,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z249&'System Detail - Hydro'!AA249,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},40.348505737115119,42.336157823581466,null,2039,5,{"$f":"IFERROR((('System Detail - Hydro'!Q249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AO249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":45.718880694930313},{"$f":"IFERROR((('System Detail - Hydro'!R249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AP249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":1.2699545030727215},{"$f":"IFERROR((('System Detail - Hydro'!S249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AQ249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":42.101276551963885},{"$f":"IFERROR((('System Detail - Hydro'!T249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AR249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":1.1694666389373212},{"$f":"IFERROR((('System Detail - Hydro'!U249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AS249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AT249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AU249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":46.988835198003031},{"$f":"IFERROR((('System Detail - Hydro'!X249*'System Detail - Hydro'!$N249)+('System Detail - Hydro'!AV249*'System Detail - Hydro'!$AL249))/SUM('System Detail - Hydro'!$N249+'System Detail - Hydro'!$AL249),\"\")","v":43.270743190901214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q249:R249)*(1-Controls!$C$28))+(SUM(S249:T249)*Controls!$C$28))","v":51.731927670065829}]
[null,2039,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C250&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C250&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B250&C250,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B250,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C250,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.563899546118449},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B250,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C250,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.202452127366548},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B250),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D250),O250*E250*(1/(1-F250))*H250*(1-L250)-J250)","v":58.178864252614886},{"$f":"IF(Controls!$C$42=1,Q250*$D250,0)","v":1.6160612315571801},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B250),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D250),P250*E250*(1/(1-F250))*I250*(1-M250)-K250)","v":50.429404245415682},{"$f":"IF(Controls!$C$42=1,S250*$D250,0)","v":1.4008008952818021},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B250)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B250),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B250&'System Detail - Hydro'!C250,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B250)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B250&'System Detail - Hydro'!C250,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},59.794925484172069,51.830205140697487,null,2039,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C250&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C250&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z250&AA250,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B250,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C250,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.119981467710765},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B250,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C250,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.696490180046588},{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B250),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D250),AM250*AC250*(1/(1-AD250))*AF250*(1-AJ250)-AH250)","v":50.097481167931676},1.3915809143785662,{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B250),0)),'Hourly - NLH'!$B$11:$B$8772,$C250,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D250),AN250*AC250*(1/(1-AD250))*AG250*(1-AK250)-AI250)","v":48.121431176931281},1.3366912594652509,{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z250)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z250),0)),'Hourly - NLH'!$B$11:$B$8772,$AA250,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z250&'System Detail - Hydro'!AA250,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z250)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA250,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z250&'System Detail - Hydro'!AA250,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},51.489062082310241,49.458122436396529,null,2039,6,{"$f":"IFERROR((('System Detail - Hydro'!Q250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AO250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":54.811621300663553},{"$f":"IFERROR((('System Detail - Hydro'!R250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AP250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":1.522527766066091},{"$f":"IFERROR((('System Detail - Hydro'!S250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AQ250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":49.467748800213847},{"$f":"IFERROR((('System Detail - Hydro'!T250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AR250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":1.3740885470249058},{"$f":"IFERROR((('System Detail - Hydro'!U250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AS250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AT250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AU250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":56.334149066729637},{"$f":"IFERROR((('System Detail - Hydro'!X250*'System Detail - Hydro'!$N250)+('System Detail - Hydro'!AV250*'System Detail - Hydro'!$AL250))/SUM('System Detail - Hydro'!$N250+'System Detail - Hydro'!$AL250),\"\")","v":50.841837347238751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q250:R250)*(1-Controls!$C$28))+(SUM(S250:T250)*Controls!$C$28))","v":59.794925484172069}]
[null,2039,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C251&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C251&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B251&C251,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B251,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C251,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.848724352311208},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B251,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C251,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":62.485405747691708},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B251),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D251),O251*E251*(1/(1-F251))*H251*(1-L251)-J251)","v":71.285665948516169},{"$f":"IF(Controls!$C$42=1,Q251*$D251,0)","v":1.9801349267479891},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B251),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D251),P251*E251*(1/(1-F251))*I251*(1-M251)-K251)","v":66.726964339797036},{"$f":"IF(Controls!$C$42=1,S251*$D251,0)","v":1.8535057628629754},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B251)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B251),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B251&'System Detail - Hydro'!C251,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B251)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B251&'System Detail - Hydro'!C251,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},73.265800875264162,68.580470102660016,null,2039,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C251&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C251&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z251&AA251,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B251,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C251,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.215247718802594},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B251,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C251,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.803843644513904},{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B251),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D251),AM251*AC251*(1/(1-AD251))*AF251*(1-AJ251)-AH251)","v":51.062821075351735},1.4183956076472894,{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B251),0)),'Hourly - NLH'!$B$11:$B$8772,$C251,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D251),AN251*AC251*(1/(1-AD251))*AG251*(1-AK251)-AI251)","v":52.869947706643046},1.4685930002375573,{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z251)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z251),0)),'Hourly - NLH'!$B$11:$B$8772,$AA251,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z251&'System Detail - Hydro'!AA251,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z251)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA251,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z251&'System Detail - Hydro'!AA251,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},52.481216682999026,54.3385407068806,null,2039,7,{"$f":"IFERROR((('System Detail - Hydro'!Q251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AO251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":62.85948058469765},{"$f":"IFERROR((('System Detail - Hydro'!R251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AP251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":1.7460768771226975},{"$f":"IFERROR((('System Detail - Hydro'!S251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AQ251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":60.953207409316207},{"$f":"IFERROR((('System Detail - Hydro'!T251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AR251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":1.6931254451023845},{"$f":"IFERROR((('System Detail - Hydro'!U251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AS251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AT251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AU251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":64.605557461820354},{"$f":"IFERROR((('System Detail - Hydro'!X251*'System Detail - Hydro'!$N251)+('System Detail - Hydro'!AV251*'System Detail - Hydro'!$AL251))/SUM('System Detail - Hydro'!$N251+'System Detail - Hydro'!$AL251),\"\")","v":62.646332854418588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q251:R251)*(1-Controls!$C$28))+(SUM(S251:T251)*Controls!$C$28))","v":73.265800875264162}]
[null,2039,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C252&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C252&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B252&C252,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B252,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C252,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.161500090361585},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B252,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C252,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.097282494426537},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B252),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D252),O252*E252*(1/(1-F252))*H252*(1-L252)-J252)","v":67.98231803370625},{"$f":"IF(Controls!$C$42=1,Q252*$D252,0)","v":1.8883763032676482},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B252),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D252),P252*E252*(1/(1-F252))*I252*(1-M252)-K252)","v":64.878812991297437},{"$f":"IF(Controls!$C$42=1,S252*$D252,0)","v":1.8021688077207807},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B252)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B252),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B252&'System Detail - Hydro'!C252,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B252)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B252&'System Detail - Hydro'!C252,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},69.870694336973898,66.680981799018213,null,2039,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C252&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C252&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z252&AA252,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B252,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C252,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.203233282093095},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B252,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C252,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.313097671903648},{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B252),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D252),AM252*AC252*(1/(1-AD252))*AF252*(1-AJ252)-AH252)","v":54.391664496175622},1.5108624315948862,{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B252),0)),'Hourly - NLH'!$B$11:$B$8772,$C252,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D252),AN252*AC252*(1/(1-AD252))*AG252*(1-AK252)-AI252)","v":58.241712848893826},1.6178070060959058,{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z252)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z252),0)),'Hourly - NLH'!$B$11:$B$8772,$AA252,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z252&'System Detail - Hydro'!AA252,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z252)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA252,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z252&'System Detail - Hydro'!AA252,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},55.902526927770509,59.859519854989735,null,2039,8,{"$f":"IFERROR((('System Detail - Hydro'!Q252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AO252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":62.319545726401813},{"$f":"IFERROR((('System Detail - Hydro'!R252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AP252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":1.7310788567373308},{"$f":"IFERROR((('System Detail - Hydro'!S252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AQ252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":62.113354598629257},{"$f":"IFERROR((('System Detail - Hydro'!T252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AR252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":1.725351390377083},{"$f":"IFERROR((('System Detail - Hydro'!U252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AS252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AT252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AU252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":64.050624583139154},{"$f":"IFERROR((('System Detail - Hydro'!X252*'System Detail - Hydro'!$N252)+('System Detail - Hydro'!AV252*'System Detail - Hydro'!$AL252))/SUM('System Detail - Hydro'!$N252+'System Detail - Hydro'!$AL252),\"\")","v":63.83870598900635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q252:R252)*(1-Controls!$C$28))+(SUM(S252:T252)*Controls!$C$28))","v":69.870694336973898}]
[null,2039,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C253&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C253&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B253&C253,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B253,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C253,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.445060297926425},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B253,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C253,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.750600803162122},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B253),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D253),O253*E253*(1/(1-F253))*H253*(1-L253)-J253)","v":56.754810180611912},{"$f":"IF(Controls!$C$42=1,Q253*$D253,0)","v":1.5765046226929618},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B253),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D253),P253*E253*(1/(1-F253))*I253*(1-M253)-K253)","v":47.295363669627122},{"$f":"IF(Controls!$C$42=1,S253*$D253,0)","v":1.3137452000955316},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B253)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B253),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B253&'System Detail - Hydro'!C253,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B253)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B253&'System Detail - Hydro'!C253,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},58.331314803304871,48.609108869722654,null,2039,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C253&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C253&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z253&AA253,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B253,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C253,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.438043703538298},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B253,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C253,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.632550652767598},{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B253),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D253),AM253*AC253*(1/(1-AD253))*AF253*(1-AJ253)-AH253)","v":50.241398028490721},1.3955785596042796,{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B253),0)),'Hourly - NLH'!$B$11:$B$8772,$C253,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D253),AN253*AC253*(1/(1-AD253))*AG253*(1-AK253)-AI253)","v":47.827412158835031},1.3285241571577406,{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z253)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z253),0)),'Hourly - NLH'!$B$11:$B$8772,$AA253,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z253&'System Detail - Hydro'!AA253,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z253)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA253,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z253&'System Detail - Hydro'!AA253,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},51.636976588095003,49.155936315992768,null,2039,9,{"$f":"IFERROR((('System Detail - Hydro'!Q253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AO253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":54.040888450561418},{"$f":"IFERROR((('System Detail - Hydro'!R253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AP253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":1.5011187630726777},{"$f":"IFERROR((('System Detail - Hydro'!S253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AQ253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":47.51705054013042},{"$f":"IFERROR((('System Detail - Hydro'!T253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AR253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":1.3199030988714522},{"$f":"IFERROR((('System Detail - Hydro'!U253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AS253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AT253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AU253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":55.542007213634093},{"$f":"IFERROR((('System Detail - Hydro'!X253*'System Detail - Hydro'!$N253)+('System Detail - Hydro'!AV253*'System Detail - Hydro'!$AL253))/SUM('System Detail - Hydro'!$N253+'System Detail - Hydro'!$AL253),\"\")","v":48.836953639001869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q253:R253)*(1-Controls!$C$28))+(SUM(S253:T253)*Controls!$C$28))","v":58.331314803304871}]
[null,2039,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C254&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C254&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B254&C254,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B254,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C254,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.978792299540771},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B254,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C254,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.951103170576317},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B254),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D254),O254*E254*(1/(1-F254))*H254*(1-L254)-J254)","v":56.767956137745799},{"$f":"IF(Controls!$C$42=1,Q254*$D254,0)","v":1.5768697840268706},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B254),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D254),P254*E254*(1/(1-F254))*I254*(1-M254)-K254)","v":44.268363308845203},{"$f":"IF(Controls!$C$42=1,S254*$D254,0)","v":1.2296628104887357},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B254)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B254),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B254&'System Detail - Hydro'!C254,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B254)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B254&'System Detail - Hydro'!C254,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},58.344825921772667,45.498026119333936,null,2039,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C254&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C254&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z254&AA254,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B254,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C254,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.62682209515657},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B254,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C254,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.749839211089729},{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B254),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D254),AM254*AC254*(1/(1-AD254))*AF254*(1-AJ254)-AH254)","v":47.545026390087003},1.3206801970000506,{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B254),0)),'Hourly - NLH'!$B$11:$B$8772,$C254,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D254),AN254*AC254*(1/(1-AD254))*AG254*(1-AK254)-AI254)","v":38.620448017993837},1.0727780541787386,{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z254)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z254),0)),'Hourly - NLH'!$B$11:$B$8772,$AA254,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z254&'System Detail - Hydro'!AA254,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z254)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA254,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z254&'System Detail - Hydro'!AA254,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},48.865706587087054,39.693226072172578,null,2039,10,{"$f":"IFERROR((('System Detail - Hydro'!Q254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AO254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":52.925068742887973},{"$f":"IFERROR((('System Detail - Hydro'!R254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AP254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":1.4701241227656956},{"$f":"IFERROR((('System Detail - Hydro'!S254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AQ254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":41.915065270990468},{"$f":"IFERROR((('System Detail - Hydro'!T254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AR254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":1.164294162026237},{"$f":"IFERROR((('System Detail - Hydro'!U254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AS254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AT254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AU254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":54.395192865653662},{"$f":"IFERROR((('System Detail - Hydro'!X254*'System Detail - Hydro'!$N254)+('System Detail - Hydro'!AV254*'System Detail - Hydro'!$AL254))/SUM('System Detail - Hydro'!$N254+'System Detail - Hydro'!$AL254),\"\")","v":43.079359433016705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q254:R254)*(1-Controls!$C$28))+(SUM(S254:T254)*Controls!$C$28))","v":58.344825921772667}]
[null,2039,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C255&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C255&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B255&C255,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B255,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C255,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.358868754986801},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B255,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C255,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.094001794935359},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B255),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D255),O255*E255*(1/(1-F255))*H255*(1-L255)-J255)","v":65.148071768258987},{"$f":"IF(Controls!$C$42=1,Q255*$D255,0)","v":1.8096481333537919},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B255),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D255),P255*E255*(1/(1-F255))*I255*(1-M255)-K255)","v":55.130814836974167},{"$f":"IF(Controls!$C$42=1,S255*$D255,0)","v":1.5313941526142272},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B255)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B255),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B255&'System Detail - Hydro'!C255,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.487774466486368},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B255)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B255&'System Detail - Hydro'!C255,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.4765481157938138},96.922042483892966,86.626531571868583,null,2039,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C255&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C255&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z255&AA255,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B255,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C255,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.798415686235067},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B255,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C255,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.85260096614406},{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B255),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D255),AM255*AC255*(1/(1-AD255))*AF255*(1-AJ255)-AH255)","v":61.377407072416517},1.7049086354204255,{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B255),0)),'Hourly - NLH'!$B$11:$B$8772,$C255,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D255),AN255*AC255*(1/(1-AD255))*AG255*(1-AK255)-AI255)","v":49.20347293559329},1.3667476340535709,{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z255)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z255),0)),'Hourly - NLH'!$B$11:$B$8772,$AA255,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z255&'System Detail - Hydro'!AA255,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":6.8520360611449478},{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z255)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA255,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z255&'System Detail - Hydro'!AA255,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.33085544215437801},70.265207211136257,57.753112072946195,null,2039,11,{"$f":"IFERROR((('System Detail - Hydro'!Q255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AO255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":63.576961478324627},{"$f":"IFERROR((('System Detail - Hydro'!R255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AP255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":1.766006675881556},{"$f":"IFERROR((('System Detail - Hydro'!S255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AQ255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":52.661089044732137},{"$f":"IFERROR((('System Detail - Hydro'!T255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AR255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":1.4627914365472872},{"$f":"IFERROR((('System Detail - Hydro'!U255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AS255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":19.472883464260775},{"$f":"IFERROR((('System Detail - Hydro'!V255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AT255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":0.99917616844404888},{"$f":"IFERROR((('System Detail - Hydro'!W255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AU255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":85.815027786911017},{"$f":"IFERROR((('System Detail - Hydro'!X255*'System Detail - Hydro'!$N255)+('System Detail - Hydro'!AV255*'System Detail - Hydro'!$AL255))/SUM('System Detail - Hydro'!$N255+'System Detail - Hydro'!$AL255),\"\")","v":74.595940113984256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q255:R255)*(1-Controls!$C$28))+(SUM(S255:T255)*Controls!$C$28))","v":66.957719901612776}]
[null,2039,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C256&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C256&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B256&C256,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B256,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C256,'Long Term Regional Prices'!$A$4:$M$4,0))","v":71.290158894864234},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B256,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C256,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.417859684747498},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B256),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D256),O256*E256*(1/(1-F256))*H256*(1-L256)-J256)","v":74.193238990775555},{"$f":"IF(Controls!$C$42=1,Q256*$D256,0)","v":2.0608999284694685},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B256),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D256),P256*E256*(1/(1-F256))*I256*(1-M256)-K256)","v":57.363462447835815},{"$f":"IF(Controls!$C$42=1,S256*$D256,0)","v":1.5934114383414939},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B256)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B256),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B256&'System Detail - Hydro'!C256,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":233.35053681950225},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B256)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B256&'System Detail - Hydro'!C256,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.214458085175107},330.81913382392241,313.52186879085468,null,2039,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C256&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C256&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z256&AA256,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B256,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C256,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.841441388279065},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B256,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C256,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.038727483825824},{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B256),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D256),AM256*AC256*(1/(1-AD256))*AF256*(1-AJ256)-AH256)","v":71.678425392033262},1.9910447875393575,{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B256),0)),'Hourly - NLH'!$B$11:$B$8772,$C256,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D256),AN256*AC256*(1/(1-AD256))*AG256*(1-AK256)-AI256)","v":49.955333801793124},1.3876324212181115,{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z256)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z256),0)),'Hourly - NLH'!$B$11:$B$8772,$AA256,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z256&'System Detail - Hydro'!AA256,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.198680325266722},{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z256)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA256,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z256&'System Detail - Hydro'!AA256,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.5553895592199933},108.42354006405932,86.097036107497942,null,2039,12,{"$f":"IFERROR((('System Detail - Hydro'!Q256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AO256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":73.25018389124719},{"$f":"IFERROR((('System Detail - Hydro'!R256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AP256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":2.0347042506206772},{"$f":"IFERROR((('System Detail - Hydro'!S256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AQ256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":54.585414205569805},{"$f":"IFERROR((('System Detail - Hydro'!T256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AR256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":1.5162443069202256},{"$f":"IFERROR((('System Detail - Hydro'!U256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AS256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":157.91859063416393},{"$f":"IFERROR((('System Detail - Hydro'!V256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AT256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":14.21730738794194},{"$f":"IFERROR((('System Detail - Hydro'!W256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AU256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":247.42078616397373},{"$f":"IFERROR((('System Detail - Hydro'!X256*'System Detail - Hydro'!$N256)+('System Detail - Hydro'!AV256*'System Detail - Hydro'!$AL256))/SUM('System Detail - Hydro'!$N256+'System Detail - Hydro'!$AL256),\"\")","v":228.23755653459591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q256:R256)*(1-Controls!$C$28))+(SUM(S256:T256)*Controls!$C$28))","v":76.254138919245023}]
[null,2040,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.1132639481983735,{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C257&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C257&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B257&C257,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B257,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C257,'Long Term Regional Prices'!$A$4:$M$4,0))","v":89.721539955349641},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B257,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C257,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":65.469084032031262},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B257),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D257),O257*E257*(1/(1-F257))*H257*(1-L257)-J257)","v":96.657024062570557},{"$f":"IF(Controls!$C$42=1,Q257*$D257,0)","v":2.6848868803448513},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B257),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D257),P257*E257*(1/(1-F257))*I257*(1-M257)-K257)","v":72.804481190238903},{"$f":"IF(Controls!$C$42=1,S257*$D257,0)","v":2.022323760469265},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B257)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B257),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B257&'System Detail - Hydro'!C257,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":423.81447396789446},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B257)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B257&'System Detail - Hydro'!C257,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":45.02933447583996},568.18571938664979,543.67061339444263,null,2040,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10506653822933608,{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C257&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C257&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z257&AA257,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B257,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C257,'Long Term Regional Prices'!$A$4:$M$4,0))","v":80.863801208192044},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B257,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C257,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.645779842948713},{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B257),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D257),AM257*AC257*(1/(1-AD257))*AF257*(1-AJ257)-AH257)","v":84.991823341340151},2.360857202452574,{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B257),0)),'Hourly - NLH'!$B$11:$B$8772,$C257,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D257),AN257*AC257*(1/(1-AD257))*AG257*(1-AK257)-AI257)","v":54.53331654350918},1.5147971660557118,{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z257)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z257),0)),'Hourly - NLH'!$B$11:$B$8772,$AA257,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z257&'System Detail - Hydro'!AA257,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":39.875833572959749},{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z257)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA257,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z257&'System Detail - Hydro'!AA257,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":3.388726293978094},130.61724041073057,99.312673576502732,null,2040,1,{"$f":"IFERROR((('System Detail - Hydro'!Q257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AO257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":92.282573792109162},{"$f":"IFERROR((('System Detail - Hydro'!R257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AP257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":2.5633757511352475},{"$f":"IFERROR((('System Detail - Hydro'!S257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AQ257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":65.952794447715249},{"$f":"IFERROR((('System Detail - Hydro'!T257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AR257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":1.8320012875641825},{"$f":"IFERROR((('System Detail - Hydro'!U257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AS257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":279.83748381979393},{"$f":"IFERROR((('System Detail - Hydro'!V257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AT257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":29.414106407641757},{"$f":"IFERROR((('System Detail - Hydro'!W257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AU257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":404.0975397706801},{"$f":"IFERROR((('System Detail - Hydro'!X257*'System Detail - Hydro'!$N257)+('System Detail - Hydro'!AV257*'System Detail - Hydro'!$AL257))/SUM('System Detail - Hydro'!$N257+'System Detail - Hydro'!$AL257),\"\")","v":377.0363859627152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q257:R257)*(1-Controls!$C$28))+(SUM(S257:T257)*Controls!$C$28))","v":99.341910942915405}]
[null,2040,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11318113298725287,{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C258&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C258&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B258&C258,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":435},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B258,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C258,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.559215260349916},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B258,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C258,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.044213652693578},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B258),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D258),O258*E258*(1/(1-F258))*H258*(1-L258)-J258)","v":81.867066105644426},{"$f":"IF(Controls!$C$42=1,Q258*$D258,0)","v":2.2740593748994407},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B258),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D258),P258*E258*(1/(1-F258))*I258*(1-M258)-K258)","v":59.474632154591554},{"$f":"IF(Controls!$C$42=1,S258*$D258,0)","v":1.6520543761188937},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B258)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B258),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B258&'System Detail - Hydro'!C258,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":328.00532804525932},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B258)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B258&'System Detail - Hydro'!C258,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":28.699169546881009},440.84562307268419,417.8311841228508,null,2040,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10687454027644218,{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C258&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C258&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z258&AA258,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":261},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B258,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C258,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.791078831533028},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B258,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C258,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.75021628512804},{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B258),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D258),AM258*AC258*(1/(1-AD258))*AF258*(1-AJ258)-AH258)","v":71.828279930167497},1.9952073663824252,{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B258),0)),'Hourly - NLH'!$B$11:$B$8772,$C258,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D258),AN258*AC258*(1/(1-AD258))*AG258*(1-AK258)-AI258)","v":48.453800896599247},1.3459236469550906,{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z258)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z258),0)),'Hourly - NLH'!$B$11:$B$8772,$AA258,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z258&'System Detail - Hydro'!AA258,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":34.895076654423399},{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z258)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA258,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z258&'System Detail - Hydro'!AA258,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.1279531791712727},110.8465171301446,86.82275437714901,null,2040,2,{"$f":"IFERROR((('System Detail - Hydro'!Q258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AO258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":78.102521289840567},{"$f":"IFERROR((('System Detail - Hydro'!R258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AP258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":2.1694898717055597},{"$f":"IFERROR((('System Detail - Hydro'!S258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AQ258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":55.341820432844436},{"$f":"IFERROR((('System Detail - Hydro'!T258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AR258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":1.5372553526824675},{"$f":"IFERROR((('System Detail - Hydro'!U258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AS258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":218.08898377369584},{"$f":"IFERROR((('System Detail - Hydro'!V258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AT258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":18.734963408989856},{"$f":"IFERROR((('System Detail - Hydro'!W258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AU258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":317.0959583442318},{"$f":"IFERROR((('System Detail - Hydro'!X258*'System Detail - Hydro'!$N258)+('System Detail - Hydro'!AV258*'System Detail - Hydro'!$AL258))/SUM('System Detail - Hydro'!$N258+'System Detail - Hydro'!$AL258),\"\")","v":293.70302296821262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q258:R258)*(1-Controls!$C$28))+(SUM(S258:T258)*Controls!$C$28))","v":84.141125480543863}]
[null,2040,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10753877892213271,{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C259&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C259&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B259&C259,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B259,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C259,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.130651633169848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B259,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C259,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.422094655398041},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B259),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D259),O259*E259*(1/(1-F259))*H259*(1-L259)-J259)","v":63.848312104677049},{"$f":"IF(Controls!$C$42=1,Q259*$D259,0)","v":1.7735441077829908},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B259),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D259),P259*E259*(1/(1-F259))*I259*(1-M259)-K259)","v":53.160612232440364},{"$f":"IF(Controls!$C$42=1,S259*$D259,0)","v":1.4766669232603653},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B259)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B259),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B259&'System Detail - Hydro'!C259,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":95.643434559898878},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B259)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B259&'System Detail - Hydro'!C259,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":8.6453311960948511},169.91062196845377,158.92604491169445,null,2040,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10264200884853854,{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C259&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C259&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z259&AA259,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B259,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C259,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.984594242083112},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B259,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C259,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.955930733635817},{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B259),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D259),AM259*AC259*(1/(1-AD259))*AF259*(1-AJ259)-AH259)","v":52.448480071210057},1.4568856987161338,{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B259),0)),'Hourly - NLH'!$B$11:$B$8772,$C259,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D259),AN259*AC259*(1/(1-AD259))*AG259*(1-AK259)-AI259)","v":44.645101156276084},1.2401276319924657,{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z259)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z259),0)),'Hourly - NLH'!$B$11:$B$8772,$AA259,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z259&'System Detail - Hydro'!AA259,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":15.983094239667414},{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z259)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA259,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z259&'System Detail - Hydro'!AA259,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":1.0654029153644451},70.953862924958045,62.933725943300409,null,2040,3,{"$f":"IFERROR((('System Detail - Hydro'!Q259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AO259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":59.573375092126923},{"$f":"IFERROR((('System Detail - Hydro'!R259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AP259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":1.6547972043829193},{"$f":"IFERROR((('System Detail - Hydro'!S259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AQ259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":49.967295578878762},{"$f":"IFERROR((('System Detail - Hydro'!T259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AR259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":1.3879646890349029},{"$f":"IFERROR((('System Detail - Hydro'!U259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AS259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":65.770806939812076},{"$f":"IFERROR((('System Detail - Hydro'!V259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AT259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":5.8028580908209495},{"$f":"IFERROR((('System Detail - Hydro'!W259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AU259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":132.80183732714286},{"$f":"IFERROR((('System Detail - Hydro'!X259*'System Detail - Hydro'!$N259)+('System Detail - Hydro'!AV259*'System Detail - Hydro'!$AL259))/SUM('System Detail - Hydro'!$N259+'System Detail - Hydro'!$AL259),\"\")","v":122.92892529854667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q259:R259)*(1-Controls!$C$28))+(SUM(S259:T259)*Controls!$C$28))","v":65.621856212460045}]
[null,2040,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10136160058534047,{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C260&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C260&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B260&C260,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B260,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C260,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.950246180348493},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B260,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C260,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.361616255025005},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B260),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D260),O260*E260*(1/(1-F260))*H260*(1-L260)-J260)","v":46.318782013029136},{"$f":"IF(Controls!$C$42=1,Q260*$D260,0)","v":1.2866182395583645},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B260),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D260),P260*E260*(1/(1-F260))*I260*(1-M260)-K260)","v":38.77211135361437},{"$f":"IF(Controls!$C$42=1,S260*$D260,0)","v":1.0769908768265093},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B260)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B260),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B260&'System Detail - Hydro'!C260,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.7194887174297515},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B260)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B260&'System Detail - Hydro'!C260,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},49.324888970017255,41.568590947870632,null,2040,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.8474135043985347E-2,{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C260&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C260&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z260&AA260,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B260,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C260,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.721412722222027},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B260,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C260,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.954904757725132},{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B260),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D260),AM260*AC260*(1/(1-AD260))*AF260*(1-AJ260)-AH260)","v":41.075680036737197},1.1409781699929742,{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B260),0)),'Hourly - NLH'!$B$11:$B$8772,$C260,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D260),AN260*AC260*(1/(1-AD260))*AG260*(1-AK260)-AI260)","v":40.615986651306486},1.1282090541269068,{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z260)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z260),0)),'Hourly - NLH'!$B$11:$B$8772,$AA260,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z260&'System Detail - Hydro'!AA260,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":5.4910614479724842},{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z260)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA260,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z260&'System Detail - Hydro'!AA260,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":6.688785269324439E-2},47.774607507395899,47.302145006099117,null,2040,4,{"$f":"IFERROR((('System Detail - Hydro'!Q260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AO260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":44.134156189574163},{"$f":"IFERROR((('System Detail - Hydro'!R260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AP260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":1.2259348772394518},{"$f":"IFERROR((('System Detail - Hydro'!S260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AQ260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":39.540392727652751},{"$f":"IFERROR((('System Detail - Hydro'!T260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AR260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":1.0983317840350082},{"$f":"IFERROR((('System Detail - Hydro'!U260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AS260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":3.2909773551558903},{"$f":"IFERROR((('System Detail - Hydro'!V260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AT260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":2.7869938622185161E-2},{"$f":"IFERROR((('System Detail - Hydro'!W260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AU260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":48.678938360591687},{"$f":"IFERROR((('System Detail - Hydro'!X260*'System Detail - Hydro'!$N260)+('System Detail - Hydro'!AV260*'System Detail - Hydro'!$AL260))/SUM('System Detail - Hydro'!$N260+'System Detail - Hydro'!$AL260),\"\")","v":43.957571805465832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q260:R260)*(1-Controls!$C$28))+(SUM(S260:T260)*Controls!$C$28))","v":47.605400252587501}]
[null,2040,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B261,FX,2,FALSE)","v":1.20240349059976},9.2386358496808679E-2,{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C261&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C261&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B261&C261,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B261,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C261,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.723125778216463},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B261,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C261,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.988050846352415},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B261),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D261),O261*E261*(1/(1-F261))*H261*(1-L261)-J261)","v":53.780180243308592},{"$f":"IF(Controls!$C$42=1,Q261*$D261,0)","v":1.4938769505707925},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B261),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D261),P261*E261*(1/(1-F261))*I261*(1-M261)-K261)","v":44.057945583279825},{"$f":"IF(Controls!$C$42=1,S261*$D261,0)","v":1.2238179399659606},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B261)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B261),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B261&'System Detail - Hydro'!C261,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B261)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B261&'System Detail - Hydro'!C261,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"Q261+R261+U261+V261","v":55.274057193879386},{"$f":"S261+T261+U261+V261","v":45.281763523245786},null,2040,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z261,FX,2,FALSE)","v":1.20240349059976},8.777017635431586E-2,{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C261&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C261&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z261&AA261,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B261,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C261,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.987170149779338},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B261,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C261,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.601482228011072},{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B261),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D261),AM261*AC261*(1/(1-AD261))*AF261*(1-AJ261)-AH261)","v":47.85050577842852},1.3291656393145479,{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B261),0)),'Hourly - NLH'!$B$11:$B$8772,$C261,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D261),AN261*AC261*(1/(1-AD261))*AG261*(1-AK261)-AI261)","v":42.057457610424606},{"$f":"AQ261*D261","v":1.1682494599232718},{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z261)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z261),0)),'Hourly - NLH'!$B$11:$B$8772,$AA261,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z261&'System Detail - Hydro'!AA261,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z261)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA261,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z261&'System Detail - Hydro'!AA261,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},49.179671417743066,43.22570707034788,null,2040,5,{"$f":"IFERROR((('System Detail - Hydro'!Q261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AO261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":51.30948254960856},{"$f":"IFERROR((('System Detail - Hydro'!R261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AP261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":1.4252472375473573},{"$f":"IFERROR((('System Detail - Hydro'!S261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AQ261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":43.224408927923484},{"$f":"IFERROR((('System Detail - Hydro'!T261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AR261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":1.2006644066148402},{"$f":"IFERROR((('System Detail - Hydro'!U261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AS261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AT261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AU261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":52.734729787155914},{"$f":"IFERROR((('System Detail - Hydro'!X261*'System Detail - Hydro'!$N261)+('System Detail - Hydro'!AV261*'System Detail - Hydro'!$AL261))/SUM('System Detail - Hydro'!$N261+'System Detail - Hydro'!$AL261),\"\")","v":44.425073334538325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q261:R261)*(1-Controls!$C$28))+(SUM(S261:T261)*Controls!$C$28))","v":55.274057193879386}]
[null,2040,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.872270496413967E-2,{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C262&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C262&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B262&C262,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B262,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C262,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.78411927435608},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B262,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C262,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.065306564811358},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B262),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D262),O262*E262*(1/(1-F262))*H262*(1-L262)-J262)","v":60.681872053801811},{"$f":"IF(Controls!$C$42=1,Q262*$D262,0)","v":1.6855884373860832},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B262),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D262),P262*E262*(1/(1-F262))*I262*(1-M262)-K262)","v":52.638476429764523},{"$f":"IF(Controls!$C$42=1,S262*$D262,0)","v":1.4621633154785325},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B262)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B262),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B262&'System Detail - Hydro'!C262,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B262)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B262&'System Detail - Hydro'!C262,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},62.367460491187892,54.100639745243058,null,2040,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.198813412042541E-2,{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C262&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C262&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z262&AA262,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B262,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C262,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.805034432551658},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B262,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C262,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.468758966234468},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B262),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D262),AM262*AC262*(1/(1-AD262))*AF262*(1-AJ262)-AH262)","v":51.952985285348831},{"$f":"AO262*$D262","v":1.4431221107850913},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B262),0)),'Hourly - NLH'!$B$11:$B$8772,$C262,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D262),AN262*AC262*(1/(1-AD262))*AG262*(1-AK262)-AI262)","v":50.201681401089786},1.3944753324681816,{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z262)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z262),0)),'Hourly - NLH'!$B$11:$B$8772,$AA262,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z262&'System Detail - Hydro'!AA262,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z262)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA262,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z262&'System Detail - Hydro'!AA262,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},{"$f":"AO262+AP262+AS262+AT262","v":53.396107396133921},{"$f":"AQ262+AR262+AS262+AT262","v":51.596156733557969},null,2040,6,{"$f":"IFERROR((('System Detail - Hydro'!Q262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AO262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":57.044835900279736},{"$f":"IFERROR((('System Detail - Hydro'!R262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AP262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":1.5845608013023367},{"$f":"IFERROR((('System Detail - Hydro'!S262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AQ262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":51.623145167816723},{"$f":"IFERROR((('System Detail - Hydro'!T262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AR262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":1.4339599892242196},{"$f":"IFERROR((('System Detail - Hydro'!U262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AS262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AT262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AU262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":58.629396701582081},{"$f":"IFERROR((('System Detail - Hydro'!X262*'System Detail - Hydro'!$N262)+('System Detail - Hydro'!AV262*'System Detail - Hydro'!$AL262))/SUM('System Detail - Hydro'!$N262+'System Detail - Hydro'!$AL262),\"\")","v":53.057105157040944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q262:R262)*(1-Controls!$C$28))+(SUM(S262:T262)*Controls!$C$28))","v":62.367460491187892}]
[null,2040,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.6120607855499076E-2,{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C263&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C263&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B263&C263,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B263,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C263,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.795938912367404},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B263,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C263,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":65.010426975530649},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B263),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D263),O263*E263*(1/(1-F263))*H263*(1-L263)-J263)","v":73.459262840251284},{"$f":"IF(Controls!$C$42=1,Q263*$D263,0)","v":2.0405119333274606},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B263),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D263),P263*E263*(1/(1-F263))*I263*(1-M263)-K263)","v":69.750572979612798},{"$f":"IF(Controls!$C$42=1,S263*$D263,0)","v":1.9374939390671537},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B263)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B263),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B263&'System Detail - Hydro'!C263,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B263)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B263&'System Detail - Hydro'!C263,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},75.49977477357875,71.688066918679951,null,2040,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.7343074551320307E-2,{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C263&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C263&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z263&AA263,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B263,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C263,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.937432056299969},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B263,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C263,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.22690548622294},{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B263),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D263),AM263*AC263*(1/(1-AD263))*AF263*(1-AJ263)-AH263)","v":52.951736247034475},1.4708648783673595,{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B263),0)),'Hourly - NLH'!$B$11:$B$8772,$C263,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D263),AN263*AC263*(1/(1-AD263))*AG263*(1-AK263)-AI263)","v":54.510262211711215},1.5141567752141791,{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z263)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z263),0)),'Hourly - NLH'!$B$11:$B$8772,$AA263,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z263&'System Detail - Hydro'!AA263,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z263)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA263,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z263&'System Detail - Hydro'!AA263,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},54.422601125401833,56.024418986925397,null,2040,7,{"$f":"IFERROR((('System Detail - Hydro'!Q263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AO263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":64.914460093077608},{"$f":"IFERROR((('System Detail - Hydro'!R263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AP263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":1.8031589937607519},{"$f":"IFERROR((('System Detail - Hydro'!S263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AQ263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":63.400443492987137},{"$f":"IFERROR((('System Detail - Hydro'!T263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AR263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":1.7611034541284143},{"$f":"IFERROR((('System Detail - Hydro'!U263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AS263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AT263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AU263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":66.717619086838369},{"$f":"IFERROR((('System Detail - Hydro'!X263*'System Detail - Hydro'!$N263)+('System Detail - Hydro'!AV263*'System Detail - Hydro'!$AL263))/SUM('System Detail - Hydro'!$N263+'System Detail - Hydro'!$AL263),\"\")","v":65.161546947115554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q263:R263)*(1-Controls!$C$28))+(SUM(S263:T263)*Controls!$C$28))","v":75.49977477357875}]
[null,2040,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.4588790452980817E-2,{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C264&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C264&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B264&C264,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B264,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C264,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.092732414037002},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B264,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C264,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":63.357344814567874},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B264),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D264),O264*E264*(1/(1-F264))*H264*(1-L264)-J264)","v":70.133257390497675},{"$f":"IF(Controls!$C$42=1,Q264*$D264,0)","v":1.948123941015405},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B264),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D264),P264*E264*(1/(1-F264))*I264*(1-M264)-K264)","v":67.569164390113997},{"$f":"IF(Controls!$C$42=1,S264*$D264,0)","v":1.8768999433444475},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B264)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B264),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B264&'System Detail - Hydro'!C264,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B264)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B264&'System Detail - Hydro'!C264,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},72.081381331513086,69.446064333458438,null,2040,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.511233691700854E-2,{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C264&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C264&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z264&AA264,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B264,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C264,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.146324777958846},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B264,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C264,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.288124640435434},{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B264),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D264),AM264*AC264*(1/(1-AD264))*AF264*(1-AJ264)-AH264)","v":56.533127130854638},1.5703468300476715,{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B264),0)),'Hourly - NLH'!$B$11:$B$8772,$C264,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D264),AN264*AC264*(1/(1-AD264))*AG264*(1-AK264)-AI264)","v":60.554139777284725},1.6820403588398691,{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z264)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z264),0)),'Hourly - NLH'!$B$11:$B$8772,$AA264,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z264&'System Detail - Hydro'!AA264,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z264)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA264,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z264&'System Detail - Hydro'!AA264,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},58.103473960902306,62.236180136124595,null,2040,8,{"$f":"IFERROR((('System Detail - Hydro'!Q264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AO264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":64.466536448979753},{"$f":"IFERROR((('System Detail - Hydro'!R264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AP264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":1.7907168114455161},{"$f":"IFERROR((('System Detail - Hydro'!S264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AQ264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":64.646237468101802},{"$f":"IFERROR((('System Detail - Hydro'!T264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AR264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":1.7957084498008733},{"$f":"IFERROR((('System Detail - Hydro'!U264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AS264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AT264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AU264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":66.257253260425259},{"$f":"IFERROR((('System Detail - Hydro'!X264*'System Detail - Hydro'!$N264)+('System Detail - Hydro'!AV264*'System Detail - Hydro'!$AL264))/SUM('System Detail - Hydro'!$N264+'System Detail - Hydro'!$AL264),\"\")","v":66.441945917902672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q264:R264)*(1-Controls!$C$28))+(SUM(S264:T264)*Controls!$C$28))","v":72.081381331513086}]
[null,2040,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7390146777513264E-2,{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C265&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C265&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B265&C265,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B265,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C265,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.275504662210906},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B265,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C265,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.293494137856676},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B265),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D265),O265*E265*(1/(1-F265))*H265*(1-L265)-J265)","v":58.793711267425351},{"$f":"IF(Controls!$C$42=1,Q265*$D265,0)","v":1.633140121575718},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B265),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D265),P265*E265*(1/(1-F265))*I265*(1-M265)-K265)","v":49.103727247936092},{"$f":"IF(Controls!$C$42=1,S265*$D265,0)","v":1.3639769519354414},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B265)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B265),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B265&'System Detail - Hydro'!C265,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B265)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B265&'System Detail - Hydro'!C265,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},60.426851389001072,50.467704199871534,null,2040,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,7.8617880840582785E-2,{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C265&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C265&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z265&AA265,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B265,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C265,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.527391110050111},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B265,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C265,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.941848553499163},{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B265),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D265),AM265*AC265*(1/(1-AD265))*AF265*(1-AJ265)-AH265)","v":51.392914858790647},1.4275647754034249,{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B265),0)),'Hourly - NLH'!$B$11:$B$8772,$C265,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D265),AN265*AC265*(1/(1-AD265))*AG265*(1-AK265)-AI265)","v":49.330218623793172},1.3702683076796063,{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z265)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z265),0)),'Hourly - NLH'!$B$11:$B$8772,$AA265,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z265&'System Detail - Hydro'!AA265,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z265)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA265,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z265&'System Detail - Hydro'!AA265,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},52.820479634194072,50.700486931472781,null,2040,9,{"$f":"IFERROR((('System Detail - Hydro'!Q265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AO265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":55.710046097160891},{"$f":"IFERROR((('System Detail - Hydro'!R265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AP265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":1.5474837273372626},{"$f":"IFERROR((('System Detail - Hydro'!S265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AQ265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":49.198098654543202},{"$f":"IFERROR((('System Detail - Hydro'!T265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AR265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":1.3665983501621768},{"$f":"IFERROR((('System Detail - Hydro'!U265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AS265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AT265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AU265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":57.257529824498157},{"$f":"IFERROR((('System Detail - Hydro'!X265*'System Detail - Hydro'!$N265)+('System Detail - Hydro'!AV265*'System Detail - Hydro'!$AL265))/SUM('System Detail - Hydro'!$N265+'System Detail - Hydro'!$AL265),\"\")","v":50.56469700470538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q265:R265)*(1-Controls!$C$28))+(SUM(S265:T265)*Controls!$C$28))","v":60.426851389001072}]
[null,2040,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.4843255560861442E-2,{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C266&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C266&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B266&C266,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":434},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B266,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C266,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.401661977123211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B266,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C266,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.587432553009933},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B266),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D266),O266*E266*(1/(1-F266))*H266*(1-L266)-J266)","v":57.148810345939452},{"$f":"IF(Controls!$C$42=1,Q266*$D266,0)","v":1.5874489475881377},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B266),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D266),P266*E266*(1/(1-F266))*I266*(1-M266)-K266)","v":46.209486715970264},{"$f":"IF(Controls!$C$42=1,S266*$D266,0)","v":1.2835822935213046},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B266)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B266),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B266&'System Detail - Hydro'!C266,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B266)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B266&'System Detail - Hydro'!C266,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},58.736259293527588,47.49306900949157,null,2040,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,8.7733731545398638E-2,{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C266&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C266&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z266&AA266,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":310},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B266,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C266,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.058572210162453},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B266,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C266,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.237047167211962},{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B266),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D266),AM266*AC266*(1/(1-AD266))*AF266*(1-AJ266)-AH266)","v":44.388512125322137},1.2330002397565669,{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B266),0)),'Hourly - NLH'!$B$11:$B$8772,$C266,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D266),AN266*AC266*(1/(1-AD266))*AG266*(1-AK266)-AI266)","v":41.602619441526464},1.1556152096533259,{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z266)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z266),0)),'Hourly - NLH'!$B$11:$B$8772,$AA266,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z266&'System Detail - Hydro'!AA266,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z266)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA266,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z266&'System Detail - Hydro'!AA266,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0},45.621512365078701,42.758234651179791,null,2040,10,{"$f":"IFERROR((('System Detail - Hydro'!Q266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AO266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":51.832019420682236},{"$f":"IFERROR((('System Detail - Hydro'!R266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AP266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":1.43976198599165},{"$f":"IFERROR((('System Detail - Hydro'!S266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AQ266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":44.289958684952012},{"$f":"IFERROR((('System Detail - Hydro'!T266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AR266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":1.2302626752429802},{"$f":"IFERROR((('System Detail - Hydro'!U266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AS266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!V266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AT266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":0},{"$f":"IFERROR((('System Detail - Hydro'!W266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AU266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":53.271781406673881},{"$f":"IFERROR((('System Detail - Hydro'!X266*'System Detail - Hydro'!$N266)+('System Detail - Hydro'!AV266*'System Detail - Hydro'!$AL266))/SUM('System Detail - Hydro'!$N266+'System Detail - Hydro'!$AL266),\"\")","v":45.520221360194988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q266:R266)*(1-Controls!$C$28))+(SUM(S266:T266)*Controls!$C$28))","v":58.736259293527588}]
[null,2040,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10401136763812584,{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C267&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C267&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B267&C267,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":420},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B267,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C267,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.92757541064212},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B267,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C267,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.712630220595905},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B267),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D267),O267*E267*(1/(1-F267))*H267*(1-L267)-J267)","v":66.912259374558801},{"$f":"IF(Controls!$C$42=1,Q267*$D267,0)","v":1.8586527887790936},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B267),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D267),P267*E267*(1/(1-F267))*I267*(1-M267)-K267)","v":57.070512811402388},{"$f":"IF(Controls!$C$42=1,S267*$D267,0)","v":1.585274040743232},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B267)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B267),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B267&'System Detail - Hydro'!C267,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":29.171530721679211},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B267)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B267&'System Detail - Hydro'!C267,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":1.5064876234773139},99.448930508494414,89.333805197302141,null,2040,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,9.5603437130742902E-2,{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C267&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C267&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z267&AA267,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":300},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B267,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C267,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.868162933051003},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B267,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C267,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.736890582459189},{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B267),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D267),AM267*AC267*(1/(1-AD267))*AF267*(1-AJ267)-AH267)","v":62.529498028273267},1.736910798970809,{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B267),0)),'Hourly - NLH'!$B$11:$B$8772,$C267,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D267),AN267*AC267*(1/(1-AD267))*AG267*(1-AK267)-AI267)","v":51.457030336508467},1.4293457406940611,{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z267)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z267),0)),'Hourly - NLH'!$B$11:$B$8772,$AA267,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z267&'System Detail - Hydro'!AA267,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":7.0164968730320423},{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z267)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA267,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z267&'System Detail - Hydro'!AA267,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":0.33756409522606162},71.620469795502174,60.240437045460631,null,2040,11,{"$f":"IFERROR((('System Detail - Hydro'!Q267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AO267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":65.086108813606486},{"$f":"IFERROR((('System Detail - Hydro'!R267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AP267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":1.8079269596923084},{"$f":"IFERROR((('System Detail - Hydro'!S267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AQ267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":54.731561780196593},{"$f":"IFERROR((('System Detail - Hydro'!T267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AR267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":1.520303915722744},{"$f":"IFERROR((('System Detail - Hydro'!U267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AS267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":19.940266618076222},{"$f":"IFERROR((('System Detail - Hydro'!V267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AT267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":1.0194361533726255},{"$f":"IFERROR((('System Detail - Hydro'!W267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AU267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":87.853738544747642},{"$f":"IFERROR((('System Detail - Hydro'!X267*'System Detail - Hydro'!$N267)+('System Detail - Hydro'!AV267*'System Detail - Hydro'!$AL267))/SUM('System Detail - Hydro'!$N267+'System Detail - Hydro'!$AL267),\"\")","v":77.211568467368181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q267:R267)*(1-Controls!$C$28))+(SUM(S267:T267)*Controls!$C$28))","v":68.770912163337897}]
[null,2040,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.11135302020278021,{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C268&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C268&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$T$3:$T$266,MATCH(B268&C268,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":465},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B268,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C268,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.497678690897459},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B268,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C268,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.608402173414056},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=W$4)*('Hourly - NLH'!$BC$11:$BH$11=$B268),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D268),O268*E268*(1/(1-F268))*H268*(1-L268)-J268)","v":76.747709544039807},{"$f":"IF(Controls!$C$42=1,Q268*$D268,0)","v":2.1318566389745079},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=X$4)*('Hourly - NLH'!$BC$11:$BH$11=$B268),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\")/(1+$D268),P268*E268*(1/(1-F268))*I268*(1-M268)-K268)","v":60.049424944972706},{"$f":"IF(Controls!$C$42=1,S268*$D268,0)","v":1.6680206614124711},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B268)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!B268),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$H$3:$H$230,MATCH('System Detail - Hydro'!B268&'System Detail - Hydro'!C268,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":238.95135654624661},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!B268)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"On-Peak\"),INDEX('Capacity - NLH'!$N$3:$N$230,MATCH('System Detail - Hydro'!B268&'System Detail - Hydro'!C268,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":21.644617064790154},339.47553979405109,322.31341921742194,null,2040,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,0.10332889445568275,{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C268&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C268&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$U$3:$U$266,MATCH(Z268&AA268,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":279},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B268,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C268,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.490552021325513},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B268,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C268,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.513318402521406},{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AU$4)*('Hourly - NLH'!$BC$11:$BH$11=$B268),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D268),AM268*AC268*(1/(1-AD268))*AF268*(1-AJ268)-AH268)","v":72.335953526207135},2.0093092507588981,{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BC$11:$BH$8772,,MATCH(1,('Hourly - NLH'!$BC$12:$BH$12=AV$4)*('Hourly - NLH'!$BC$11:$BH$11=$B268),0)),'Hourly - NLH'!$B$11:$B$8772,$C268,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\")/(1+$D268),AN268*AC268*(1/(1-AD268))*AG268*(1-AK268)-AI268)","v":51.71142916953216},1.4364122947886522,{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BQ$11:$BS$8772,,MATCH(1,('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z268)*('Hourly - NLH'!$BQ$11:$BS$11='System Detail - Hydro'!Z268),0)),'Hourly - NLH'!$B$11:$B$8772,$AA268,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$I$3:$I$230,MATCH('System Detail - Hydro'!Z268&'System Detail - Hydro'!AA268,'Capacity - NLH'!$A$3:$A$230&'Capacity - NLH'!$B$3:$B$230,0)))","v":32.971504790977654},{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX('Hourly - NLH'!$BJ$11:$BO$8772,,MATCH(1,('Hourly - NLH'!$BJ$11:$BO$11='System Detail - Hydro'!Z268)*('Hourly - NLH'!$BJ$12:$BO$12=\"Trans\"),0)),'Hourly - NLH'!$B$11:$B$8772,$AA268,'Hourly - NLH'!$G$11:$G$8772,\"Off-Peak\"),INDEX('Capacity - NLH'!$O$3:$O$230,MATCH('System Detail - Hydro'!Z268&'System Detail - Hydro'!AA268,'Capacity - NLH'!$K$3:$K$230&'Capacity - NLH'!$L$3:$L$230,0)))","v":2.6072043998772321},109.92397196782092,88.7265506551757,null,2040,12,{"$f":"IFERROR((('System Detail - Hydro'!Q268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AO268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":75.09330103735256},{"$f":"IFERROR((('System Detail - Hydro'!R268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AP268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":2.0859013683936545},{"$f":"IFERROR((('System Detail - Hydro'!S268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AQ268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":56.922676529182503},{"$f":"IFERROR((('System Detail - Hydro'!T268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AR268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":1.581167523928539},{"$f":"IFERROR((('System Detail - Hydro'!U268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AS268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":161.70891213802076},{"$f":"IFERROR((('System Detail - Hydro'!V268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AT268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":14.505587315447807},{"$f":"IFERROR((('System Detail - Hydro'!W268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AU268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":253.39370185921476},{"$f":"IFERROR((('System Detail - Hydro'!X268*'System Detail - Hydro'!$N268)+('System Detail - Hydro'!AV268*'System Detail - Hydro'!$AL268))/SUM('System Detail - Hydro'!$N268+'System Detail - Hydro'!$AL268),\"\")","v":234.71834350657957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q268:R268)*(1-Controls!$C$28))+(SUM(S268:T268)*Controls!$C$28))","v":78.879566183014319}]

{"sheet":"Summary 2021 - Hydro","index":9,"n_rows":72,"n_cols":49,"rows_kept":72,"cut":false,"hidden":false,"merged":[[32,32,32,37],[35,35,36,35],[35,36,36,36],[0,42,0,45],[1,32,1,37],[17,35,18,35],[17,36,18,36],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,34,5,34],[17,34,18,34],[17,37,18,37],[35,34,36,34],[35,37,36,37],[2,2,2,9],[2,12,2,19],[2,22,2,29],[3,8,4,9],[3,18,4,19],[3,28,4,29],[4,4,4,5],[4,6,4,7],[4,14,4,15],[4,16,4,17],[4,24,4,25],[4,26,4,27],[5,12,5,13],[5,22,5,23],[22,8,23,9],[22,18,23,19],[22,28,23,29],[23,26,23,27],[21,2,21,9],[21,12,21,19],[21,22,21,29],[5,2,5,3],[23,4,23,5],[23,6,23,7],[23,14,23,15],[23,16,23,17],[23,24,23,25],[24,2,24,3],[24,12,24,13],[24,22,24,23],[40,2,40,9],[40,12,40,19],[40,22,40,29],[41,8,42,9],[41,18,42,19],[41,28,42,29],[42,4,42,5],[42,6,42,7],[42,14,42,15],[42,16,42,17],[42,24,42,25],[42,26,42,27],[43,2,43,3],[43,12,43,13],[43,22,43,23],[61,2,61,9],[61,12,61,19],[61,22,61,29],[62,8,63,9],[62,18,63,19],[62,28,63,29],[63,4,63,5],[63,6,63,7],[63,14,63,15],[63,16,63,17],[63,24,63,25],[63,26,63,27],[87,14,87,15],[87,16,87,17],[87,24,87,25],[87,26,87,27],[64,0,64,1],[64,2,64,3],[64,12,64,13],[64,22,64,23],[73,2,73,9],[73,12,73,19],[73,22,73,29],[74,8,75,9],[74,18,75,19],[74,28,75,29],[75,4,75,5],[75,6,75,7],[75,14,75,15],[75,16,75,17],[75,24,75,25],[75,26,75,27],[61,34,62,34],[61,35,62,35],[61,36,62,36],[61,37,62,37],[48,34,49,34],[48,35,49,35],[48,36,49,36],[48,37,49,37],[88,0,88,1],[88,2,88,3],[88,12,88,13],[88,22,88,23],[86,8,87,9],[86,18,87,19],[76,0,76,1],[76,2,76,3],[76,12,76,13],[76,22,76,23],[85,2,85,9],[85,12,85,19],[85,22,85,29],[86,28,87,29],[87,4,87,5],[87,6,87,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results: Winter Season (Jan-Mar, Dec)",null,null,null,null,null,"FNRX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HYDRO MARGINAL COST ESTIMATES, 2021 ($/MWH)"]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timeframes","E&R","Generation","Transmission","All-In"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,null,null,null,"Jan-Mar",{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"peak\",'Hourly - NLH'!BG$13:BG$2172)","v":61.955490803069495},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"peak\",'Hourly - NLH'!BS$13:BS$2172)","v":227.34483846819549},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"peak\",'Hourly - NLH'!BO$13:BO$2172)","v":24.498336783405328},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"peak\",'Hourly - NLH'!BY$13:BY$2172)","v":313.79866605467021}]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Operating Reserves","Generation Capacity","Transmission Capacity","All-In Marginal Costs",null,null,null,null,{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"shoulder\",'Hourly - NLH'!BG$13:BG$2172)","v":76.827306118623611},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"shoulder\",'Hourly - NLH'!BS$13:BS$2172)","v":110.13511247506486},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"shoulder\",'Hourly - NLH'!BO$13:BO$2172)","v":10.494323369634699},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"shoulder\",'Hourly - NLH'!BY$13:BY$2172)","v":197.45674196332337}]
[null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"WINTER (Jan-Mar, Dec)",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"off-peak\",'Hourly - NLH'!BG$13:BG$2172)","v":57.27618453667742},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"off-peak\",'Hourly - NLH'!BS$13:BS$2172)","v":19.294426624682799},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"off-peak\",'Hourly - NLH'!BO$13:BO$2172)","v":1.5137402632813111},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$2172,\"off-peak\",'Hourly - NLH'!BY$13:BY$2172)","v":78.08435142464144}]
[null,1,"Month","Jan",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BG$13:$BG$8772))","v":74.427745290756746},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BH$13:$BH$8772))","v":35.389826166504697},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BS$13:$BS$8772))","v":179.82095215672274},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BO$13:$BO$8772))","v":20.273522543258562},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BY$13:$BY$8772))","v":274.52221999073856},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":235.484300866486},null,null,"Month","Jan",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BG$13:$BG$8772))","v":166.74794466388511},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BH$13:$BH$8772))","v":82.411089837123484},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BS$13:$BS$8772))","v":1204.128898980814},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BO$13:$BO$8772))","v":161.67047321457994},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BY$13:$BY$8772))","v":1445.3141206433968},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1401.3218708743675},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BG$13:$BG$8772))","v":27.69564349811515},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BH$13:$BH$8772))","v":11.197514036314232},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BS$13:$BS$8772))","v":327.9266665267449},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BO$13:$BO$8772))","v":42.030426772842588},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BY$13:$BY$8772))","v":374.50006017231709},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B7,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":374.15264040179176},null,null,"(2 Period Model)","Hours Ending",null,null,null,null,null,null,null,"December",{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"peak\",'Hourly - NLH'!BG$8029:BG$8772)","v":38.818708219830761},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"peak\",'Hourly - NLH'!BS$8029:BS$8772)","v":184.06048409099969},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"peak\",'Hourly - NLH'!BO$8029:BO$8772)","v":18.613917395781151},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"peak\",'Hourly - NLH'!BY$8029:BY$8772)","v":241.49310970661162}]
[null,{"$f":"B7+1","v":2},null,"Feb",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BG$13:$BG$8772))","v":73.724319743609627},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BH$13:$BH$8772))","v":31.213446995910495},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BS$13:$BS$8772))","v":139.7334211973334},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BO$13:$BO$8772))","v":12.912977798999268},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BY$13:$BY$8772))","v":226.37071873994259},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":183.8598459922429},null,null,null,"Feb",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BG$13:$BG$8772))","v":210.00557626124231},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BH$13:$BH$8772))","v":62.817166284020097},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BS$13:$BS$8772))","v":1059.3696081300018},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BO$13:$BO$8772))","v":139.364815514273},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BY$13:$BY$8772))","v":1213.9328770635555},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1243.309930821338},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BG$13:$BG$8772))","v":33.332466728772729},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BH$13:$BH$8772))","v":8.8441037717570303},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BS$13:$BS$8772))","v":235.94662994189315},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BO$13:$BO$8772))","v":28.21840222597676},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BY$13:$BY$8772))","v":261.85025720149889},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B8,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":266.93331893030916},null,null,"All Hours",null,{"$f":"AVERAGE(E7:E9, E18)","v":59.868807126150699},{"$f":"AVERAGE(G7:G9, G18)","v":116.48161338723949},{"$f":"AVERAGE(H7:H9, H18)","v":11.795998141952463},{"$f":"AVERAGE(I7:I9, I18)","v":188.14641865534287},null,null,null,null,{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"shoulder\",'Hourly - NLH'!BG$8029:BG$8772)","v":48.05119285054181},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"shoulder\",'Hourly - NLH'!BS$8029:BS$8772)","v":107.96136223696504},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"shoulder\",'Hourly - NLH'!BO$8029:BO$8772)","v":9.3752281905994206},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"shoulder\",'Hourly - NLH'!BY$8029:BY$8772)","v":165.3877832781063}]
[null,{"$f":"B8+1","v":3},null,"Mar",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BG$13:$BG$8772))","v":44.552979791966308},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BH$13:$BH$8772))","v":21.849472517859507},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BS$13:$BS$8772))","v":42.423545715801815},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BO$13:$BO$8772))","v":3.9995902880471279},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BY$13:$BY$8772))","v":90.976115795815389},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":68.272608521708349},null,null,null,"Mar",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BG$13:$BG$8772))","v":186.45890722357359},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BH$13:$BH$8772))","v":32.582216632133338},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BS$13:$BS$8772))","v":857.4054951330221},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BO$13:$BO$8772))","v":108.1612470345837},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BY$13:$BY$8772))","v":996.62526198635305},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":997.99961416132896},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.527523619948269},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BH$13:$BH$8772))","v":6.031099318046234},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BS$13:$BS$8772))","v":142.88987310785848},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BO$13:$BO$8772))","v":16.161692090614224},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BY$13:$BY$8772))","v":158.15007903776436},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B9,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":160.37138270961674},null,null,"Peak Hours","HR 7-21",{"$f":"AVERAGE(E26:E28, E37)","v":61.814541636210166},{"$f":"AVERAGE(G26:G28, G37)","v":174.47014100806206},{"$f":"AVERAGE(H26:H28, H37)","v":17.923546682508437},{"$f":"AVERAGE(I26:I28, I37)","v":254.2082293267809},null,null,null,null,{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"off-peak\",'Hourly - NLH'!BG$8029:BG$8772)","v":53.867653021861457},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"off-peak\",'Hourly - NLH'!BS$8029:BS$8772)","v":21.161366361957139},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"off-peak\",'Hourly - NLH'!BO$8029:BO$8772)","v":1.7970023104989417},{"$f":"AVERAGEIF('Hourly - NLH'!$F$8029:$F$8772,\"off-peak\",'Hourly - NLH'!BY$8029:BY$8772)","v":76.826021694317603}]
[null,4,null,"Apr",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BG$13:$BG$8772))","v":20.996419731765421},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BH$13:$BH$8772))","v":13.650820775319032},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BS$13:$BS$8772))","v":2.1275433248117794},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BO$13:$BO$8772))","v":1.9209212787416552E-2},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.143172269364619},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":15.797573312918212},null,null,null,"Apr",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BG$13:$BG$8772))","v":50.725704432829922},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.584642796958384},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BS$13:$BS$8772))","v":203.59295038545403},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BO$13:$BO$8772))","v":6.8409994421439748},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BY$13:$BY$8772))","v":221.57800253988975},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":223.55026388907419},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BG$13:$BG$8772))","v":9.2124760096639537},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.6415655156652331},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BS$13:$BS$8772))","v":17.249051154544858},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BO$13:$BO$8772))","v":0.33012239281016464},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BY$13:$BY$8772))","v":18.648267276805246},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B10,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":17.983486879740038},null,null,"Off-Peak Hours","HR 1-6, HR 22-24",{"$f":"AVERAGE(E45:E47, E56)","v":56.625916276051647},{"$f":"AVERAGE(G45:G47, G56)","v":19.834067352535278},{"$f":"AVERAGE(H45:H47, H56)","v":1.5834172410258351},{"$f":"AVERAGE(I45:I47, I56)","v":78.043400869612725}]
[null,5,null,"May",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.441954451632945},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BH$13:$BH$8772))","v":18.957732530865087},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BY$13:$BY$8772))","v":24.441954451632945},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":18.957732530865087},null,null,null,"May",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BG$13:$BG$8772))","v":123.66891916547262},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BH$13:$BH$8772))","v":23.889130726816113},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BY$13:$BY$8772))","v":123.66891916547262},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":23.889130726816113},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BG$13:$BG$8772))","v":12.491818841776105},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.6902999181957461},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BY$13:$BY$8772))","v":12.491818841776105},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B11,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.6902999181957461},null,null,null,null,null,null,null,null,null,null,null,null,2172]
[null,6,null,"Jun",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BG$13:$BG$8772))","v":23.149762213827728},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BH$13:$BH$8772))","v":19.889716759044955},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.149762213827728},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":19.889716759044955},null,null,null,"Jun",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BG$13:$BG$8772))","v":85.607943976658348},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BH$13:$BH$8772))","v":33.094581448376623},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BY$13:$BY$8772))","v":85.607943976658348},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":33.094581448376623},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BG$13:$BG$8772))","v":11.756007721559905},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.1321235029117647},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BY$13:$BY$8772))","v":11.756007721559905},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B12,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":4.1321235029117647},null,null,"(3 Period Model)","Hours Ending"]
[null,7,null,"Jul",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BG$13:$BG$8772))","v":26.160972223535463},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BH$13:$BH$8772))","v":25.291168414838946},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BY$13:$BY$8772))","v":26.160972223535463},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":25.291168414838946},null,null,null,"Jul",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BG$13:$BG$8772))","v":94.698795342988731},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BH$13:$BH$8772))","v":69.358175697996245},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BY$13:$BY$8772))","v":94.698795342988731},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":69.358175697996245},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BG$13:$BG$8772))","v":17.559965453355439},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BH$13:$BH$8772))","v":7.9888324705272584},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BY$13:$BY$8772))","v":17.559965453355439},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B13,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":7.9888324705272584},null,null,"All Hours",null,{"$f":"AI8","v":59.868807126150699},{"$f":"AJ8","v":116.48161338723949},{"$f":"AK8","v":11.795998141952463},{"$f":"AL8","v":188.14641865534287}]
[null,8,null,"Aug",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BG$13:$BG$8772))","v":26.539349272022211},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BH$13:$BH$8772))","v":26.220453518441683},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BY$13:$BY$8772))","v":26.539349272022211},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":26.220453518441683},null,null,null,"Aug",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BG$13:$BG$8772))","v":114.82254099498655},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BH$13:$BH$8772))","v":50.716804758040425},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BY$13:$BY$8772))","v":114.82254099498655},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":50.716804758040425},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BG$13:$BG$8772))","v":15.993614595745941},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BH$13:$BH$8772))","v":6.05593236418507},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BY$13:$BY$8772))","v":15.993614595745941},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B14,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":6.05593236418507},null,null,"Peak Hours","HR 7-10, HR 17-21",{"$f":"AQ4*($AQ$11/($AQ$11+$AQ$14))+AQ7*($AQ$14/($AQ$11+$AQ$14))","v":56.052278785946854},{"$f":"AR4*($AQ$11/($AQ$11+$AQ$14))+AR7*($AQ$14/($AQ$11+$AQ$14))","v":216.30109372998095},22.996962289443605,295.35033480537129,null,null,null,null,744]
[null,9,null,"Sep",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BG$13:$BG$8772))","v":22.976287764264004},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.678463101425219},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BY$13:$BY$8772))","v":22.976287764264004},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":20.678463101425219},null,null,null,"Sep",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BG$13:$BG$8772))","v":94.740418352728767},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BH$13:$BH$8772))","v":33.348638770177111},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BY$13:$BY$8772))","v":94.740418352728767},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":33.348638770177111},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BG$13:$BG$8772))","v":16.614872537075787},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.2697206869036752},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BY$13:$BY$8772))","v":16.614872537075787},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B15,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":3.2697206869036752},null,null,"Shoulder Hours","HR 11-16",{"$f":"AQ5*($AQ$11/($AQ$11+$AQ$14))+AQ8*($AQ$14/($AQ$11+$AQ$14))","v":69.48525252759039},109.58049307275134,10.208792912432283,189.27453851277417]
[null,10,null,"Oct",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.954198109318224},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BH$13:$BH$8772))","v":17.223986771347921},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BY$13:$BY$8772))","v":24.954198109318224},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":17.223986771347921},null,null,null,"Oct",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BG$13:$BG$8772))","v":90.717552207862553},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BH$13:$BH$8772))","v":25.309624572346038},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BY$13:$BY$8772))","v":90.717552207862553},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":25.309624572346038},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BG$13:$BG$8772))","v":14.318277313679451},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.9147540382004848},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BY$13:$BY$8772))","v":14.318277313679451},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B16,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.9147540382004848},null,null,"Off-Peak Hours","HR 1-6, HR 22-24",56.406518059646189,19.770765158472962,1.5860128843821057,77.763296102501215]
[null,11,null,"Nov",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BG$13:$BG$8772))","v":30.196759809817461},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BH$13:$BH$8772))","v":22.425334009470735},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BS$13:$BS$8772))","v":12.878004392426277},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BO$13:$BO$8772))","v":0.70264115966627816},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BY$13:$BY$8772))","v":43.777405361910027},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":36.005979561563294},null,null,null,"Nov",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BG$13:$BG$8772))","v":116.56543029247932},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BH$13:$BH$8772))","v":34.639535872053671},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BS$13:$BS$8772))","v":601.99759776598489},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BO$13:$BO$8772))","v":68.57556551207233},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BY$13:$BY$8772))","v":691.7189052836809},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":697.78528536090425},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BG$13:$BG$8772))","v":16.141259868598265},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.6225334394753474},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BS$13:$BS$8772))","v":58.948783474453677},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BO$13:$BO$8772))","v":4.9379427856837674},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BY$13:$BY$8772))","v":64.19262302575676},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B17,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":64.30417335177475}]
[null,12,null,"Dec",{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BG$13:$BG$8772))","v":46.770183678270072},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BH$13:$BH$8772))","v":24.908757902003043},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BS$13:$BS$8772))","v":103.94853447910005},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BO$13:$BO$8772))","v":9.9979019375048921},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BY$13:$BY$8772))","v":160.71662009487491},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":138.85519431860794},null,null,null,"Dec",{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BG$13:$BG$8772))","v":204.10804726059069},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BH$13:$BH$8772))","v":42.50730448372348},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BS$13:$BS$8772))","v":1277.5430802981193},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BO$13:$BO$8772))","v":172.96318092157549},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BY$13:$BY$8772))","v":1470.8428872597831},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1477.5150027757127},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BG$13:$BG$8772))","v":31.50064505698252},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.9935287804599202},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BS$13:$BS$8772))","v":232.7091225834796},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BO$13:$BO$8772))","v":28.686026187791107},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BY$13:$BY$8772))","v":263.27824654852151},{"$f":"_xlfn.STDEV.P(IF('Hourly - NLH'!$B$13:$B$8772=$B18,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":262.19668729853026},null,null,null,null,"Energy and Operating Reserves","Generation Capacity","Transmission Capacity","All-In Marginal Costs"]
[null,null,null,"Annual",{"$f":"AVERAGE('Hourly - NLH'!$BG$13:$BG$8772)","v":36.403086865079018},{"$f":"AVERAGE('Hourly - NLH'!$BH$13:$BH$8772)","v":23.118876404714982},{"$f":"AVERAGE('Hourly - NLH'!$BS$13:$BS$8772)","v":39.656674597103653},{"$f":"AVERAGE('Hourly - NLH'!$BO$13:$BO$8772)","v":3.9606036914485423},{"$f":"AVERAGE('Hourly - NLH'!$BY$13:$BY$8772)","v":80.020365153631531},{"$f":"AVERAGE('Hourly - NLH'!$BZ$13:$BZ$8772)","v":66.736154693267352},null,null,null,"Annual",{"$f":"MAX('Hourly - NLH'!$BG$13:$BG$8772)","v":210.00557626124231},{"$f":"MAX('Hourly - NLH'!$BH$13:$BH$8772)","v":82.411089837123484},{"$f":"MAX('Hourly - NLH'!$BS$13:$BS$8772)","v":1277.5430802981193},{"$f":"MAX('Hourly - NLH'!$BO$13:$BO$8772)","v":172.96318092157549},{"$f":"MAX('Hourly - NLH'!$BY$13:$BY$8772)","v":1470.8428872597831},{"$f":"MAX('Hourly - NLH'!$BZ$13:$BZ$8772)","v":1477.5150027757127},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BG$13:$BG$8772)","v":27.632837001002752},{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BH$13:$BH$8772)","v":8.335301428839319},{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BS$13:$BS$8772)","v":154.28347475016935},{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BO$13:$BO$8772)","v":18.630862295727756},{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BY$13:$BY$8772)","v":181.65459548594163},{"$f":"_xlfn.STDEV.P('Hourly - NLH'!$BZ$13:$BZ$8772)","v":176.07704531427535},null,null,"NON WINTER (Apr-Nov)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2-Period - Broad Peak Model)","Hours Ending"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Hours",null,{"$f":"AVERAGE(E10:E17)","v":24.926962947022929},{"$f":"AVERAGE(G10:G17)","v":1.8756934646547569},{"$f":"AVERAGE(H10:H17)","v":9.0231296556711832E-2},{"$f":"AVERAGE(I10:I17)","v":26.892887708234404}]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Peak Hours","HR 9-22",{"$f":"AVERAGE(E29:E36)","v":25.506170393226231},{"$f":"AVERAGE(G29:G36)","v":2.4939518889477066},{"$f":"AVERAGE(H29:H36)","v":0.12979236209166548},{"$f":"AVERAGE(I29:I36)","v":28.129914644265604}]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,"Off-Peak Hours","HR 1-8, HR 23-24",{"$f":"AVERAGE(E48:E55)","v":24.116072522338342},{"$f":"AVERAGE(G48:G55)","v":1.0101316706446288},{"$f":"AVERAGE(H48:H55)","v":3.484580480777677E-2},{"$f":"AVERAGE(I48:I55)","v":25.161049997790752}]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL21/AL8","v":0.14293595328805223}]
[null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"(2-Period - Narrow Peak Model)","Hours Ending"]
["On-Peak",1,"Month","Jan",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":77.552278285692793},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":42.10963532168735},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":272.37011046071592},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":31.036238699629507},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":380.95862744603863},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":345.51598448203248},null,null,"Month","Jan",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":166.74794466388511},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":82.411089837123484},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":1204.128898980814},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":161.67047321457994},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":1445.3141206433968},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1401.3218708743675},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":28.99967448344789},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":8.3436419442701233},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":374.82741498406625},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":48.911019710008937},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":427.431351924566},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B26)+('Hourly - NLH'!$G$13:$G$8772=$A26)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":424.94766088372},null,null,"All Hours",null,{"$f":"AI21","v":24.926962947022929},{"$f":"AJ21","v":1.8756934646547569},{"$f":"AK21","v":9.0231296556711832E-2},{"$f":"AL21","v":26.892887708234404}]
["On-Peak",{"$f":"B26+1","v":2},null,"Feb",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":78.586958339430552},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":36.234956975160642},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":210.18875426128309},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":19.780755965115155},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":308.55646856582899},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":266.20446720155877},null,null,null,"Feb",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":210.00557626124231},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":62.817166284020097},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":1059.3696081300018},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":139.364815514273},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":1213.9328770635555},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1243.309930821338},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":35.8226330820101},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":7.2255112945420361},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":267.66542336982741},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":33.323255041526508},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":294.27658072205566},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B27)+('Hourly - NLH'!$G$13:$G$8772=$A27)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":301.36532889771416},null,null,"Peak Hours","HR 14-20",{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"peak\",'Hourly - NLH'!BG$2173:BG$8028)","v":29.141671324587346},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"peak\",'Hourly - NLH'!BS$2173:BS$8028)","v":3.4364551472707152},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"peak\",'Hourly - NLH'!BO$2173:BO$8028)","v":0.18537362447626918},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"peak\",'Hourly - NLH'!BY$2173:BY$8028)","v":32.763500096334319}]
["On-Peak",3,null,"Mar",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":48.607227847602118},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":26.117019519160351},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":61.70086396086343},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":5.9587503515806288},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":116.26684216004648},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":93.776633831604229},null,null,null,"Mar",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":186.45890722357359},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":32.582216632133338},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":857.4054951330221},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":108.1612470345837},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":996.62526198635305},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":997.99961416132896},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":26.386385661247186},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.1434514620504657},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":171.15566858703195},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":19.543853556041249},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":187.97613468299838},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B28)+('Hourly - NLH'!$G$13:$G$8772=$A28)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":190.9955240976644},null,null,"Off-Peak Hours","HR 1-13, HR 21-24",{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"off-peak\",'Hourly - NLH'!BG$2173:BG$8028)","v":23.205315171121786},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"off-peak\",'Hourly - NLH'!BS$2173:BS$8028)","v":1.1896164331902173},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"off-peak\",'Hourly - NLH'!BO$2173:BO$8028)","v":4.8966759296333769E-2},{"$f":"AVERAGEIF('Hourly - NLH'!$F$2173:$F$8028,\"off-peak\",'Hourly - NLH'!BY$2173:BY$8028)","v":24.443898363608362}]
["On-Peak",4,null,"Apr",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.134691963869901},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":17.27802170827578},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":1.1111625500755216},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":25.245854513945424},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":18.3891842583513},null,null,null,"Apr",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":50.725704432829922},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.584642796958384},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":143.30703306638776},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":154.03417549211662},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":158.14635824374514},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":9.0846907960734793},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":1.8269015372324708},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":10.906607992365212},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":13.516192789081767},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B29)+('Hourly - NLH'!$G$13:$G$8772=$A29)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":11.089450348437488}]
["On-Peak",5,null,"May",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.438135617300642},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.118553260745934},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":24.438135617300642},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":20.118553260745934},null,null,null,"May",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":123.66891916547262},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":23.889130726816113},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":123.66891916547262},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":23.889130726816113},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":13.398451008844587},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":1.8992238859875938},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":13.398451008844587},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B30)+('Hourly - NLH'!$G$13:$G$8772=$A30)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1.8992238859875938}]
["On-Peak",6,null,"Jun",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":23.192332723687606},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.991887888021186},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.192332723687606},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":20.991887888021186},null,null,null,"Jun",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":85.607943976658348},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":33.094581448376623},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":85.607943976658348},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":33.094581448376623},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":13.045012801439158},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.3831609515110106},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":13.045012801439158},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B31)+('Hourly - NLH'!$G$13:$G$8772=$A31)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":4.3831609515110106}]
["On-Peak",7,null,"Jul",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":26.581743378311476},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":27.247185324173547},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":26.581743378311476},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":27.247185324173547},null,null,null,"Jul",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":94.698795342988731},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":69.358175697996245},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":94.698795342988731},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":69.358175697996245},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":19.048081204027071},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":9.2940972045267234},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":19.048081204027071},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B32)+('Hourly - NLH'!$G$13:$G$8772=$A32)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":9.2940972045267234}]
["On-Peak",8,null,"Aug",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":28.432132659739512},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":27.645454257556295},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":28.432132659739512},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":27.645454257556295},null,null,null,"Aug",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":114.82254099498655},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":50.716804758040425},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":114.82254099498655},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":50.716804758040425},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":17.459012224428143},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":7.0157272554901251},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":17.459012224428143},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B33)+('Hourly - NLH'!$G$13:$G$8772=$A33)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":7.0157272554901251},null,null,"HYDRO MARGINAL COST ESTIMATES, 2021 ($/MWH)"]
["On-Peak",9,null,"Sep",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":22.350613384698406},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":22.243762338072354},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":22.350613384698406},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":22.243762338072354},null,null,null,"Sep",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":94.740418352728767},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":33.348638770177111},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":94.740418352728767},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":33.348638770177111},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":16.777855672746266},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.093614022200307},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":16.777855672746266},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B34)+('Hourly - NLH'!$G$13:$G$8772=$A34)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":3.093614022200307}]
["On-Peak",10,null,"Oct",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":25.28967543416908},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":18.028828964636695},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":25.28967543416908},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":18.028828964636695},null,null,null,"Oct",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":68.564307870471453},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":25.309624572346038},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":68.564307870471453},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":25.309624572346038},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":12.275869966491934},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.8652468116627685},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":12.275869966491934},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B35)+('Hourly - NLH'!$G$13:$G$8772=$A35)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.8652468116627685}]
["On-Peak",11,null,"Nov",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":29.63003798403323},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":23.932857350564316},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":18.84045256150613},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":1.0383388967333238},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":49.508829442272685},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":43.811648808803739},null,null,null,"Nov",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":95.491160113368835},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":34.639535872053671},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":601.99759776598489},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":68.57556551207233},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":691.7189052836809},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":697.78528536090425},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":15.024680782585929},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.395224011372227},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":70.910961617880375},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":6.0480012915718619},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":76.504417699571732},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B36)+('Hourly - NLH'!$G$13:$G$8772=$A36)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":77.075519599890669},null,null,null,null,"Energy and Operating Reserves","Generation Capacity","Transmission Capacity","All-In Marginal Costs"]
["On-Peak",12,null,"Dec",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":42.511702072115227},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":26.653879806787653},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":153.62083534938574},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":14.918441713708464},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":211.05097913520939},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":195.19315686988188},null,null,null,"Dec",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":159.85660686609509},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":42.50730448372348},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":1277.5430802981193},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":172.96318092157549},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":1470.8428872597831},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1477.5150027757127},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":29.619203939748555},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":5.1503881972559391},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":272.51421809553705},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":34.379333908181152},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":309.75627580614952},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B37)+('Hourly - NLH'!$G$13:$G$8772=$A37)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":307.10925806339225},null,null,"JANUARY"]
["On-Peak",null,null,"Annual",{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BG$13:$BG$8772))","v":37.967071393341755},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BH$13:$BH$8772))","v":25.843059129167845},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BS$13:$BS$8772))","v":61.8305575760088},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BO$13:$BO$8772))","v":6.2863248227228992},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BY$13:$BY$8772))","v":106.08395379207326},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":93.959941527899502},null,null,null,"Annual",{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BG$13:$BG$8772))","v":210.00557626124231},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BH$13:$BH$8772))","v":82.411089837123484},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BS$13:$BS$8772))","v":1277.5430802981193},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BO$13:$BO$8772))","v":172.96318092157549},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BY$13:$BY$8772))","v":1470.8428872597831},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1477.5150027757127},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BG$13:$BG$8772))","v":29.154991400975067},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BH$13:$BH$8772))","v":8.8583208604777131},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BS$13:$BS$8772))","v":191.42616080467067},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BO$13:$BO$8772))","v":23.330749459967116},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BY$13:$BY$8772))","v":224.67692215718972},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A38),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":218.0748772581384},null,null,"(2 Period Model)","Hours Ending"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Hours",null,{"$f":"E7","v":74.427745290756746},{"$f":"G7","v":179.82095215672274},{"$f":"H7","v":20.273522543258562},{"$f":"I7","v":274.52221999073856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Hours","HR 7-21",{"$f":"E26","v":77.552278285692793},{"$f":"G26","v":272.37011046071592},{"$f":"H26","v":31.036238699629507},{"$f":"I26","v":380.95862744603863}]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Off-Peak Hours","HR 1-6, HR 22-24",{"$f":"E45","v":69.220190299196759},{"$f":"G45","v":25.572354983400903},{"$f":"H45","v":2.3356622826403224},{"$f":"I45","v":97.128207565237943}]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,"(3 Period Model)","Hours Ending"]
[null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,{"$f":"AI39","v":74.427745290756746},{"$f":"AJ39","v":179.82095215672274},{"$f":"AK39","v":20.273522543258562},{"$f":"AL39","v":274.52221999073856}]
["Off-Peak",1,"Month","Jan",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!BG$13:BG$8772))","v":69.220190299196759},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!BH$13:BH$8772))","v":24.190144241200297},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!BS$13:BS$8772))","v":25.572354983400903},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!BO$13:BO$8772))","v":2.3356622826403224},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":97.128207565237943},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":52.098161507241493},null,null,"Month","Jan",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":143.38055371256598},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":34.221419819104014},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":1062.1892847165591},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":139.79977763799062},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":1256.5599500405206},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1235.8605906432772},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":24.503838681011928},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.1997999627904044},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":120.56065020402994},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":14.451460881082866},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":138.40171773865831},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B45)+('Hourly - NLH'!$G$13:$G$8772=$A45)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":136.12828359150924},null,null,"Peak Hours","HR 7-10, HR 17-21",{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"peak\",'Hourly - NLH'!BG$13:BG$756)","v":71.224220791644086},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"peak\",'Hourly - NLH'!BS$13:BS$756)","v":326.05807822487162},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"peak\",'Hourly - NLH'!BO$13:BO$756)","v":38.461605846277308},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"peak\",'Hourly - NLH'!BY$13:BY$756)","v":435.74390486279299}]
["Off-Peak",{"$f":"B45+1","v":2},null,"Feb",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!BG$13:BG$8772))","v":65.619922083908406},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!BH$13:BH$8772))","v":22.84426369716012},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!BS$13:BS$8772))","v":22.307866090750615},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!BO$13:BO$8772))","v":1.4666808554727842},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":89.394469030131717},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":46.618810643383505},null,null,null,"Feb",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":154.11829562904416},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":29.73455874163254},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":661.21944782177457},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":77.764987616913146},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":773.22272757085568},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":768.26320801759096},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":26.813251986711386},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.0820883204042073},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":83.57940405530708},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":7.9402799033352665},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":92.142935049661503},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B46)+('Hourly - NLH'!$G$13:$G$8772=$A46)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":92.219625842612331},null,null,"Shoulder Hours","HR 11-16",{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"shoulder\",'Hourly - NLH'!BG$13:BG$756)","v":87.044364526765904},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"shoulder\",'Hourly - NLH'!BS$13:BS$756)","v":191.83815881448231},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"shoulder\",'Hourly - NLH'!BO$13:BO$756)","v":19.898187979657809},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"shoulder\",'Hourly - NLH'!BY$13:BY$756)","v":298.78071132090599}]
["Off-Peak",{"$f":"B46+1","v":3},null,"Mar",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!BG$13:BG$8772))","v":37.795899699239939},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!BH$13:BH$8772))","v":14.73689418235822},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!BS$13:BS$8772))","v":10.294681974032452},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0.73432351549129316},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":48.824905188763672},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":25.765899671881975},null,null,null,"Mar",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":129.69183183690808},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":20.773783128094244},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":666.3261944038976},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":78.557138009053347},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":766.40688253387054},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":765.65711554104519},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":19.256423581711712},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.898002314513354},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":63.018371917113967},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":6.5476160723847565},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":70.446589882768023},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B47)+('Hourly - NLH'!$G$13:$G$8772=$A47)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":69.958689200786054},null,null,"Off-Peak Hours","HR 1-6, HR 22-24",{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"off-peak\",'Hourly - NLH'!BG$13:BG$756)","v":69.220190299196759},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"off-peak\",'Hourly - NLH'!BS$13:BS$756)","v":25.572354983400903},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"off-peak\",'Hourly - NLH'!BO$13:BO$756)","v":2.3356622826403224},{"$f":"AVERAGEIF('Hourly - NLH'!$F$13:$F$756,\"off-peak\",'Hourly - NLH'!BY$13:BY$756)","v":97.128207565237943}]
["Off-Peak",4,null,"Apr",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!BG$13:BG$8772))","v":16.60283860681913},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!BH$13:BH$8772))","v":8.5727394691796004},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!BS$13:BS$8772))","v":3.5504764094425409},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!BO$13:BO$8772))","v":4.6102110689799719E-2},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":20.19941712695147},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":12.169317989311947},null,null,null,"Apr",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":39.19207112830734},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":13.11631406147619},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":203.59295038545403},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":6.8409994421439748},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":221.57800253988975},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":223.55026388907419},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":7.4196533476271158},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":1.6814235416599279},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":23.325194968188079},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0.51020984585505169},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.748704455192787},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B48)+('Hourly - NLH'!$G$13:$G$8772=$A48)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":24.113074986481294}]
["Off-Peak",5,null,"May",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!BG$13:BG$8772))","v":24.447300819698242},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!BH$13:BH$8772))","v":17.33258350903191},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":24.447300819698242},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":17.33258350903191},null,null,null,"May",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":118.06618148862206},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":23.321854202410904},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":118.06618148862206},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":23.321854202410904},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":11.09879979683766},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.7915989729942781},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":11.09879979683766},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B49)+('Hourly - NLH'!$G$13:$G$8772=$A49)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.7915989729942781},null,null,null,null,"Energy and Operating Reserves","Generation Capacity","Transmission Capacity","All-In Marginal Costs"]
["Off-Peak",6,null,"Jun",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!BG$13:BG$8772))","v":23.090163500023916},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!BH$13:BH$8772))","v":18.34667717847822},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.090163500023916},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":18.34667717847822},null,null,null,"Jun",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":66.63895396998619},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":26.468928019913072},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":66.63895396998619},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":26.468928019913072},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":9.6665159379470964},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.1622875300331112},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":9.6665159379470964},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B50)+('Hourly - NLH'!$G$13:$G$8772=$A50)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":3.1622875300331112},null,null,"MARCH"]
["Off-Peak",7,null,"Jul",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!BG$13:BG$8772))","v":25.571892606849168},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!BH$13:BH$8772))","v":22.552744741770482},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":25.571892606849168},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":22.552744741770482},null,null,null,"Jul",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":93.648852017919907},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":35.078994216051633},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":93.648852017919907},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":35.078994216051633},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":15.214785212175308},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":4.4026990554006442},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":15.214785212175308},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B51)+('Hourly - NLH'!$G$13:$G$8772=$A51)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":4.4026990554006442},null,null,"(2 Period Model)","Hours Ending"]
["Off-Peak",8,null,"Aug",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!BG$13:BG$8772))","v":23.889452529217916},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!BH$13:BH$8772))","v":24.225452483681142},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.889452529217916},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":24.225452483681142},null,null,null,"Aug",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":99.453597580973678},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":34.526781876161799},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":99.453597580973678},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":34.526781876161799},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":13.233597943648206},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":3.5052607247456398},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":13.233597943648206},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B52)+('Hourly - NLH'!$G$13:$G$8772=$A52)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":3.5052607247456398},null,null,"All Hours",null,{"$f":"E9","v":44.552979791966308},{"$f":"G9","v":42.423545715801815},{"$f":"H9","v":3.9995902880471279},{"$f":"I9","v":90.976115795815389}]
["Off-Peak",9,null,"Sep",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!BG$13:BG$8772))","v":23.852231895655862},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!BH$13:BH$8772))","v":18.487044170119269},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":23.852231895655862},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":18.487044170119269},null,null,null,"Sep",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":94.533238037418144},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":22.542867839259713},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":94.533238037418144},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":22.542867839259713},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":16.343782405792446},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.0068397968812635},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":16.343782405792446},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B53)+('Hourly - NLH'!$G$13:$G$8772=$A53)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.0068397968812635},null,null,"Peak Hours","HR 7-21",{"$f":"E28","v":48.607227847602118},{"$f":"G28","v":61.70086396086343},{"$f":"H28","v":5.9587503515806288},{"$f":"I28","v":116.26684216004648}]
["Off-Peak",10,null,"Oct",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!BG$13:BG$8772))","v":24.484529854527093},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!BH$13:BH$8772))","v":16.097207700743645},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!BS$13:BS$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":24.484529854527093},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":16.097207700743645},null,null,null,"Oct",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":90.717552207862553},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":22.371668742055483},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":90.717552207862553},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":22.371668742055483},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":16.753430348089122},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.592275684946288},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":16.753430348089122},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B54)+('Hourly - NLH'!$G$13:$G$8772=$A54)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":2.592275684946288},null,null,"Off-Peak Hours","HR 1-6, HR 22-24",{"$f":"E47","v":37.795899699239939},{"$f":"G47","v":10.294681974032452},{"$f":"H47","v":0.73432351549129316},{"$f":"I47","v":48.824905188763672}]
["Off-Peak",11,null,"Nov",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!BG$13:BG$8772))","v":30.990170365915425},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!BH$13:BH$8772))","v":20.314801331939705},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!BS$13:BS$8772))","v":4.5305769557144897},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!BO$13:BO$8772))","v":0.23266432777241444},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":35.753411649402324},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":25.078042615426618},null,null,null,"Nov",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":116.56543029247932},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":27.477682440168458},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":430.84528675787442},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":41.998247108903954},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":506.60696922548505},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":499.97812158744779},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":17.555057940489974},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.7784899620977064},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":34.361909996885132},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":2.6327881870353087},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":39.814484271065552},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B55)+('Hourly - NLH'!$G$13:$G$8772=$A55)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":37.44935817349711}]
["Off-Peak",12,null,"Dec",{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!BG$13:BG$8772))","v":53.867653021861457},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!BH$13:BH$8772))","v":22.000221394028603},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!BS$13:BS$8772))","v":21.161366361957139},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!BO$13:BO$8772))","v":1.7970023104989417},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":76.826021694317603},{"$f":"AVERAGE(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":44.958590066484689},null,null,null,"Dec",{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":204.10804726059069},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":31.841560114338925},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":813.64484721251063},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":101.38798142366667},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":966.37101817623545},{"$f":"MAX(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":943.71681840573945},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BG$13:$BG$8772))","v":33.216679348014331},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BH$13:$BH$8772))","v":2.9577096077112741},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BS$13:$BS$8772))","v":98.336933658662886},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BO$13:$BO$8772))","v":10.810318607690542},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BY$13:$BY$8772))","v":116.90180044068045},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$B$13:$B$8772=$B56)+('Hourly - NLH'!$G$13:$G$8772=$A56)=2,'Hourly - NLH'!$BZ$13:$BZ$8772))","v":109.66128716638705},null,null,"(3 Period Model)","Hours Ending"]
["Off-Peak",null,null,"Annual",{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!BG$13:BG$8772))","v":34.08480886356562},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!BH$13:BH$8772))","v":19.080848682523833},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!BS$13:BS$8772))","v":6.7885584558022707},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!BO$13:BO$8772))","v":0.51321144500587446},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BY$13:$BY$8772))","v":41.386578764373773},{"$f":"AVERAGE(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":26.382618583332015},null,null,null,"Annual",{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BG$13:$BG$8772))","v":204.10804726059069},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BH$13:$BH$8772))","v":35.078994216051633},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BS$13:$BS$8772))","v":1062.1892847165591},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BO$13:$BO$8772))","v":139.79977763799062},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BY$13:$BY$8772))","v":1256.5599500405206},{"$f":"MAX(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":1235.8605906432772},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BG$13:$BG$8772))","v":25.028876058635966},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BH$13:$BH$8772))","v":5.3704395853445712},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BS$13:$BS$8772))","v":54.413224066379705},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BO$13:$BO$8772))","v":5.9057037248377684},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BY$13:$BY$8772))","v":67.723687525016302},{"$f":"_xlfn.STDEV.P(IF(('Hourly - NLH'!$G$13:$G$8772=$A57),'Hourly - NLH'!$BZ$13:$BZ$8772))","v":61.14754452238337},null,null,"All Hours",null,{"$f":"AI52","v":44.552979791966308},{"$f":"AJ52","v":42.423545715801815},{"$f":"AK52","v":3.9995902880471279},{"$f":"AL52","v":90.976115795815389}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Hours","HR 7-10, HR 15-20",{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"peak\",'Hourly - NLH'!BG$1429:BG$2172)","v":43.807559037250229},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"peak\",'Hourly - NLH'!BS$1429:BS$2172)","v":83.562440824237399},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"peak\",'Hourly - NLH'!BO$1429:BO$2172)","v":8.1149075984669583},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"peak\",'Hourly - NLH'!BY$1429:BY$2172)","v":135.48490745995466}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shoulder Hours","HR 11-14",{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"shoulder\",'Hourly - NLH'!BG$1429:BG$2172)","v":55.806731063129995},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"shoulder\",'Hourly - NLH'!BS$1429:BS$2172)","v":28.908498665802501},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"shoulder\",'Hourly - NLH'!BO$1429:BO$2172)","v":2.7245144812511337},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"shoulder\",'Hourly - NLH'!BY$1429:BY$2172)","v":87.439744210183676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Hours","HR 1-6, HR 21-24",{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"off-peak\",'Hourly - NLH'!BG$1429:BG$2172)","v":37.795899699239939},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"off-peak\",'Hourly - NLH'!BS$1429:BS$2172)","v":10.294681974032452},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"off-peak\",'Hourly - NLH'!BO$1429:BO$2172)","v":0.73432351549129316},{"$f":"AVERAGEIF('Hourly - NLH'!$F$1429:$F$2172,\"off-peak\",'Hourly - NLH'!BY$1429:BY$2172)","v":48.824905188763672}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy and Operating Reserves","Generation Capacity","Transmission Capacity","All-In Marginal Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JULY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2-Period - Broad Peak Model)","Hours Ending"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Hours",null,{"$f":"E13","v":26.160972223535463},{"$f":"G13","v":0},{"$f":"H13","v":0},{"$f":"I13","v":26.160972223535463}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Hours","HR 9-22",{"$f":"E32","v":26.581743378311476},{"$f":"G32","v":0},{"$f":"H32","v":0},{"$f":"I32","v":26.581743378311476}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Hours","HR 1-8, HR 23-24",{"$f":"E51","v":25.571892606849168},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":25.571892606849168}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2-Period - Narrow Peak Model)","Hours Ending"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Hours",null,{"$f":"AI65","v":26.160972223535463},{"$f":"AJ65","v":0},{"$f":"AK65","v":0},{"$f":"AL65","v":26.160972223535463}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Hours","HR 14-20",{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"peak\",'Hourly - NLH'!BG$4357:BG$5100)","v":31.79416593660936},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"peak\",'Hourly - NLH'!BS$4357:BS$5100)","v":0},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"peak\",'Hourly - NLH'!BO$4357:BO$5100)","v":0},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"peak\",'Hourly - NLH'!BY$4357:BY$5100)","v":31.79416593660936}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Hours","HR 1-13, HR 21-24",{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"off-peak\",'Hourly - NLH'!BG$4357:BG$5100)","v":23.841421871093335},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"off-peak\",'Hourly - NLH'!BS$4357:BS$5100)","v":0},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"off-peak\",'Hourly - NLH'!BO$4357:BO$5100)","v":0},{"$f":"AVERAGEIF('Hourly - NLH'!$F$4357:$F$5100,\"off-peak\",'Hourly - NLH'!BY$4357:BY$5100)","v":23.841421871093335}]

{"sheet":"System Summary - Commercial","index":10,"n_rows":267,"n_cols":43,"rows_kept":267,"cut":false,"hidden":false,"merged":[[1,23,1,24],[0,4,0,5],[0,7,0,8],[0,10,0,11],[1,1,2,1],[1,2,2,2],[1,4,1,5],[1,7,1,8],[1,10,1,11],[1,13,2,13],[1,14,2,14],[1,15,1,16],[1,17,1,18],[1,21,1,22],[1,38,1,41],[0,39,0,40],[0,26,0,36],[1,26,1,28],[1,30,1,32],[1,34,1,36]]}
[null,null,null,null,"All Hours",null,null,"Peak Hours",null,null,"Off-Peak Hours",null,null,"DIAGNOSTICS, MONTHLY",null,null,null,null,null,null,"DIAGNOSTICS, ANNUAL",null,null,null,null,null,"ANNUAL MARGINAL COSTS",null,null,null,null,null,null,null,null,null,null,null,null,"(Peak Hours)"]
[null,"Year","Month",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"Year","Month","Ratio Peak/Average",null,"Ratio Off-Peak/Peak",null,null,null,"Ratio Peak/Average",null,"Ratio Off-Peak/Peak",null,null,"AVERAGE, PEAK and OFF-PEAK",null,null,null,"AVERAGE, PEAK HOURS ",null,null,null,"AVERAGE, OFF-PEAK HOURS",null,null,null,"Internal Gen Cap Summary"]
[null,null,null,null,"NE ISO","NY Zone A",null,"NE ISO","NY Zone A",null,"NE ISO","NY Zone A",null,null,null,"NE ISO","NY Zone A","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","NE ISO","NY Zone A",null,"Year","Marginal Cost, All-in","Marginal Energy and Operating Reserve Costs","Marginal G&T Capacity Costs"]
[null,{"$f":"Controls!$D$54","v":2019},1,null,{"$f":"IFERROR((('System Detail - Commercial'!W5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AU5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":264.78572006548177},{"$f":"IFERROR((('System Detail - Commercial'!X5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AV5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":223.58938361779371},null,{"$f":"'System Detail - Commercial'!W5","v":357.65717696026394},{"$f":"'System Detail - Commercial'!X5","v":315.05059222469157},null,{"$f":"'System Detail - Commercial'!AU5","v":181.39094244567733},{"$f":"'System Detail - Commercial'!AV5","v":141.46095139935474},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"H4/E4","v":1.3507419390736592},1.4090588163311131,{"$f":"K4/H4","v":0.50716427386505381},0.44901026974888503,null,{"$f":"Controls!$D$54","v":2019},{"$f":"AF4/AB4","v":1.2792973347592156},{"$f":"AG4/AC4","v":1.3366090437434632},{"$f":"AJ4/AF4","v":0.59130676860054809},{"$f":"AK4/AG4","v":0.52872600667571168},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AA4,$E$4:$E$267)","v":77.8519437410623},{"$f":"AVERAGEIF($B$4:$B$267,AA4,$F$4:$F$267)","v":63.06376660747376},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AE4,$H$4:$H$267)","v":99.595784133765392},{"$f":"AVERAGEIF($B$4:$B$267,AE4,$I$4:$I$267)","v":84.29160078007645},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AVERAGEIF($B$4:$B$267,AI4,$K$4:$K$267)","v":58.89166128237455},{"$f":"AVERAGEIF($B$4:$B$267,AI4,$L$4:$L$267)","v":44.567161476753121},null,{"$f":"Controls!$D$54","v":2019},{"$f":"AO4+AP4","v":99.422269141415057},{"$f":"IF(AM4<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM4)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM4),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM4,'System Detail - Commercial'!$BV$5:$BV$268))","v":42.662437227607867},{"$f":"SUM('System Detail - Commercial'!BJ5:BK5)","v":56.759831913807183},"AVERAGEIFS(INDEX(Hourly!$BO$11:$BQ$8772,,MATCH(1,(Hourly!$BO$11:$BQ$11='System Detail (MC w Internal)'!BI5)*(Hourly!$BO$11:$BQ$11='System Detail (MC w Internal)'!BI5),0)),Hourly!$E$11:$E$8772,\"on-peak\")"]
[null,{"$f":"B4","v":2019},{"$f":"C4+1","v":2},null,{"$f":"IFERROR((('System Detail - Commercial'!W6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AU6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":221.21836612855083},{"$f":"IFERROR((('System Detail - Commercial'!X6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AV6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":178.47143238637096},null,{"$f":"'System Detail - Commercial'!W6","v":262.18104476412725},{"$f":"'System Detail - Commercial'!X6","v":215.92426861528173},null,{"$f":"'System Detail - Commercial'!AU6","v":183.97956736893588},{"$f":"'System Detail - Commercial'!AV6","v":144.42339945099752},null,{"$f":"N4","v":2019},{"$f":"O4+1","v":2},1.1851685253464572,1.2098533963005884,0.70172718830399883,0.66886135762868182,null,{"$f":"U4+1","v":2020},1.287582193681849,1.3504659443867846,0.57909368431388009,0.51098375326166201,null,{"$f":"AA4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AA5,$E$4:$E$267)","v":76.701194619403495},{"$f":"AVERAGEIF($B$4:$B$267,AA5,$F$4:$F$267)","v":61.944438215892269},null,{"$f":"AE4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AE5,$H$4:$H$267)","v":98.759092426069984},{"$f":"AVERAGEIF($B$4:$B$267,AE5,$I$4:$I$267)","v":83.653854254733787},null,{"$f":"AI4+1","v":2020},{"$f":"AVERAGEIF($B$4:$B$267,AI5,$K$4:$K$267)","v":57.190766692507871},{"$f":"AVERAGEIF($B$4:$B$267,AI5,$L$4:$L$267)","v":42.745760421887923},null,{"$f":"AM4+1","v":2020},98.571734609730896,{"$f":"IF(AM5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM5)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM5),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM5,'System Detail - Commercial'!$BV$5:$BV$268))","v":40.477948508711037},{"$f":"SUM('System Detail - Commercial'!BJ6:BK6)","v":58.093786101019859}]
[null,{"$f":"B5","v":2019},{"$f":"C5+1","v":3},null,{"$f":"IFERROR((('System Detail - Commercial'!W7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AU7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":87.179126073600912},{"$f":"IFERROR((('System Detail - Commercial'!X7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AV7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":66.915716343757083},null,{"$f":"'System Detail - Commercial'!W7","v":128.20133691348136},{"$f":"'System Detail - Commercial'!X7","v":107.33401604697141},null,{"$f":"'System Detail - Commercial'!AU7","v":53.39612891134643},{"$f":"'System Detail - Commercial'!AV7","v":33.630057764639417},null,{"$f":"N5","v":2019},{"$f":"O5+1","v":3},1.4705508381128698,1.6040180380880755,0.41650212234043726,0.31332152660646057,null,{"$f":"U5+1","v":2021},1.2644449290570419,1.2986256902336066,0.61158122848262719,0.57280605428416198,null,{"$f":"AA5+1","v":2021},79.418859822754143,66.644478231809288,null,{"$f":"AE5+1","v":2021},100.42077457437351,86.546231544041902,null,{"$f":"AI5+1","v":2021},61.415460679372323,49.574205403906113,null,{"$f":"AM5+1","v":2021},100.24037656824507,{"$f":"IF(AM6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM6)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM6),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM6,'System Detail - Commercial'!$BV$5:$BV$268))","v":40.78070336112355},{"$f":"SUM('System Detail - Commercial'!BJ7:BK7)","v":59.459673207121519}]
[null,2019,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AU8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":25.012603746671978},{"$f":"IFERROR((('System Detail - Commercial'!X8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AV8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":16.677714749119307},null,{"$f":"'System Detail - Commercial'!W8","v":30.072494629384071},{"$f":"'System Detail - Commercial'!X8","v":20.595814050492429},null,{"$f":"'System Detail - Commercial'!AU8","v":20.172708119729979},{"$f":"'System Detail - Commercial'!AV8","v":12.929967591284145},null,2019,4,1.2022936489922738,1.234930226371693,0.67080261775220562,0.6277958986998623,null,2022,1.2569569553064042,1.2795255994502241,0.61821935047439502,0.59214076570564711,null,2022,79.823029374882324,68.630268464235613,null,2022,100.33411196638575,87.814185397130885,null,2022,62.028489530284226,51.998358980874734,null,2022,100.33411196638576,{"$f":"IF(AM7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM7)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM7),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM7,'System Detail - Commercial'!$BV$5:$BV$268))","v":39.868729566575546},{"$f":"SUM('System Detail - Commercial'!BJ8:BK8)","v":60.46538239981021}]
[null,2019,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AU9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":19.287969742464615},{"$f":"IFERROR((('System Detail - Commercial'!X9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AV9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":15.03369204050095},null,{"$f":"'System Detail - Commercial'!W9","v":23.61550516850961},{"$f":"'System Detail - Commercial'!X9","v":19.55360689232997},null,{"$f":"'System Detail - Commercial'!AU9","v":15.40201956397523},{"$f":"'System Detail - Commercial'!AV9","v":10.974992989878974},null,2019,5,1.2243644864558991,1.3006523507101457,0.65219945345540375,0.56127716233182467,null,2023,1.2555949775738717,1.2807374666988269,0.62151355471288894,0.59280194195554414,null,2023,79.655991178852162,68.795926366521584,null,2023,100.0156624578354,88.109520453857883,null,2023,62.161089901133721,52.231494829818693,null,2023,100.01566245783539,{"$f":"IF(AM8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM8)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM8),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM8,'System Detail - Commercial'!$BV$5:$BV$268))","v":38.127502197710236},{"$f":"SUM('System Detail - Commercial'!BJ9:BK9)","v":61.888160260125147}]
[null,2019,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AU10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":20.249060758622136},{"$f":"IFERROR((('System Detail - Commercial'!X10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AV10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":16.588088243005643},null,{"$f":"'System Detail - Commercial'!W10","v":26.035628247193351},{"$f":"'System Detail - Commercial'!X10","v":21.733488592691323},null,{"$f":"'System Detail - Commercial'!AU10","v":15.61980676776516},{"$f":"'System Detail - Commercial'!AV10","v":12.471767963257102},null,2019,6,{"$f":"H9/E9","v":1.285769673840663},1.310186458759359,{"$f":"K9/H9","v":0.59993969108269862},0.57385025464578143,null,2024,1.2516956512787913,1.2796916163054501,0.62261564314233442,0.59007488182408829,null,2024,80.96344627979569,70.492138982568022,null,2024,101.3415936209643,90.2081992714309,null,2024,63.096861489385788,53.229592524653391,null,2024,101.34159362096429,{"$f":"IF(AM9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM9)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM9),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM9,'System Detail - Commercial'!$BV$5:$BV$268))","v":37.996576497397292},{"$f":"SUM('System Detail - Commercial'!BJ10:BK10)","v":63.345017123567004}]
[null,2019,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AU11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":25.657562351705881},{"$f":"IFERROR((('System Detail - Commercial'!X11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AV11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":25.679226122704563},null,{"$f":"'System Detail - Commercial'!W11","v":33.092911595867356},{"$f":"'System Detail - Commercial'!X11","v":33.220925018773976},null,{"$f":"'System Detail - Commercial'!AU11","v":18.980922214091496},{"$f":"'System Detail - Commercial'!AV11","v":18.907088338478967},null,2019,7,1.2897917246478843,1.2936887139835316,0.57356458826855938,0.56913190490012244,null,2025,1.2486362245195637,1.274027425893079,0.62581035664331786,0.59604149845203758,null,2025,83.440335557360498,73.883636638365203,null,2025,104.18662556298811,94.129779401996004,null,2025,65.201069301037407,56.105254763725441,null,2025,104.18662556298811,{"$f":"IF(AM10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM10)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM10),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM10,'System Detail - Commercial'!$BV$5:$BV$268))","v":39.34984951019986},{"$f":"SUM('System Detail - Commercial'!BJ11:BK11)","v":64.836776052788252}]
[null,2019,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AU12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":25.445521495338898},{"$f":"IFERROR((('System Detail - Commercial'!X12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AV12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":23.570409054545873},null,{"$f":"'System Detail - Commercial'!W12","v":32.955683467920373},{"$f":"'System Detail - Commercial'!X12","v":31.189236455682593},null,{"$f":"'System Detail - Commercial'!AU12","v":18.701702581184104},{"$f":"'System Detail - Commercial'!AV12","v":16.729013020872081},null,2019,8,1.2951467107466115,1.3232369613741313,0.56748034369818678,0.53637135505521816,null,2026,1.2436593081841358,1.2739672043317294,0.63467125682615277,0.5993579569369607,null,2026,85.964346577319233,76.052388912149226,null,2026,106.91035979285012,96.888249285160171,null,2026,67.852932417464373,58.070743142752541,null,2026,106.91035979285013,{"$f":"IF(AM11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM11)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM11),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM11,'System Detail - Commercial'!$BV$5:$BV$268))","v":40.546079698872369},{"$f":"SUM('System Detail - Commercial'!BJ12:BK12)","v":66.364280093977754}]
[null,2019,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AU13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":19.589077986302293},{"$f":"IFERROR((('System Detail - Commercial'!X13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AV13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":15.575855451033327},null,{"$f":"'System Detail - Commercial'!W13","v":25.780583680129478},{"$f":"'System Detail - Commercial'!X13","v":21.839769928485094},null,{"$f":"'System Detail - Commercial'!AU13","v":14.635873431240544},{"$f":"'System Detail - Commercial'!AV13","v":10.564723869071914},null,2019,9,1.3160692758565058,1.4021554063045834,0.5677091571251438,0.48373787378101429,null,2027,1.2476797494278016,1.2728507919581458,0.63152886707010769,0.60244170681313702,null,2027,87.892183968432718,78.9486695858253,null,2027,109.66129807039637,100.48987660635972,null,2027,69.254275331834805,60.539292780176872,null,2027,109.66129807039636,{"$f":"IF(AM12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM12)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM12),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM12,'System Detail - Commercial'!$BV$5:$BV$268))","v":41.732905306265984},{"$f":"SUM('System Detail - Commercial'!BJ13:BK13)","v":67.928392764130379}]
[null,2019,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AU14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":21.916630155905285},{"$f":"IFERROR((('System Detail - Commercial'!X14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AV14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":13.335518825820342},null,{"$f":"'System Detail - Commercial'!W14","v":26.454670740016478},{"$f":"'System Detail - Commercial'!X14","v":18.248083781429433},null,{"$f":"'System Detail - Commercial'!AU14","v":17.475143626775186},{"$f":"'System Detail - Commercial'!AV14","v":8.5274765288412322},null,2019,10,1.2070592309050052,1.3683819894654072,0.66056931112514383,0.46730805442264617,null,2028,1.2407775265793559,1.2663492796538947,0.63857466537829743,0.60845344754370267,null,2028,92.97394334851451,83.448061889773314,null,2028,115.359979464299,105.67439306262806,null,2028,73.665960284462003,64.297948776044379,null,2028,115.35997946429902,{"$f":"IF(AM13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM13)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM13),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM13,'System Detail - Commercial'!$BV$5:$BV$268))","v":45.829980914055163},{"$f":"SUM('System Detail - Commercial'!BJ14:BK14)","v":69.529998550243846}]
[null,2019,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AU15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":41.559772785524544},{"$f":"IFERROR((('System Detail - Commercial'!X15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AV15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":30.312387824285533},null,{"$f":"'System Detail - Commercial'!W15","v":54.479763253115571},{"$f":"'System Detail - Commercial'!X15","v":43.635268137645355},null,{"$f":"'System Detail - Commercial'!AU15","v":31.223780411451724},{"$f":"'System Detail - Commercial'!AV15","v":19.654083573597678},null,2019,11,1.3108773124017443,1.4395193275630322,0.57312621323966761,0.45041738970412226,null,2029,1.2312450222874751,1.2524281727105351,0.64727540538439454,0.62152108824489449,null,2029,97.714911856880803,88.426627960079429,null,2029,120.31099882704387,110.74800007499658,null,2029,77.874350537976241,68.832217527557532,null,2029,120.31099882704389,{"$f":"IF(AM14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM14)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM14),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM14,'System Detail - Commercial'!$BV$5:$BV$268))","v":49.140995406307354},{"$f":"SUM('System Detail - Commercial'!BJ15:BK15)","v":71.170003420736535}]
[null,2019,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AU16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":162.32191360257841},{"$f":"IFERROR((('System Detail - Commercial'!X16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AV16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":131.0157746307477},null,{"$f":"'System Detail - Commercial'!W16","v":194.62261018517592},{"$f":"'System Detail - Commercial'!X16","v":163.17413961644255},null,{"$f":"'System Detail - Commercial'!AU16","v":135.72133994632162},{"$f":"'System Detail - Commercial'!AV16","v":104.53241523076372},null,2019,12,1.1989915955628829,1.2454541453220374,0.69735648811403772,0.64061876150521047,null,2030,1.228924693637415,1.2422481380893455,0.65115745550452586,0.63496088918857618,null,2030,102.51375213004171,93.631472970153467,null,2030,125.9816814300334,116.31352296373602,null,2030,82.03391112016233,73.854537965709696,null,2030,125.9816814300334,{"$f":"IF(AM15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM15)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM15),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM15,'System Detail - Commercial'!$BV$5:$BV$268))","v":53.132346080647118},{"$f":"SUM('System Detail - Commercial'!BJ16:BK16)","v":72.849335349386294}]
[null,{"$f":"B4+1","v":2020},{"$f":"C4","v":1},null,{"$f":"IFERROR((('System Detail - Commercial'!W17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AU17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":265.0628866622838},{"$f":"IFERROR((('System Detail - Commercial'!X17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AV17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":224.22531158789829},null,{"$f":"'System Detail - Commercial'!W17","v":360.77673087181648},{"$f":"'System Detail - Commercial'!X17","v":317.49215981869435},null,{"$f":"'System Detail - Commercial'!AU17","v":179.11576124964222},{"$f":"'System Detail - Commercial'!AV17","v":140.47548868677529},null,{"$f":"N4+1","v":2020},{"$f":"O4","v":1},1.3610986261214364,1.4159514711800707,0.49647259904154356,0.44245340976921949,null,2031,1.2281496752397807,1.2398348205915553,0.65096617110628729,0.63664773643309247,null,2031,105.53194892384359,96.637841628595581,null,2031,129.60902879823962,119.81496103794494,null,2031,84.371093217594577,76.279923735626809,null,2031,129.60902879823965,{"$f":"IF(AM16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM16)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM16),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM16,'System Detail - Commercial'!$BV$5:$BV$268))","v":55.04008394614192},{"$f":"SUM('System Detail - Commercial'!BJ17:BK17)","v":74.568944852097715}]
[null,{"$f":"B5+1","v":2020},{"$f":"C5","v":2},null,{"$f":"IFERROR((('System Detail - Commercial'!W18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AU18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":221.2153508062712},{"$f":"IFERROR((('System Detail - Commercial'!X18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AV18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":177.9592133590225},null,{"$f":"'System Detail - Commercial'!W18","v":265.31041114514676},{"$f":"'System Detail - Commercial'!X18","v":217.98290376657104},null,{"$f":"'System Detail - Commercial'!AU18","v":183.68763987956865},{"$f":"'System Detail - Commercial'!AV18","v":143.89649811855563},null,{"$f":"N5+1","v":2020},{"$f":"O5","v":2},1.1993309242697705,1.2249037273883823,0.6923499122658866,0.66012744867665629,null,2032,1.2255314013231144,1.2386322504382385,0.6546212283499534,0.63842022660654407,null,2032,108.34252594378903,99.096834963457198,null,2032,132.77716764277764,122.7445357020937,null,2032,86.91875257914279,78.3625942976457,null,2032,132.77716764277764,{"$f":"IF(AM17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM17)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM17),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM17,'System Detail - Commercial'!$BV$5:$BV$268))","v":56.447362105964004},{"$f":"SUM('System Detail - Commercial'!BJ18:BK18)","v":76.329805536813637}]
[null,2020,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AU19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":87.974358040706193},{"$f":"IFERROR((('System Detail - Commercial'!X19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AV19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":67.316262639059346},null,{"$f":"'System Detail - Commercial'!W19","v":128.59957731586087},{"$f":"'System Detail - Commercial'!X19","v":107.5275600979576},null,{"$f":"'System Detail - Commercial'!AU19","v":51.494569303832613},{"$f":"'System Detail - Commercial'!AV19","v":31.208158798416033},null,2020,3,1.4617847766090795,1.5973489299978785,0.40042564974652922,0.29023404576450357,null,2033,1.2293322893062997,1.2400188567529014,0.65157341889432285,0.63874291701275132,null,2033,110.69947939466384,101.45602565397307,null,2033,136.08644442925765,125.80738494213273,null,2033,88.670309861943679,80.358576039683939,null,2033,136.08644442925763,{"$f":"IF(AM18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM18)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM18),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM18,'System Detail - Commercial'!$BV$5:$BV$268))","v":57.953529762364354},{"$f":"SUM('System Detail - Commercial'!BJ19:BK19)","v":78.132914666893271}]
[null,2020,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AU20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":22.549960501474914},{"$f":"IFERROR((('System Detail - Commercial'!X20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AV20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":15.045390119466134},null,{"$f":"'System Detail - Commercial'!W20","v":27.823506356350588},{"$f":"'System Detail - Commercial'!X20","v":19.248834146724274},null,{"$f":"'System Detail - Commercial'!AU20","v":17.505699248985138},{"$f":"'System Detail - Commercial'!AV20","v":11.024704528175736},null,2020,4,1.2338605362315713,1.2793841830541575,0.62916941613254085,0.57274661125655224,null,2034,1.2292971362647456,1.238373046378402,0.65325372706554408,0.64253231184692061,null,2034,113.2108285605006,104.17514495681604,null,2034,139.16974734358246,129.00769161708391,null,2034,90.913156146965335,82.891610340759527,null,2034,139.16974734358246,{"$f":"IF(AM19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM19)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM19),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM19,'System Detail - Commercial'!$BV$5:$BV$268))","v":59.190453605293669},{"$f":"SUM('System Detail - Commercial'!BJ20:BK20)","v":79.979293738288789}]
[null,2020,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AU21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":18.056721335852881},{"$f":"IFERROR((('System Detail - Commercial'!X21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AV21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":12.937081721266175},null,{"$f":"'System Detail - Commercial'!W21","v":22.61530188227529},{"$f":"'System Detail - Commercial'!X21","v":18.117601258692094},null,{"$f":"'System Detail - Commercial'!AU21","v":14.616283187609554},{"$f":"'System Detail - Commercial'!AV21","v":9.0272556552843515},null,2020,5,1.2524589299260562,1.4004395774133591,0.64630060052680727,0.49825887690035336,null,2035,1.2257023645471983,1.2311619826693727,0.65411598597986187,0.64742619062207896,null,2035,116.55232872077238,107.46925041754041,null,2035,142.85846490653304,132.31205542005037,null,2035,93.446005627906359,85.662290013980609,null,2035,142.85846490653307,{"$f":"IF(AM20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM20)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM20),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM20,'System Detail - Commercial'!$BV$5:$BV$268))","v":60.988475835674308},{"$f":"SUM('System Detail - Commercial'!BJ21:BK21)","v":81.86998907085875}]
[null,2020,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AU22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":19.168208140272146},{"$f":"IFERROR((('System Detail - Commercial'!X22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AV22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":15.227505859858113},null,{"$f":"'System Detail - Commercial'!W22","v":24.181249945211729},{"$f":"'System Detail - Commercial'!X22","v":20.297601851878834},null,{"$f":"'System Detail - Commercial'!AU22","v":14.373124674677765},{"$f":"'System Detail - Commercial'!AV22","v":10.377848824012208},null,2020,6,1.2615289738224018,1.3329564302047796,0.59439130347866376,0.5112844807846888,null,2036,1.2197992218946723,1.2279167725799545,0.66081020776244281,0.65059196173904743,null,2036,120.61297178215722,110.69119980176214,null,2036,147.12360913027945,135.91958081358266,null,2036,97.220782716140391,88.428186720257727,null,2036,147.12360913027942,{"$f":"IF(AM21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM21)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM21),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM21,'System Detail - Commercial'!$BV$5:$BV$268))","v":63.317536716113118},{"$f":"SUM('System Detail - Commercial'!BJ22:BK22)","v":83.806072414166309}]
[null,2020,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AU23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":23.817599984016788},{"$f":"IFERROR((('System Detail - Commercial'!X23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AV23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":23.468299926075971},null,{"$f":"'System Detail - Commercial'!W23","v":30.328428969396782},{"$f":"'System Detail - Commercial'!X23","v":31.010357849654746},null,{"$f":"'System Detail - Commercial'!AU23","v":17.445299274921474},{"$f":"'System Detail - Commercial'!AV23","v":16.086711320020157},null,2020,7,1.2733620931474707,1.3213721465694532,0.57521275805366756,0.51875284374376407,null,2037,1.222407464925803,1.230286160463453,0.66055605532518247,0.65124685290254247,null,2037,123.41194640524527,113.17594367666727,null,2037,150.85968454679494,139.23879720279498,null,2037,99.651278131832257,90.678828480255561,null,2037,150.85968454679494,{"$f":"IF(AM22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM22)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM22),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM22,'System Detail - Commercial'!$BV$5:$BV$268))","v":65.071042978676331},{"$f":"SUM('System Detail - Commercial'!BJ23:BK23)","v":85.788641568118621}]
[null,2020,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AU24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":23.507579678965104},{"$f":"IFERROR((('System Detail - Commercial'!X24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AV24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":20.786597925215588},null,{"$f":"'System Detail - Commercial'!W24","v":31.120609899532479},{"$f":"'System Detail - Commercial'!X24","v":29.030792110598941},null,{"$f":"'System Detail - Commercial'!AU24","v":17.238025379674326},{"$f":"'System Detail - Commercial'!AV24","v":13.997261537252827},null,2020,8,1.323854276983675,1.396611038277821,0.55391026831814405,0.48215224317432676,null,2038,1.2239246075478916,1.2327030069644136,0.66042511843390839,0.64997382623903255,null,2038,125.86400152622723,115.35211502931999,null,2038,154.04804867239488,142.19489905634768,null,2038,101.73720078897888,92.422962611327293,null,2038,154.04804867239488,{"$f":"IF(AM23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM23)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM23),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM23,'System Detail - Commercial'!$BV$5:$BV$268))","v":66.229227653583322},{"$f":"SUM('System Detail - Commercial'!BJ24:BK24)","v":87.818821018811562}]
[null,2020,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AU25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":18.27599522514603},{"$f":"IFERROR((('System Detail - Commercial'!X25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AV25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":13.999451827552219},null,{"$f":"'System Detail - Commercial'!W25","v":23.989953211654715},{"$f":"'System Detail - Commercial'!X25","v":20.069476786267366},null,{"$f":"'System Detail - Commercial'!AU25","v":13.276281986950931},{"$f":"'System Detail - Commercial'!AV25","v":8.6881799886764686},null,2020,9,1.3126482534120398,1.4335901886364417,0.55341008253826418,0.43290515648227545,null,2039,1.2246913242357931,1.2315318723062731,0.65740803890476807,0.64918827463427808,null,2039,128.40582443026094,118.32777047604559,null,2039,157.25749916108501,145.72442072019138,null,2039,103.3823441265571,94.602585259420678,null,2039,157.25749916108504,{"$f":"IF(AM24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM24)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM24),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM24,'System Detail - Commercial'!$BV$5:$BV$268))","v":67.359736571130526},{"$f":"SUM('System Detail - Commercial'!BJ25:BK25)","v":89.897762589954525}]
[null,2020,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AU26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":19.929683483427713},{"$f":"IFERROR((('System Detail - Commercial'!X26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AV26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":11.228582594591625},null,{"$f":"'System Detail - Commercial'!W26","v":24.960366341094467},{"$f":"'System Detail - Commercial'!X26","v":16.27910907322206},null,{"$f":"'System Detail - Commercial'!AU26","v":15.412335611237154},{"$f":"'System Detail - Commercial'!AV26","v":6.693415960719399},null,2020,10,1.2524216133111175,1.4497919871973046,0.61747233196102802,0.41116598768476692,null,2040,1.2287194903616492,1.2348329353059659,0.65513077105296624,0.64818724458418253,null,2040,131.06709656052365,121.01239837974985,null,2040,161.0446960890277,149.43009509968144,null,2040,105.50533592279534,96.858681600614872,null,2040,161.0446960890277,{"$f":"IF(AM25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM25)*(Hourly!$BB$11:$BG$11='System Summary - Commercial'!AM25),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF('System Detail - Commercial'!$B$5:$B$268,AM25,'System Detail - Commercial'!$BV$5:$BV$268))","v":69.018049978769753},{"$f":"SUM('System Detail - Commercial'!BJ26:BK26)","v":92.026646110257957}]
[null,2020,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AU27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":39.325549283804776},{"$f":"IFERROR((('System Detail - Commercial'!X27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AV27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":28.439636049157127},null,{"$f":"'System Detail - Commercial'!W27","v":52.285642699055437},{"$f":"'System Detail - Commercial'!X27","v":41.977322254633414},null,{"$f":"'System Detail - Commercial'!AU27","v":28.95747455160425},{"$f":"'System Detail - Commercial'!AV27","v":17.609487084776099},null,2020,11,1.3295591199939818,1.4760147486443487,0.55383223877111065,0.41950000950411698]
[null,2020,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AU28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":161.53044229062021},{"$f":"IFERROR((('System Detail - Commercial'!X28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AV28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":132.69992498154431},null,{"$f":"'System Detail - Commercial'!W28","v":193.11733047544439},{"$f":"'System Detail - Commercial'!X28","v":164.81253204191074},null,{"$f":"'System Detail - Commercial'!AU28","v":133.16670596139039},{"$f":"'System Detail - Commercial'!AV28","v":103.8641145599908},null,2020,12,1.1955475868009702,1.2419941613744891,0.68956372601848415,0.63019549104177852]
[null,2021,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AU29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":259.72462371495533},{"$f":"IFERROR((('System Detail - Commercial'!X29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AV29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":221.79179770301789},null,{"$f":"'System Detail - Commercial'!W29","v":366.71009629154111},{"$f":"'System Detail - Commercial'!X29","v":326.09112441393637},null,{"$f":"'System Detail - Commercial'!AU29","v":178.98087082696608},{"$f":"'System Detail - Commercial'!AV29","v":143.07532471364547},null,2021,1,1.4119188663990561,1.4702578174264886,0.48807183831849854,0.43875872111142555]
[null,2021,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AU30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":224.21213012719568},{"$f":"IFERROR((('System Detail - Commercial'!X30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AV30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":183.52285641003405},null,{"$f":"'System Detail - Commercial'!W30","v":269.104771063481},{"$f":"'System Detail - Commercial'!X30","v":224.17709575114674},null,{"$f":"'System Detail - Commercial'!AU30","v":183.40063836693633},{"$f":"'System Detail - Commercial'!AV30","v":146.5644570090225},null,2021,2,1.2002239616153583,1.2215213959523459,0.68152131841494812,0.65378872233994845]
[null,2021,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AU31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":91.544039018839754},{"$f":"IFERROR((('System Detail - Commercial'!X31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AV31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":70.748765050707377},null,{"$f":"'System Detail - Commercial'!W31","v":130.77184943443694},{"$f":"'System Detail - Commercial'!X31","v":110.54967779118688},null,{"$f":"'System Detail - Commercial'!AU31","v":53.150862867404214},{"$f":"'System Detail - Commercial'!AV31","v":31.794680240876389},null,2021,3,1.4285129958874123,1.5625668902058321,0.40643963587936899,0.28760536327326219]
[null,2021,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AU32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":22.905253961497479},{"$f":"IFERROR((('System Detail - Commercial'!X32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AV32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":15.396705790791279},null,{"$f":"'System Detail - Commercial'!W32","v":27.924392669518806},{"$f":"'System Detail - Commercial'!X32","v":20.180655416471048},null,{"$f":"'System Detail - Commercial'!AU32","v":18.104338675564044},{"$f":"'System Detail - Commercial'!AV32","v":10.820753974923672},null,2021,4,1.2191260885584694,1.3107125440132157,0.64833419619278043,0.53619437781450785]
[null,2021,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AU33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":24.416845210144171},{"$f":"IFERROR((('System Detail - Commercial'!X33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AV33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":18.993303486346218},null,{"$f":"'System Detail - Commercial'!W33","v":27.177160227656916},{"$f":"'System Detail - Commercial'!X33","v":20.87026587699528},null,{"$f":"'System Detail - Commercial'!AU33","v":22.333588593153419},{"$f":"'System Detail - Commercial'!AV33","v":17.576728097177114},null,2021,5,1.1130496177436531,1.0988223239837325,0.82177786075035086,0.84218994625034738]
[null,2021,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AU34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":23.624706350377075},{"$f":"IFERROR((('System Detail - Commercial'!X34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AV34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":20.927278279780776},null,{"$f":"'System Detail - Commercial'!W34","v":26.169071576571774},{"$f":"'System Detail - Commercial'!X34","v":22.522110449588922},null,{"$f":"'System Detail - Commercial'!AU34","v":21.190965699234322},{"$f":"'System Detail - Commercial'!AV34","v":19.40178663909472},null,2021,6,1.1076993376535276,1.0762082937153379,0.80977139892902539,0.86145508799104775]
[null,2021,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AU35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.86956842713985},{"$f":"IFERROR((('System Detail - Commercial'!X35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AV35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.927717150376207},null,{"$f":"'System Detail - Commercial'!W35","v":31.318404379083674},{"$f":"'System Detail - Commercial'!X35","v":29.534458327924739},null,{"$f":"'System Detail - Commercial'!AU35","v":21.382291760833169},{"$f":"'System Detail - Commercial'!AV35","v":22.957459710042119},null,2021,7,1.2106272459585152,1.1391075487529452,0.68273886185317789,0.77731101261931435]
[null,2021,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AU36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":26.367675750369315},{"$f":"IFERROR((('System Detail - Commercial'!X36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AV36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":27.297049830157537},null,{"$f":"'System Detail - Commercial'!W36","v":30.359554331674282},{"$f":"'System Detail - Commercial'!X36","v":29.535728464241927},null,{"$f":"'System Detail - Commercial'!AU36","v":22.783131718177099},{"$f":"'System Detail - Commercial'!AV36","v":25.286807791387872},null,2021,8,1.1513928879851709,1.0820117429544023,0.75044354964088977,0.8561430208840759]
[null,2021,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AU37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":23.25199117467276},{"$f":"IFERROR((('System Detail - Commercial'!X37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AV37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":20.977289692473278},null,{"$f":"'System Detail - Commercial'!W37","v":26.193159953208831},{"$f":"'System Detail - Commercial'!X37","v":22.418616461502545},null,{"$f":"'System Detail - Commercial'!AU37","v":20.678468493453703},{"$f":"'System Detail - Commercial'!AV37","v":19.716128769572673},null,2021,9,1.126491050011224,1.0687089128366483,0.78946062752235657,0.87945341334642091]
[null,2021,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AU38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":24.664793175789381},{"$f":"IFERROR((('System Detail - Commercial'!X38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AV38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":17.301111714198331},null,{"$f":"'System Detail - Commercial'!W38","v":26.919481022440234},{"$f":"'System Detail - Commercial'!X38","v":19.192708482673464},null,{"$f":"'System Detail - Commercial'!AU38","v":22.807991419723972},{"$f":"'System Detail - Commercial'!AV38","v":15.74332614015999},null,2021,10,1.0914132070997467,1.1093338277749385,0.84726712973073659,0.82027641665961526]
[null,2021,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AU39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":44.095497907427621},{"$f":"IFERROR((('System Detail - Commercial'!X39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AV39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":36.390052232561182},null,{"$f":"'System Detail - Commercial'!W39","v":52.958650575644221},{"$f":"'System Detail - Commercial'!X39","v":45.608870154607565},null,{"$f":"'System Detail - Commercial'!AU39","v":36.3402393227381},{"$f":"'System Detail - Commercial'!AV39","v":28.323586550770592},null,2021,11,1.2009990381971321,1.2533334622091459,0.68620025109648553,0.62101048446843066]
[null,2021,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AU40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":162.34919305464126},{"$f":"IFERROR((('System Detail - Commercial'!X40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AV40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":140.45981144126733},null,{"$f":"'System Detail - Commercial'!W40","v":189.44270336722425},{"$f":"'System Detail - Commercial'!X40","v":167.87346693822715},null,{"$f":"'System Detail - Commercial'!AU40","v":135.83214040828346},{"$f":"'System Detail - Commercial'!AV40","v":113.62942521020027},null,2021,12,1.1668841698736638,1.1951708123175342,0.71700909031571591,0.67687543054086563]
[null,2022,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AU41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":263.80589155034892},{"$f":"IFERROR((('System Detail - Commercial'!X41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AV41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":231.6883915008579},null,{"$f":"'System Detail - Commercial'!W41","v":366.63671206930246},{"$f":"'System Detail - Commercial'!X41","v":332.29222561713317},null,{"$f":"'System Detail - Commercial'!AU41","v":179.12168641709306},{"$f":"'System Detail - Commercial'!AV41","v":148.8381751698077},null,2022,1,1.3897972858552619,1.4342204348891721,0.48855360230056583,0.4479135041254288]
[null,2022,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AU42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":220.93257055960763},{"$f":"IFERROR((('System Detail - Commercial'!X42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AV42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":187.77111969467066},null,{"$f":"'System Detail - Commercial'!W42","v":264.36597854949383},{"$f":"'System Detail - Commercial'!X42","v":226.5817856018559},null,{"$f":"'System Detail - Commercial'!AU42","v":181.44765420516561},{"$f":"'System Detail - Commercial'!AV42","v":152.48869614268409},null,2022,2,1.196591239941998,1.2066913483303192,0.68635024521960375,0.67299626815826041]
[null,2022,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AU43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":90.929474777533059},{"$f":"IFERROR((('System Detail - Commercial'!X43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AV43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":76.625842952333457},null,{"$f":"'System Detail - Commercial'!W43","v":128.78804063374002},{"$f":"'System Detail - Commercial'!X43","v":114.15659705443012},null,{"$f":"'System Detail - Commercial'!AU43","v":53.876410322521977},{"$f":"'System Detail - Commercial'!AV43","v":39.893615533260139},null,2022,3,1.4163508691635058,1.4897923814742682,0.4183339544371279,0.34946395182258955]
[null,2022,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AU44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":26.574581651304179},{"$f":"IFERROR((('System Detail - Commercial'!X44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AV44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":22.193451076035299},null,{"$f":"'System Detail - Commercial'!W44","v":28.871084672014181},{"$f":"'System Detail - Commercial'!X44","v":23.219692436768501},null,{"$f":"'System Detail - Commercial'!AU44","v":24.565141508182926},{"$f":"'System Detail - Commercial'!AV44","v":21.295489885393742},null,2022,4,1.0864172783919366,1.0462407291780478,0.8508562039581018,0.91713057541073306]
[null,2022,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AU45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":24.066406133226426},{"$f":"IFERROR((('System Detail - Commercial'!X45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AV45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":18.07746761847913},null,{"$f":"'System Detail - Commercial'!W45","v":26.577632562656284},{"$f":"'System Detail - Commercial'!X45","v":20.043718600038027},null,{"$f":"'System Detail - Commercial'!AU45","v":21.998337308990074},{"$f":"'System Detail - Commercial'!AV45","v":16.458202104254159},null,2022,5,1.1043457180739098,1.1087680544120548,0.82770116025682106,0.82111520485140588]
[null,2022,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AU46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":23.776022306228722},{"$f":"IFERROR((('System Detail - Commercial'!X46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AV46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":20.863363217184276},null,{"$f":"'System Detail - Commercial'!W46","v":26.301404270481576},{"$f":"'System Detail - Commercial'!X46","v":22.308733803181951},null,{"$f":"'System Detail - Commercial'!AU46","v":21.360439557812946},{"$f":"'System Detail - Commercial'!AV46","v":19.480834830577805},null,2022,6,1.1062154944055242,1.0692779285368135,0.81214064991145951,0.87323803324952509]
[null,2022,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AU47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":25.757316820617831},{"$f":"IFERROR((('System Detail - Commercial'!X47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AV47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":25.397824606162743},null,{"$f":"'System Detail - Commercial'!W47","v":31.562015131329339},{"$f":"'System Detail - Commercial'!X47","v":29.290384458907234},null,{"$f":"'System Detail - Commercial'!AU47","v":21.376412435175183},{"$f":"'System Detail - Commercial'!AV47","v":22.460043585223513},null,2022,7,1.2253611411133107,1.1532635142223939,0.67728287773223828,0.7668060355006161]
[null,2022,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AU48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":26.108645631154662},{"$f":"IFERROR((('System Detail - Commercial'!X48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AV48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":26.388160784429878},null,{"$f":"'System Detail - Commercial'!W48","v":29.851857449773142},{"$f":"'System Detail - Commercial'!X48","v":28.47464731411463},null,{"$f":"'System Detail - Commercial'!AU48","v":22.445076617187645},{"$f":"'System Detail - Commercial'!AV48","v":24.346067585163954},null,2022,8,1.1433705858013492,1.0790690395867175,0.75188207819068942,0.8550085736477524]
[null,2022,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AU49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":23.273791326560513},{"$f":"IFERROR((('System Detail - Commercial'!X49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AV49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":20.106329550666821},null,{"$f":"'System Detail - Commercial'!W49","v":26.170485372853744},{"$f":"'System Detail - Commercial'!X49","v":21.565600111997238},null,{"$f":"'System Detail - Commercial'!AU49","v":20.739184036053942},{"$f":"'System Detail - Commercial'!AV49","v":18.829467809502702},null,2022,9,1.1244616317835361,1.0725776705118224,0.7924646310750656,0.87312514892769488]
[null,2022,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AU50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":23.568803639776863},{"$f":"IFERROR((('System Detail - Commercial'!X50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AV50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":17.316510605420131},null,{"$f":"'System Detail - Commercial'!W50","v":26.286332388894852},{"$f":"'System Detail - Commercial'!X50","v":18.971429703025709},null,{"$f":"'System Detail - Commercial'!AU50","v":21.330838787562051},{"$f":"'System Detail - Commercial'!AV50","v":15.953636054450831},null,2022,10,1.1153019385562548,1.0955688553724896,0.81148021990978314,0.84092956114458906]
[null,2022,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AU51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":45.68356054481626},{"$f":"IFERROR((('System Detail - Commercial'!X51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AV51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":37.280722468929305},null,{"$f":"'System Detail - Commercial'!W51","v":54.629046685999583},{"$f":"'System Detail - Commercial'!X51","v":46.593263967802798},null,{"$f":"'System Detail - Commercial'!AU51","v":37.856260171280844},{"$f":"'System Detail - Commercial'!AV51","v":29.132248657414991},null,2022,11,1.195814118569144,1.2497950919978764,0.69296944515384895,0.62524592991695449]
[null,2022,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AU52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":163.39928755741278},{"$f":"IFERROR((('System Detail - Commercial'!X52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AV52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":139.85403749565782},null,{"$f":"'System Detail - Commercial'!W52","v":193.96875381009002},{"$f":"'System Detail - Commercial'!X52","v":170.27214609631559},null,{"$f":"'System Detail - Commercial'!AU52","v":138.22443299638448},{"$f":"'System Detail - Commercial'!AV52","v":114.80383041276318},null,2022,12,1.1870844525067847,1.2174989663891698,0.71261185258588911,0.67423729038937241]
[null,2023,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AU53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":264.42461055948905},{"$f":"IFERROR((('System Detail - Commercial'!X53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AV53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":234.41307383839367},null,{"$f":"'System Detail - Commercial'!W53","v":364.63253110208865},{"$f":"'System Detail - Commercial'!X53","v":335.69660893930939},null,{"$f":"'System Detail - Commercial'!AU53","v":181.90044070087768},{"$f":"'System Detail - Commercial'!AV53","v":151.00310375528665},null,2023,1,1.3789659378927412,1.4320728935568732,0.49885960572714172,0.44982016420245252]
[null,2023,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AU54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":218.60582760808217},{"$f":"IFERROR((('System Detail - Commercial'!X54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AV54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":189.55803263947584},null,{"$f":"'System Detail - Commercial'!W54","v":261.40540650662729},{"$f":"'System Detail - Commercial'!X54","v":228.49814592280578},null,{"$f":"'System Detail - Commercial'!AU54","v":179.69711951849567},{"$f":"'System Detail - Commercial'!AV54","v":154.15792965463044},null,2023,2,1.1957842540926058,1.2054258146759251,0.68742694315291408,0.67465724516955194]
[null,2023,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AU55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":89.200418943447389},{"$f":"IFERROR((('System Detail - Commercial'!X55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AV55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":76.138614538053332},null,{"$f":"'System Detail - Commercial'!W55","v":128.00639165053616},{"$f":"'System Detail - Commercial'!X55","v":114.42462160855001},null,{"$f":"'System Detail - Commercial'!AU55","v":51.220105230126471},{"$f":"'System Detail - Commercial'!AV55","v":38.667203362673604},null,2023,3,1.4350424938215991,1.5028461222046758,0.40013709135681219,0.33792729937928256]
[null,2023,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AU56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":26.623621693716672},{"$f":"IFERROR((('System Detail - Commercial'!X56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AV56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":21.88249772576054},null,{"$f":"'System Detail - Commercial'!W56","v":28.506076767253091},{"$f":"'System Detail - Commercial'!X56","v":22.437078626347375},null,{"$f":"'System Detail - Commercial'!AU56","v":25.117657634887543},{"$f":"'System Detail - Commercial'!AV56","v":21.43883300529107},null,2023,4,1.0707061982472763,1.0253435831474562,0.88113344533408189,0.95550910893167318]
[null,2023,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AU57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":23.819633565624699},{"$f":"IFERROR((('System Detail - Commercial'!X57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AV57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":19.202038834035189},null,{"$f":"'System Detail - Commercial'!W57","v":26.664721828957322},{"$f":"'System Detail - Commercial'!X57","v":20.55794379918467},null,{"$f":"'System Detail - Commercial'!AU57","v":21.264860431203566},{"$f":"'System Detail - Commercial'!AV57","v":17.984491518390755},null,2023,5,1.1194429904009318,1.070612551972667,0.79749042827479932,0.87481956824417528]
[null,2023,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AU58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":23.812921087845336},{"$f":"IFERROR((('System Detail - Commercial'!X58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AV58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":21.033782084477298},null,{"$f":"'System Detail - Commercial'!W58","v":26.330394129628818},{"$f":"'System Detail - Commercial'!X58","v":22.26194700755963},null,{"$f":"'System Detail - Commercial'!AU58","v":21.404903395704608},{"$f":"'System Detail - Commercial'!AV58","v":19.85901563631159},null,2023,6,1.1057187831974322,1.0583901134921763,0.81293516877585592,0.89206104163162092]
[null,2023,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AU59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":25.279887916967279},{"$f":"IFERROR((('System Detail - Commercial'!X59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AV59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":25.328355856781297},null,{"$f":"'System Detail - Commercial'!W59","v":30.836376941725383},{"$f":"'System Detail - Commercial'!X59","v":29.181903878320625},null,{"$f":"'System Detail - Commercial'!AU59","v":21.086311294508338},{"$f":"'System Detail - Commercial'!AV59","v":22.420017727317656},null,2023,7,1.2197987998605293,1.1521436307721331,0.68381286603018476,0.7682849556630057]
[null,2023,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AU60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":25.996448926121303},{"$f":"IFERROR((('System Detail - Commercial'!X60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AV60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":26.684255259567735},null,{"$f":"'System Detail - Commercial'!W60","v":29.583591144386887},{"$f":"'System Detail - Commercial'!X60","v":28.449988395182231},null,{"$f":"'System Detail - Commercial'!AU60","v":22.48562888271243},{"$f":"'System Detail - Commercial'!AV60","v":24.956090914072693},null,2023,8,1.1379858544703469,1.0661713478018611,0.7600709722145681,0.8771916025912615]
[null,2023,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AU61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":23.219934663794564},{"$f":"IFERROR((('System Detail - Commercial'!X61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AV61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":20.439258402830514},null,{"$f":"'System Detail - Commercial'!W61","v":26.05036095422814},{"$f":"'System Detail - Commercial'!X61","v":21.628890615640234},null,{"$f":"'System Detail - Commercial'!AU61","v":20.955593631447702},{"$f":"'System Detail - Commercial'!AV61","v":19.487552632582737},null,2023,9,1.1218963933971307,1.0582032962920502,0.80442622918998274,0.90099640239943435]
[null,2023,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AU62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":26.23216461190755},{"$f":"IFERROR((('System Detail - Commercial'!X62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AV62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":16.476696848883229},null,{"$f":"'System Detail - Commercial'!W62","v":28.726461719925695},{"$f":"'System Detail - Commercial'!X62","v":18.352665995690231},null,{"$f":"'System Detail - Commercial'!AU62","v":23.992387616952481},{"$f":"'System Detail - Commercial'!AV62","v":14.792153125219805},null,2023,10,1.0950854473856844,1.1138558998816654,0.83520162875856407,0.80599478728013996]
[null,2023,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AU63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":44.975754807649693},{"$f":"IFERROR((('System Detail - Commercial'!X63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AV63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":35.278904927829856},null,{"$f":"'System Detail - Commercial'!W63","v":53.821916333488367},{"$f":"'System Detail - Commercial'!X63","v":44.549409542944019},null,{"$f":"'System Detail - Commercial'!AU63","v":37.235363472540854},{"$f":"'System Detail - Commercial'!AV63","v":27.167213389604964},null,2023,11,1.1966873388489319,1.2627775616640839,0.69182530108785356,0.60982207549612422]
[null,2023,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AU64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":163.68066976158025},{"$f":"IFERROR((('System Detail - Commercial'!X64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AV64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":139.11560544217056},null,{"$f":"'System Detail - Commercial'!W64","v":195.62372041517881},{"$f":"'System Detail - Commercial'!X64","v":171.27504111476046},null,{"$f":"'System Detail - Commercial'!AU64","v":139.57270700414739},{"$f":"'System Detail - Commercial'!AV64","v":114.84433323644235},null,2023,12,1.1951546917551552,1.2311705834178206,0.71347537357907076,0.67052579575498394]
[null,2024,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AU65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":270.30719320794742},{"$f":"IFERROR((('System Detail - Commercial'!X65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AV65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":242.14194777071711},null,{"$f":"'System Detail - Commercial'!W65","v":370.06803019375025},{"$f":"'System Detail - Commercial'!X65","v":342.25252066619208},null,{"$f":"'System Detail - Commercial'!AU65","v":180.72603346559384},{"$f":"'System Detail - Commercial'!AV65","v":152.246739456413},null,2024,1,1.369064677124803,1.4134375469312286,0.48835894678871389,0.4448374526506505]
[null,2024,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AU66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":218.65515627291239},{"$f":"IFERROR((('System Detail - Commercial'!X66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AV66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":189.85275671665411},null,{"$f":"'System Detail - Commercial'!W66","v":259.15287924702147},{"$f":"'System Detail - Commercial'!X66","v":228.82181231163608},null,{"$f":"'System Detail - Commercial'!AU66","v":180.85728149707725},{"$f":"'System Detail - Commercial'!AV66","v":153.48163816133763},null,2024,2,1.1852127508192043,1.2052593613541327,0.6978787271149175,0.67074741088191603]
[null,2024,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AU67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":84.76661619220117},{"$f":"IFERROR((('System Detail - Commercial'!X67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AV67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":73.172117309627282},null,{"$f":"'System Detail - Commercial'!W67","v":126.27012860588547},{"$f":"'System Detail - Commercial'!X67","v":115.59977095501662},null,{"$f":"'System Detail - Commercial'!AU67","v":50.58725302799057},{"$f":"'System Detail - Commercial'!AV67","v":38.231696660483124},null,2024,3,1.4896209649277328,1.5798336197633456,0.40062723928858568,0.33072467483832851]
[null,2024,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AU68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":24.51653097045844},{"$f":"IFERROR((('System Detail - Commercial'!X68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AV68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":20.928814897647115},null,{"$f":"'System Detail - Commercial'!W68","v":26.722315082721384},{"$f":"'System Detail - Commercial'!X68","v":21.414053026059957},null,{"$f":"'System Detail - Commercial'!AU68","v":22.406650515250412},{"$f":"'System Detail - Commercial'!AV68","v":20.464674079165263},null,2024,4,1.0899712979344767,1.0231851698620258,0.83849960027372494,0.95566561146835016]
[null,2024,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AU69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":22.866581817718988},{"$f":"IFERROR((('System Detail - Commercial'!X69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AV69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":18.07410631449968},null,{"$f":"'System Detail - Commercial'!W69","v":25.756996926584993},{"$f":"'System Detail - Commercial'!X69","v":20.008594075381556},null,{"$f":"'System Detail - Commercial'!AU69","v":20.271107026084209},{"$f":"'System Detail - Commercial'!AV69","v":16.337015263911876},null,2024,5,1.1264034621311989,1.1070308942096883,0.78701360581215341,0.81649991010676926]
[null,2024,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AU70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":24.724359268682786},{"$f":"IFERROR((('System Detail - Commercial'!X70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AV70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":21.691674352834433},null,{"$f":"'System Detail - Commercial'!W70","v":27.369959982942937},{"$f":"'System Detail - Commercial'!X70","v":23.064344558141936},null,{"$f":"'System Detail - Commercial'!AU70","v":22.607878697274671},{"$f":"'System Detail - Commercial'!AV70","v":20.593538188588425},null,2024,6,1.1070038129405122,1.0632809705225976,0.82601065954659736,0.8928733325447441]
[null,2024,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AU71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":26.18511602126333},{"$f":"IFERROR((('System Detail - Commercial'!X71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AV71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":25.71491112740879},null,{"$f":"'System Detail - Commercial'!W71","v":30.92657472168133},{"$f":"'System Detail - Commercial'!X71","v":28.983995086927877},null,{"$f":"'System Detail - Commercial'!AU71","v":21.927479637214514},{"$f":"'System Detail - Commercial'!AV71","v":22.779407163758997},null,2024,7,1.181074572920271,1.1271279509122885,0.70901740120098311,0.7859305487542253]
[null,2024,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AU72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":26.146468573073967},{"$f":"IFERROR((('System Detail - Commercial'!X72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AV72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":26.614434584550899},null,{"$f":"'System Detail - Commercial'!W72","v":30.011170271136535},{"$f":"'System Detail - Commercial'!X72","v":28.796760436661675},null,{"$f":"'System Detail - Commercial'!AU72","v":22.676124191140229},{"$f":"'System Detail - Commercial'!AV72","v":24.654795043880007},null,2024,8,1.1478097008497161,1.0819978288540297,0.7555894683970108,0.85616557800340432]
[null,2024,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AU73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":23.187745398936599},{"$f":"IFERROR((('System Detail - Commercial'!X73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AV73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":19.783512507770954},null,{"$f":"'System Detail - Commercial'!W73","v":26.101773739807737},{"$f":"'System Detail - Commercial'!X73","v":21.315882540096318},null,{"$f":"'System Detail - Commercial'!AU73","v":20.856522726239692},{"$f":"'System Detail - Commercial'!AV73","v":18.557616481910664},null,2024,9,1.1256710512702446,1.0774569243820302,0.79904618491238677,0.87060042890566658]
[null,2024,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AU74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":28.797655799876694},{"$f":"IFERROR((('System Detail - Commercial'!X74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AV74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":18.807702713103382},null,{"$f":"'System Detail - Commercial'!W74","v":31.096147653745533},{"$f":"'System Detail - Commercial'!X74","v":20.58417380773804},null,{"$f":"'System Detail - Commercial'!AU74","v":26.548068028005069},{"$f":"'System Detail - Commercial'!AV74","v":17.069028875801376},null,2024,10,{"$f":"H73/E73","v":1.0798152415544422},1.0944544435720469,{"$f":"K73/H73","v":0.85374138055995996},0.82923070098566476]
[null,2024,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AU75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":51.780478659394127},{"$f":"IFERROR((('System Detail - Commercial'!X75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AV75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":40.261119408470705},null,{"$f":"'System Detail - Commercial'!W75","v":61.63831748999025},{"$f":"'System Detail - Commercial'!X75","v":50.557955359511418},null,{"$f":"'System Detail - Commercial'!AU75","v":43.894207594917233},{"$f":"'System Detail - Commercial'!AV75","v":32.023650647638142},null,2024,11,1.1903775145733939,1.2557513576950947,0.71212533667950018,0.63340478110560228]
[null,2024,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AU76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":169.62745317508251},{"$f":"IFERROR((('System Detail - Commercial'!X76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AV76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":148.86257008753194},null,{"$f":"'System Detail - Commercial'!W76","v":200.98482953630369},{"$f":"'System Detail - Commercial'!X76","v":181.09852843380742},null,{"$f":"'System Detail - Commercial'!AU76","v":143.80373146584154},{"$f":"'System Detail - Commercial'!AV76","v":122.31531027295212},null,2024,12,1.1848602674524353,1.2165484468481269,0.71549545205782017,0.67540753274347609]
[null,2025,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AU77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":279.89864951764116},{"$f":"IFERROR((('System Detail - Commercial'!X77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AV77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":253.22729107336906},null,{"$f":"'System Detail - Commercial'!W77","v":381.5102368385414},{"$f":"'System Detail - Commercial'!X77","v":355.95841832478402},null,{"$f":"'System Detail - Commercial'!AU77","v":188.6555915152002},{"$f":"'System Detail - Commercial'!AV77","v":160.97893190883318},null,2025,1,1.363029930641005,1.405687423405126,0.49449680060627299,0.45224083382108016]
[null,2025,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AU78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":224.59539993327095},{"$f":"IFERROR((('System Detail - Commercial'!X78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AV78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":198.70430181254605},null,{"$f":"'System Detail - Commercial'!W78","v":265.49542819386136},{"$f":"'System Detail - Commercial'!X78","v":239.41983644307135},null,{"$f":"'System Detail - Commercial'!AU78","v":187.41355606000698},{"$f":"'System Detail - Commercial'!AV78","v":161.69017942115943},null,2025,2,1.1821053693563721,1.2049051493054015,0.7059012553811661,0.67534161673193571]
[null,2025,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AU79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":85.156164829029194},{"$f":"IFERROR((('System Detail - Commercial'!X79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AV79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":75.905268793583431},null,{"$f":"'System Detail - Commercial'!W79","v":128.08145766151267},{"$f":"'System Detail - Commercial'!X79","v":119.35790898712727},null,{"$f":"'System Detail - Commercial'!AU79","v":49.805923672866328},{"$f":"'System Detail - Commercial'!AV79","v":40.120741575370872},null,2025,3,1.5040773374266676,1.5724588145746354,0.388861312029185,0.33613810694101459]
[null,2025,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AU80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":26.740278455119682},{"$f":"IFERROR((('System Detail - Commercial'!X80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AV80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":21.929289286841009},null,{"$f":"'System Detail - Commercial'!W80","v":28.758694814196687},{"$f":"'System Detail - Commercial'!X80","v":22.637148545504942},null,{"$f":"'System Detail - Commercial'!AU80","v":24.809619329046026},{"$f":"'System Detail - Commercial'!AV80","v":21.252206517684201},null,2025,4,1.0754822490896896,1.0322791700818454,0.86268238142708731,0.93881994346431275]
[null,2025,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AU81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":25.000259842129992},{"$f":"IFERROR((('System Detail - Commercial'!X81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AV81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":18.736474825601842},null,{"$f":"'System Detail - Commercial'!W81","v":27.516462987829261},{"$f":"'System Detail - Commercial'!X81","v":20.897305154128929},null,{"$f":"'System Detail - Commercial'!AU81","v":22.928092545671774},{"$f":"'System Detail - Commercial'!AV81","v":16.956967496226589},null,2025,5,1.1006470797339076,1.1153274748126307,0.83324999131658173,0.81144278514190138]
[null,{"$f":"B69+1","v":2025},{"$f":"C69","v":6},null,{"$f":"IFERROR((('System Detail - Commercial'!W82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AU82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":25.748011588175075},{"$f":"IFERROR((('System Detail - Commercial'!X82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AV82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":22.957947057791475},null,{"$f":"'System Detail - Commercial'!W82","v":28.433084961027028},{"$f":"'System Detail - Commercial'!X82","v":24.390370944328517},null,{"$f":"'System Detail - Commercial'!AU82","v":23.398572386929615},{"$f":"'System Detail - Commercial'!AV82","v":21.704576157071561},null,{"$f":"N69+1","v":2025},{"$f":"O69","v":6},1.1042827467921867,1.06239337876907,0.82293470508043098,0.88988298729087256]
[null,2025,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AU83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":27.875383297322749},{"$f":"IFERROR((('System Detail - Commercial'!X83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AV83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":28.048720186416034},null,{"$f":"'System Detail - Commercial'!W83","v":33.050793168935016},{"$f":"'System Detail - Commercial'!X83","v":31.755094514354965},null,{"$f":"'System Detail - Commercial'!AU83","v":23.228076473834179},{"$f":"'System Detail - Commercial'!AV83","v":24.720547320511685},null,2025,7,1.1856623751648765,1.1321405862123408,0.70279936566444134,0.77847500373008505]
[null,2025,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AU84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":28.46265342165173},{"$f":"IFERROR((('System Detail - Commercial'!X84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AV84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":29.48802816166479},null,{"$f":"'System Detail - Commercial'!W84","v":32.545233206925012},{"$f":"'System Detail - Commercial'!X84","v":31.843417062353932},null,{"$f":"'System Detail - Commercial'!AU84","v":25.100528892603151},{"$f":"'System Detail - Commercial'!AV84","v":27.548296125803141},null,2025,8,1.1434363734397173,1.0798761072722798,0.77125054637071189,0.86511746122784705]
[null,2025,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AU85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":25.246927602678838},{"$f":"IFERROR((('System Detail - Commercial'!X85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AV85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":22.308910122252144},null,{"$f":"'System Detail - Commercial'!W85","v":28.400646081825311},{"$f":"'System Detail - Commercial'!X85","v":23.918007225902834},null,{"$f":"'System Detail - Commercial'!AU85","v":22.487423933425674},{"$f":"'System Detail - Commercial'!AV85","v":20.900950156557791},null,2025,9,1.1249149412862358,1.0721280015398729,0.7917926891042194,0.87385834276036101]
[null,2025,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AU86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":26.978172973126874},{"$f":"IFERROR((('System Detail - Commercial'!X86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AV86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":20.512149552823757},null,{"$f":"'System Detail - Commercial'!W86","v":30.121722302585258},{"$f":"'System Detail - Commercial'!X86","v":22.067193057896027},null,{"$f":"'System Detail - Commercial'!AU86","v":23.901507671954842},{"$f":"'System Detail - Commercial'!AV86","v":18.9901920797743},null,2025,10,1.1165219502665986,1.0758108505921165,0.79349737813310384,0.86056219429227665]
[null,2025,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AU87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":52.721225287400671},{"$f":"IFERROR((('System Detail - Commercial'!X87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AV87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":41.222569865350515},null,{"$f":"'System Detail - Commercial'!W87","v":62.817064213318332},{"$f":"'System Detail - Commercial'!X87","v":52.001168618903755},null,{"$f":"'System Detail - Commercial'!AU87","v":45.343496841537757},{"$f":"'System Detail - Commercial'!AV87","v":33.345901545446232},null,2025,11,1.1914947702918879,1.2614732363547561,0.72183406546280671,0.64125292625297159]
[null,2025,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AU88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":172.86089994077892},{"$f":"IFERROR((('System Detail - Commercial'!X88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AV88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":153.56268892214246},null,{"$f":"'System Detail - Commercial'!W88","v":203.50868232529996},{"$f":"'System Detail - Commercial'!X88","v":185.31148394559546},null,{"$f":"'System Detail - Commercial'!AU88","v":145.34044228937231},{"$f":"'System Detail - Commercial'!AV88","v":125.05356686026627},null,2025,12,1.1772973668135522,1.2067481055867022,0.71417317742272934,0.674829018675281]
[null,2026,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AU89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":278.31669718764277},{"$f":"IFERROR((('System Detail - Commercial'!X89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AV89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":252.8904632030511},null,{"$f":"'System Detail - Commercial'!W89","v":382.06657829952763},{"$f":"'System Detail - Commercial'!X89","v":360.93277606071865},null,{"$f":"'System Detail - Commercial'!AU89","v":192.87561862491413},{"$f":"'System Detail - Commercial'!AV89","v":163.91444084967776},null,2026,1,1.3727763449346198,1.4272296846991739,0.50482201160685136,0.45414119116215401]
[null,2026,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AU90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":229.07226155387156},{"$f":"IFERROR((('System Detail - Commercial'!X90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AV90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":201.79859723479296},null,{"$f":"'System Detail - Commercial'!W90","v":270.00529244683963},{"$f":"'System Detail - Commercial'!X90","v":243.19068516950392},null,{"$f":"'System Detail - Commercial'!AU90","v":191.86041528753702},{"$f":"'System Detail - Commercial'!AV90","v":164.16942638505574},null,2026,2,1.1786904735444879,1.2051158357981606,0.71058020214663653,0.67506461553257946]
[null,2026,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AU91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":94.161713618743249},{"$f":"IFERROR((('System Detail - Commercial'!X91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AV91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":80.750392837957136},null,{"$f":"'System Detail - Commercial'!W91","v":136.61281489014709},{"$f":"'System Detail - Commercial'!X91","v":123.62311891964913},null,{"$f":"'System Detail - Commercial'!AU91","v":56.042357375033667},{"$f":"'System Detail - Commercial'!AV91","v":42.252434723784752},null,2026,3,1.4508318682823311,1.5309290094442667,0.41022767461528681,0.34178424790631123]
[null,2026,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AU92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":29.337377470904276},{"$f":"IFERROR((('System Detail - Commercial'!X92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AV92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":23.0126156840725},null,{"$f":"'System Detail - Commercial'!W92","v":31.156992194300859},{"$f":"'System Detail - Commercial'!X92","v":23.831543960896408},null,{"$f":"'System Detail - Commercial'!AU92","v":27.596876431133627},{"$f":"'System Detail - Commercial'!AV92","v":22.229292984501807},null,2026,4,1.0620237690025705,1.0355860580155911,0.88573621802240465,0.93276763859598744]
[null,2026,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AU93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":26.046000329297357},{"$f":"IFERROR((('System Detail - Commercial'!X93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AV93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":20.664396583979734},null,{"$f":"'System Detail - Commercial'!W93","v":28.988647421865291},{"$f":"'System Detail - Commercial'!X93","v":22.916464111063117},null,{"$f":"'System Detail - Commercial'!AU93","v":23.825134599057403},{"$f":"'System Detail - Commercial'!AV93","v":18.96472297863378},null,2026,5,1.1129788472458073,1.108982980360981,0.82187810463646538,0.82755886277754342]
[null,2026,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AU94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":27.319724865852599},{"$f":"IFERROR((('System Detail - Commercial'!X94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AV94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":24.596391573634374},null,{"$f":"'System Detail - Commercial'!W94","v":30.045361515715634},{"$f":"'System Detail - Commercial'!X94","v":26.200656174001821},null,{"$f":"'System Detail - Commercial'!AU94","v":24.712594157287967},{"$f":"'System Detail - Commercial'!AV94","v":23.061877608065512},null,2026,6,1.0997680856321455,1.0652235753998609,0.82250946271229619,0.88020229168722763]
[null,2026,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AU95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":30.118806893631426},{"$f":"IFERROR((('System Detail - Commercial'!X95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AV95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":30.977182167121402},null,{"$f":"'System Detail - Commercial'!W95","v":35.400636344007353},{"$f":"'System Detail - Commercial'!X95","v":34.775674297471049},null,{"$f":"'System Detail - Commercial'!AU95","v":24.94935679326349},{"$f":"'System Detail - Commercial'!AV95","v":27.25950901826856},null,2026,7,1.1753664900814103,1.122622261439302,0.70477142136138282,0.7838671591265427]
[null,2026,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AU96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":29.443529767900898},{"$f":"IFERROR((('System Detail - Commercial'!X96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AV96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":31.484524973522806},null,{"$f":"'System Detail - Commercial'!W96","v":33.718345305526626},{"$f":"'System Detail - Commercial'!X96","v":33.99659758397835},null,{"$f":"'System Detail - Commercial'!AU96","v":25.923093442797359},{"$f":"'System Detail - Commercial'!AV96","v":29.415759294324115},null,2026,8,1.1451869246426458,1.0797875341161443,0.76881274000561406,0.86525597809196486]
[null,2026,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AU97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":26.702839828563953},{"$f":"IFERROR((('System Detail - Commercial'!X97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AV97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":23.99243174896019},null,{"$f":"'System Detail - Commercial'!W97","v":29.81736204797269},{"$f":"'System Detail - Commercial'!X97","v":25.524940310367338},null,{"$f":"'System Detail - Commercial'!AU97","v":23.977632886581301},{"$f":"'System Detail - Commercial'!AV97","v":22.651486757728936},null,2026,9,1.1166363667461743,1.0638746658713978,0.80415004010093383,0.88742565045406563]
[null,2026,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AU98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":28.564370115325609},{"$f":"IFERROR((('System Detail - Commercial'!X98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AV98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":21.255658220252343},null,{"$f":"'System Detail - Commercial'!W98","v":31.384700414464504},{"$f":"'System Detail - Commercial'!X98","v":23.331365558780256},null,{"$f":"'System Detail - Commercial'!AU98","v":26.031828622221301},{"$f":"'System Detail - Commercial'!AV98","v":19.391757753002789},null,2026,10,1.0987359527884604,1.0976543429998411,0.8294432726279527,0.83114542542089309]
[null,2026,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AU99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":55.363904234222332},{"$f":"IFERROR((('System Detail - Commercial'!X99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AV99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":42.907231274516235},null,{"$f":"'System Detail - Commercial'!W99","v":65.39009216113503},{"$f":"'System Detail - Commercial'!X99","v":53.732340429829833},null,{"$f":"'System Detail - Commercial'!AU99","v":47.342953892692165},{"$f":"'System Detail - Commercial'!AV99","v":34.247143950265361},null,2026,11,1.1810961142569705,1.2522910202724482,0.72400806189459255,0.6373655730665484]
[null,2026,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AU100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":177.1249330618748},{"$f":"IFERROR((('System Detail - Commercial'!X100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AV100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":158.29878144393001},null,{"$f":"'System Detail - Commercial'!W100","v":208.33749447269909},{"$f":"'System Detail - Commercial'!X100","v":190.60282884566234},null,{"$f":"'System Detail - Commercial'!AU100","v":149.09732689705299},{"$f":"'System Detail - Commercial'!AV100","v":129.29106540972137},null,2026,12,1.1762177739252602,1.2040700952153225,0.71565287503537189,0.67832710664757645]
[null,2027,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AU101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":278.79313236503492},{"$f":"IFERROR((('System Detail - Commercial'!X101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AV101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":255.15910955750039},null,{"$f":"'System Detail - Commercial'!W101","v":390.95950159871893},{"$f":"'System Detail - Commercial'!X101","v":370.97892198245859},null,{"$f":"'System Detail - Commercial'!AU101","v":194.13926879244323},{"$f":"'System Detail - Commercial'!AV101","v":167.74793036885268},null,2027,1,1.4023283080259672,1.4539121202680718,0.49657130213887957,0.45217644569247117]
[null,2027,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AU102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":232.93755206805508},{"$f":"IFERROR((('System Detail - Commercial'!X102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AV102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":208.6821576385789},null,{"$f":"'System Detail - Commercial'!W102","v":274.22745781511736},{"$f":"'System Detail - Commercial'!X102","v":250.95630164429835},null,{"$f":"'System Detail - Commercial'!AU102","v":195.40127411618028},{"$f":"'System Detail - Commercial'!AV102","v":170.25111763337941},null,2027,2,1.1772574038856518,1.2025767055702719,0.71255181983971394,0.67840941437960289]
[null,2027,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AU103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":95.796251018429203},{"$f":"IFERROR((('System Detail - Commercial'!X103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AV103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":84.556741169481072},null,{"$f":"'System Detail - Commercial'!W103","v":137.70897573825624},{"$f":"'System Detail - Commercial'!X103","v":126.59715198582765},null,{"$f":"'System Detail - Commercial'!AU103","v":54.77528639902404},{"$f":"'System Detail - Commercial'!AV103","v":43.410807179014213},null,2027,3,1.4375194673512213,1.4971857977837981,0.3977611924377068,0.34290508513077755]
[null,2027,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AU104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":28.445647761183757},{"$f":"IFERROR((('System Detail - Commercial'!X104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AV104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":25.385685932295058},null,{"$f":"'System Detail - Commercial'!W104","v":31.128086703798019},{"$f":"'System Detail - Commercial'!X104","v":26.065764114962633},null,{"$f":"'System Detail - Commercial'!AU104","v":25.879836598683159},{"$f":"'System Detail - Commercial'!AV104","v":24.735176366265204},null,2027,4,1.0943005047779102,1.0267898289012705,0.83139824316685329,0.94895266669225986]
[null,2027,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AU105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":27.338016809903429},{"$f":"IFERROR((('System Detail - Commercial'!X105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AV105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":22.513501400804245},null,{"$f":"'System Detail - Commercial'!W105","v":30.838126960926083},{"$f":"'System Detail - Commercial'!X105","v":25.067523482863241},null,{"$f":"'System Detail - Commercial'!AU105","v":24.696424243093876},{"$f":"'System Detail - Commercial'!AV105","v":20.58593756528802},null,2027,5,1.1280308727352419,1.1134440190617243,0.80084060469644791,0.8212194387435624]
[null,2027,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AU106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":29.764683300080033},{"$f":"IFERROR((('System Detail - Commercial'!X106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AV106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":27.435213484925477},null,{"$f":"'System Detail - Commercial'!W106","v":32.826125825007104},{"$f":"'System Detail - Commercial'!X106","v":28.887916037007244},null,{"$f":"'System Detail - Commercial'!AU106","v":26.836346971888929},{"$f":"'System Detail - Commercial'!AV106","v":26.045671913369013},null,2027,6,1.1028548664221411,1.0529502915251587,0.81753013179047973,0.9016113131872463]
[null,2027,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AU107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":30.87514451847532},{"$f":"IFERROR((('System Detail - Commercial'!X107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AV107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":31.943671700296818},null,{"$f":"'System Detail - Commercial'!W107","v":36.794061188229634},{"$f":"'System Detail - Commercial'!X107","v":36.605587520927457},null,{"$f":"'System Detail - Commercial'!AU107","v":26.000742555148239},{"$f":"'System Detail - Commercial'!AV107","v":28.104446906836294},null,2027,7,1.191704905744247,1.1459417647529642,0.70665595793121738,0.76776385273884618]
[null,2027,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AU108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":31.204605900659431},{"$f":"IFERROR((('System Detail - Commercial'!X108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AV108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":33.26416476698256},null,{"$f":"'System Detail - Commercial'!W108","v":35.359922451178242},{"$f":"'System Detail - Commercial'!X108","v":35.920171074453769},null,{"$f":"'System Detail - Commercial'!AU108","v":27.473301243050695},{"$f":"'System Detail - Commercial'!AV108","v":30.879179511294129},null,2027,8,1.1331635644990152,1.0798458739630679,0.77696158075525545,0.85966125961062678]
[null,2027,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AU109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":27.636966867202357},{"$f":"IFERROR((('System Detail - Commercial'!X109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AV109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":25.417895846163709},null,{"$f":"'System Detail - Commercial'!W109","v":30.709350910189126},{"$f":"'System Detail - Commercial'!X109","v":26.908510901662908},null,{"$f":"'System Detail - Commercial'!AU109","v":24.948630829588936},{"$f":"'System Detail - Commercial'!AV109","v":24.113607672601916},null,2027,9,1.1111693644874201,1.058644313617493,0.81241153232291774,0.89613311419294217]
[null,2027,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AU110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":32.219405921336254},{"$f":"IFERROR((('System Detail - Commercial'!X110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AV110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":23.332838877282924},null,{"$f":"'System Detail - Commercial'!W110","v":35.352216392660978},{"$f":"'System Detail - Commercial'!X110","v":25.758183099217156},null,{"$f":"'System Detail - Commercial'!AU110","v":29.639444356715902},{"$f":"'System Detail - Commercial'!AV110","v":21.335496576866493},null,2027,10,1.0972336510168277,1.1039455265040883,0.83840413363358368,0.82829974826582087]
[null,2027,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AU111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":58.016160319118576},{"$f":"IFERROR((('System Detail - Commercial'!X111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AV111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":46.315024348119387},null,{"$f":"'System Detail - Commercial'!W111","v":68.08779246783844},{"$f":"'System Detail - Commercial'!X111","v":56.973690469949545},null,{"$f":"'System Detail - Commercial'!AU111","v":49.203482188988687},{"$f":"'System Detail - Commercial'!AV111","v":36.98869149151799},null,2027,11,1.1736004605151518,1.2301340930259697,0.72264763484923034,0.64922407494433709]
[null,2027,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AU112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":181.67864077171421},{"$f":"IFERROR((('System Detail - Commercial'!X112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AV112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":163.37803030747304},null,{"$f":"'System Detail - Commercial'!W112","v":211.94395879283638},{"$f":"'System Detail - Commercial'!X112","v":195.15879696268806},null,{"$f":"'System Detail - Commercial'!AU112","v":152.0572656872117},{"$f":"'System Detail - Commercial'!AV112","v":132.27345017683706},null,2027,12,1.1665871006771327,1.1945228902282912,0.71744090538499072,0.67777344519153859]
[null,2028,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AU113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":292.00434697727309},{"$f":"IFERROR((('System Detail - Commercial'!X113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AV113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":268.50750633175676},null,{"$f":"'System Detail - Commercial'!W113","v":402.98822953529623},{"$f":"'System Detail - Commercial'!X113","v":382.80808947818798},null,{"$f":"'System Detail - Commercial'!AU113","v":200.60585545890115},{"$f":"'System Detail - Commercial'!AV113","v":174.37761432881345},null,2028,1,1.3800761314236911,1.4256885951084219,0.49779581823079233,0.45552228158634384]
[null,2028,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AU114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":241.45065839298624},{"$f":"IFERROR((('System Detail - Commercial'!X114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AV114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":215.82579180595997},null,{"$f":"'System Detail - Commercial'!W114","v":284.16591857189962},{"$f":"'System Detail - Commercial'!X114","v":259.40492431958359},null,{"$f":"'System Detail - Commercial'!AU114","v":201.58308222600039},{"$f":"'System Detail - Commercial'!AV114","v":175.15193479324458},null,2028,2,1.1769109285649153,1.2019180939820382,0.70938514808205566,0.67520666869631052]
[null,2028,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AU115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":99.508193588138383},{"$f":"IFERROR((('System Detail - Commercial'!X115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AV115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":88.376618863376024},null,{"$f":"'System Detail - Commercial'!W115","v":142.30381567060024},{"$f":"'System Detail - Commercial'!X115","v":131.61254208954233},null,{"$f":"'System Detail - Commercial'!AU115","v":57.623116656367223},{"$f":"'System Detail - Commercial'!AV115","v":46.060608897340899},null,2028,3,1.4300713392466127,1.4892235500998965,0.40493022892478964,0.34997127299618341]
[null,2028,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AU116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":32.105229106940627},{"$f":"IFERROR((('System Detail - Commercial'!X116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AV116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":27.888214074807333},null,{"$f":"'System Detail - Commercial'!W116","v":34.546712837379658},{"$f":"'System Detail - Commercial'!X116","v":28.407452564890207},null,{"$f":"'System Detail - Commercial'!AU116","v":30.152042122589407},{"$f":"'System Detail - Commercial'!AV116","v":27.472823282741039},null,2028,4,1.0760462952096244,1.0186185636946872,0.87279048123978953,0.96709915188578688]
[null,2028,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AU117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":31.948745870798923},{"$f":"IFERROR((('System Detail - Commercial'!X117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AV117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":23.810560625523664},null,{"$f":"'System Detail - Commercial'!W117","v":34.900969930416466},{"$f":"'System Detail - Commercial'!X117","v":27.411674748971535},null,{"$f":"'System Detail - Commercial'!AU117","v":29.297769164203576},{"$f":"'System Detail - Commercial'!AV117","v":20.576907126917419},null,2028,5,1.0924050061794717,1.1512402072376098,0.83945429661742277,0.7506621654953588]
[null,2028,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AU118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":33.405940577505653},{"$f":"IFERROR((('System Detail - Commercial'!X118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AV118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":30.766071422595537},null,{"$f":"'System Detail - Commercial'!W118","v":36.822164835601193},{"$f":"'System Detail - Commercial'!X118","v":32.394955866559734},null,{"$f":"'System Detail - Commercial'!AU118","v":30.138247808892515},{"$f":"'System Detail - Commercial'!AV118","v":29.208008041412391},null,2028,6,1.1022639745816916,1.0529441806719559,0.8184811496947515,0.90162209702415042]
[null,2028,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AU119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":35.526753775212413},{"$f":"IFERROR((('System Detail - Commercial'!X119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AV119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":36.224226660946186},null,{"$f":"'System Detail - Commercial'!W119","v":42.379576378020595},{"$f":"'System Detail - Commercial'!X119","v":41.542155408727147},null,{"$f":"'System Detail - Commercial'!AU119","v":30.354812188187367},{"$f":"'System Detail - Commercial'!AV119","v":32.210695530545465},null,2028,7,1.192891887791603,1.1468058599996087,0.71626039669264707,0.77537371890382611]
[null,2028,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AU120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":36.22850001849207},{"$f":"IFERROR((('System Detail - Commercial'!X120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AV120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":37.772323425870326},null,{"$f":"'System Detail - Commercial'!W120","v":40.527535904696322},{"$f":"'System Detail - Commercial'!X120","v":40.468159278461151},null,{"$f":"'System Detail - Commercial'!AU120","v":32.020932980930475},{"$f":"'System Detail - Commercial'!AV120","v":35.133845782909098},null,2028,8,1.1186644736605131,1.0713706652936379,0.79010313028233958,0.86818492388431423]
[null,2028,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AU121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":32.004093218980671},{"$f":"IFERROR((('System Detail - Commercial'!X121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AV121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":29.361346746137915},null,{"$f":"'System Detail - Commercial'!W121","v":35.178528129342993},{"$f":"'System Detail - Commercial'!X121","v":30.764356776978271},null,{"$f":"'System Detail - Commercial'!AU121","v":29.464545290690815},{"$f":"'System Detail - Commercial'!AV121","v":28.238938721465633},null,2028,9,1.0991884034533326,1.0477842533236288,0.83757186151611474,0.91791090989419055]
[null,2028,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AU122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":34.175134785360392},{"$f":"IFERROR((('System Detail - Commercial'!X122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AV122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":27.446981857313855},null,{"$f":"'System Detail - Commercial'!W122","v":37.903247665507351},{"$f":"'System Detail - Commercial'!X122","v":29.757311296661584},null,{"$f":"'System Detail - Commercial'!AU122","v":30.827441586861077},{"$f":"'System Detail - Commercial'!AV122","v":25.372400319940379},null,2028,10,1.1090884616421168,1.0841742619045778,0.8133192664362271,0.85264424823175677]
[null,2028,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AU123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":62.374417553581949},{"$f":"IFERROR((('System Detail - Commercial'!X123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AV123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":50.139984884624916},null,{"$f":"'System Detail - Commercial'!W123","v":72.662609734965116},{"$f":"'System Detail - Commercial'!X123","v":60.993527397190725},null,{"$f":"'System Detail - Commercial'!AU123","v":53.372249394871687},{"$f":"'System Detail - Commercial'!AV123","v":40.643135186129825},null,2028,11,1.1649424970188336,1.2164648142104642,0.73452150410707118,0.66635161008906973]
[null,2028,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AU124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":184.95530631690374},{"$f":"IFERROR((('System Detail - Commercial'!X124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AV124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":165.25711597836715},null,{"$f":"'System Detail - Commercial'!W124","v":219.94044437786226},{"$f":"'System Detail - Commercial'!X124","v":202.52756752578267},null,{"$f":"'System Detail - Commercial'!AU124","v":158.5514285350483},{"$f":"'System Detail - Commercial'!AV124","v":137.12847330107243},null,2028,12,1.1891545517543289,1.2255300858106126,0.72088345999089487,0.6770854702711786]
[null,2029,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AU125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":303.02864665224939},{"$f":"IFERROR((('System Detail - Commercial'!X125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AV125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":279.58050018288782},null,{"$f":"'System Detail - Commercial'!W125","v":409.17880231372351},{"$f":"'System Detail - Commercial'!X125","v":390.96317334534501},null,{"$f":"'System Detail - Commercial'!AU125","v":207.71013952766035},{"$f":"'System Detail - Commercial'!AV125","v":179.5634059145589},null,2029,1,1.3502974284252744,1.3983921378264799,0.5076268329472402,0.45928470545727645]
[null,2029,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AU126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":248.50939210081322},{"$f":"IFERROR((('System Detail - Commercial'!X126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AV126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":224.271408825647},null,{"$f":"'System Detail - Commercial'!W126","v":293.41388465130245},{"$f":"'System Detail - Commercial'!X126","v":269.32752336856998},null,{"$f":"'System Detail - Commercial'!AU126","v":207.68712614582302},{"$f":"'System Detail - Commercial'!AV126","v":183.31130469571698},null,2029,2,1.1806953538893723,1.2008999487667662,0.70782991879420287,0.68062596203678261]
[null,2029,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AU127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":105.13767206298301},{"$f":"IFERROR((('System Detail - Commercial'!X127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AV127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":92.882618520613363},null,{"$f":"'System Detail - Commercial'!W127","v":151.17034519584811},{"$f":"'System Detail - Commercial'!X127","v":138.82955290999939},null,{"$f":"'System Detail - Commercial'!AU127","v":63.802210474287854},{"$f":"'System Detail - Commercial'!AV127","v":51.624146824021828},null,2029,3,1.4378323414397942,1.4946774231950519,0.422055069012571,0.37185271969786432]
[null,2029,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AU128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":37.038849253562908},{"$f":"IFERROR((('System Detail - Commercial'!X128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AV128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":29.944936219076922},null,{"$f":"'System Detail - Commercial'!W128","v":39.324531256988664},{"$f":"'System Detail - Commercial'!X128","v":30.207122020310614},null,{"$f":"'System Detail - Commercial'!AU128","v":35.038877500565377},{"$f":"'System Detail - Commercial'!AV128","v":29.715523642997447},null,2029,4,1.0617103946123783,1.0087555972507518,0.89101831301138146,0.98372574596869489]
[null,2029,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AU129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":33.880990573016341},{"$f":"IFERROR((('System Detail - Commercial'!X129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AV129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":27.716929070580093},null,{"$f":"'System Detail - Commercial'!W129","v":37.324672521400466},{"$f":"'System Detail - Commercial'!X129","v":30.386440827348089},null,{"$f":"'System Detail - Commercial'!AU129","v":30.788704741814275},{"$f":"'System Detail - Commercial'!AV129","v":25.31981647266597},null,2029,5,1.1016405332353758,1.0963134029015331,0.82488881112516854,0.83326035505539997]
[null,2029,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AU130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":36.749535417959642},{"$f":"IFERROR((('System Detail - Commercial'!X130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AV130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":33.590952373343171},null,{"$f":"'System Detail - Commercial'!W130","v":40.111649107253164},{"$f":"'System Detail - Commercial'!X130","v":35.176855005896158},null,{"$f":"'System Detail - Commercial'!AU130","v":33.807685939827806},{"$f":"'System Detail - Commercial'!AV130","v":32.203287569859313},null,2029,6,1.0914872433366993,1.0472121961570675,0.84283959129754538,0.91546807025419319]
[null,2029,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AU131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":39.075992926973719},{"$f":"IFERROR((('System Detail - Commercial'!X131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AV131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":40.525896902166131},null,{"$f":"'System Detail - Commercial'!W131","v":45.437115563412526},{"$f":"'System Detail - Commercial'!X131","v":45.546837692925422},null,{"$f":"'System Detail - Commercial'!AU131","v":33.837421344024108},{"$f":"'System Detail - Commercial'!AV131","v":36.391004486246715},null,2029,7,1.1627885092600627,1.123894624784749,0.74470883383431852,0.7989798266916599]
[null,2029,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AU132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":40.183780548048638},{"$f":"IFERROR((('System Detail - Commercial'!X132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AV132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":42.362981858787215},null,{"$f":"'System Detail - Commercial'!W132","v":45.076725081185359},{"$f":"'System Detail - Commercial'!X132","v":45.610036663019507},null,{"$f":"'System Detail - Commercial'!AU132","v":35.394941217744616},{"$f":"'System Detail - Commercial'!AV132","v":39.185013326985391},null,2029,8,1.1217641661985018,1.0766484006025834,0.78521545551493854,0.8591313709413545]
[null,2029,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AU133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":35.333785396331493},{"$f":"IFERROR((('System Detail - Commercial'!X133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AV133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":32.654188898181332},null,{"$f":"'System Detail - Commercial'!W133","v":38.992580306824223},{"$f":"'System Detail - Commercial'!X133","v":34.007676490004847},null,{"$f":"'System Detail - Commercial'!AU133","v":32.660050654048348},{"$f":"'System Detail - Commercial'!AV133","v":31.665101811848768},null,2029,9,1.1035494745171741,1.0414491260537448,0.83759654778046078,0.9311162972617496]
[null,2029,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AU134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":37.312872324441948},{"$f":"IFERROR((('System Detail - Commercial'!X134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AV134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":29.508048463405899},null,{"$f":"'System Detail - Commercial'!W134","v":40.984960649900977},{"$f":"'System Detail - Commercial'!X134","v":31.847036158013236},null,{"$f":"'System Detail - Commercial'!AU134","v":33.718913537822473},{"$f":"'System Detail - Commercial'!AV134","v":27.218826464428513},null,2029,10,1.0984134454600434,1.0792660923513124,0.82271430795930123,0.85467377024909774]
[null,2029,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AU135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":65.841842167436695},{"$f":"IFERROR((('System Detail - Commercial'!X135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AV135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":54.52277775995006},null,{"$f":"'System Detail - Commercial'!W135","v":76.404443210102698},{"$f":"'System Detail - Commercial'!X135","v":65.466079879073988},null,{"$f":"'System Detail - Commercial'!AU135","v":56.599566255103959},{"$f":"'System Detail - Commercial'!AV135","v":44.947388405716616},null,2029,11,1.1604238383216126,1.200710649176836,0.7407889368352859,0.68657522321088138]
[null,2029,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AU136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":190.48558285875262},{"$f":"IFERROR((('System Detail - Commercial'!X136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AV136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":173.55829644631424},null,{"$f":"'System Detail - Commercial'!W136","v":226.31227606658447},{"$f":"'System Detail - Commercial'!X136","v":211.60766653945248},null,{"$f":"'System Detail - Commercial'!AU136","v":163.44656911699272},{"$f":"'System Detail - Commercial'!AV136","v":144.84179071564387},null,2029,12,1.1880808650720709,1.219231064559958,0.72221698247117749,0.6844827178727918]
[null,2030,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AU137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":315.10940931796705},{"$f":"IFERROR((('System Detail - Commercial'!X137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AV137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":290.43407555394549},null,{"$f":"'System Detail - Commercial'!W137","v":426.30542431980916},{"$f":"'System Detail - Commercial'!X137","v":405.4897342196731},null,{"$f":"'System Detail - Commercial'!AU137","v":215.25992645917},{"$f":"'System Detail - Commercial'!AV137","v":187.1187902214553},null,2030,1,1.3528806557776816,1.3961506873678018,0.50494296853629672,0.46146369298731527]
[null,2030,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AU138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":255.98499812603819},{"$f":"IFERROR((('System Detail - Commercial'!X138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AV138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":232.7683227822472},null,{"$f":"'System Detail - Commercial'!W138","v":301.2598125917014},{"$f":"'System Detail - Commercial'!X138","v":278.68674413545114},null,{"$f":"'System Detail - Commercial'!AU138","v":214.82607588452618},{"$f":"'System Detail - Commercial'!AV138","v":191.02430337024356},null,2030,2,{"$f":"H137/E137","v":1.176865108491129},1.1972709207350358,{"$f":"K137/H137","v":0.71309237709604767},0.68544452648023801]
[null,2030,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AU139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":104.72055133853463},{"$f":"IFERROR((('System Detail - Commercial'!X139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AV139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":94.96492035939275},null,{"$f":"'System Detail - Commercial'!W139","v":153.85528930488547},{"$f":"'System Detail - Commercial'!X139","v":143.60427550308489},null,{"$f":"'System Detail - Commercial'!AU139","v":64.256649483892772},{"$f":"'System Detail - Commercial'!AV139","v":54.908980829293348},null,2030,3,1.4691986180201713,1.512182340169586,0.4176434217777158,0.38236313394522714]
[null,2030,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AU140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":37.873244773877296},{"$f":"IFERROR((('System Detail - Commercial'!X140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AV140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":34.963300427106986},null,{"$f":"'System Detail - Commercial'!W140","v":40.650673929730431},{"$f":"'System Detail - Commercial'!X140","v":34.87752855879242},null,{"$f":"'System Detail - Commercial'!AU140","v":35.216573407409079},{"$f":"'System Detail - Commercial'!AV140","v":35.045343083755711},null,2030,4,1.0733348613892422,0.99754680286852815,0.86632200657448266,1.0048115371672741]
[null,2030,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AU141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":36.513396121899149},{"$f":"IFERROR((('System Detail - Commercial'!X141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AV141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":32.454767741533757},null,{"$f":"'System Detail - Commercial'!W141","v":40.331909780303242},{"$f":"'System Detail - Commercial'!X141","v":33.800524754522691},null,{"$f":"'System Detail - Commercial'!AU141","v":33.084526714352606},{"$f":"'System Detail - Commercial'!AV141","v":31.246332872727361},null,2030,5,1.1045784304931832,1.0414656183555648,0.82030647431701798,0.92443336603957416]
[null,2030,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AU142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":40.796470942110204},{"$f":"IFERROR((('System Detail - Commercial'!X142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AV142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":38.097818741398378},null,{"$f":"'System Detail - Commercial'!W142","v":44.476918242380158},{"$f":"'System Detail - Commercial'!X142","v":39.232418219574129},null,{"$f":"'System Detail - Commercial'!AU142","v":37.85211310189424},{"$f":"'System Detail - Commercial'!AV142","v":37.190139158857782},null,2030,6,1.0902148449431441,1.0297812188639255,0.85105071569069679,0.9479440943638443]
[null,2030,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AU143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":44.115551204798265},{"$f":"IFERROR((('System Detail - Commercial'!X143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AV143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":44.910082667110586},null,{"$f":"'System Detail - Commercial'!W143","v":51.246338234625213},{"$f":"'System Detail - Commercial'!X143","v":50.141716385760887},null,{"$f":"'System Detail - Commercial'!AU143","v":37.712395504545491},{"$f":"'System Detail - Commercial'!AV143","v":40.212289123832761},null,2030,7,1.1616388514953284,1.1164912956724891,0.73590419927925022,0.80197272894415994]
[null,2030,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AU144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":45.129377896904671},{"$f":"IFERROR((('System Detail - Commercial'!X144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AV144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":47.257527368916797},null,{"$f":"'System Detail - Commercial'!W144","v":50.484818531592111},{"$f":"'System Detail - Commercial'!X144","v":50.165780272343326},null,{"$f":"'System Detail - Commercial'!AU144","v":40.320410796369011},{"$f":"'System Detail - Commercial'!AV144","v":44.646034965839924},null,2030,8,1.1186686119831215,1.0615405220151108,0.79866407306460907,0.88996991023487637]
[null,2030,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AU145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":39.658641389495514},{"$f":"IFERROR((('System Detail - Commercial'!X145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AV145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":36.25484055237424},null,{"$f":"'System Detail - Commercial'!W145","v":43.58873921496037},{"$f":"'System Detail - Commercial'!X145","v":37.812081293308694},null,{"$f":"'System Detail - Commercial'!AU145","v":36.51456312912363},{"$f":"'System Detail - Commercial'!AV145","v":35.00904795962667},null,2030,9,1.0990981457702136,1.0429526296960221,0.83770633853505061,0.92586937196239305]
[null,{"$f":"B133+1","v":2030},{"$f":"C133","v":10},null,{"$f":"IFERROR((('System Detail - Commercial'!W146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AU146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":42.367284330646925},{"$f":"IFERROR((('System Detail - Commercial'!X146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AV146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":32.733551446142364},null,{"$f":"'System Detail - Commercial'!W146","v":45.828999435744834},{"$f":"'System Detail - Commercial'!X146","v":34.764769384723571},null,{"$f":"'System Detail - Commercial'!AU146","v":38.979222738423431},{"$f":"'System Detail - Commercial'!AV146","v":30.745550910509699},null,{"$f":"N133+1","v":2030},{"$f":"O133","v":10},1.0817072691768879,1.062053087698817,0.85053619364033417,0.88438817385108248]
[null,2030,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AU147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":69.005302045883568},{"$f":"IFERROR((('System Detail - Commercial'!X147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AV147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":57.539806363245525},null,{"$f":"'System Detail - Commercial'!W147","v":79.691657441834664},{"$f":"'System Detail - Commercial'!X147","v":68.917966975383663},null,{"$f":"'System Detail - Commercial'!AU147","v":60.456217729122699},{"$f":"'System Detail - Commercial'!AV147","v":48.437277873535031},null,2030,11,1.1548628160318093,1.1977441588925144,0.75862668276473577,0.70282511222125876]
[null,2030,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AU148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":198.89079807234489},{"$f":"IFERROR((('System Detail - Commercial'!X148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AV148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":181.19866163842764},null,{"$f":"'System Detail - Commercial'!W148","v":234.05959613283375},{"$f":"'System Detail - Commercial'!X148","v":218.26873586221348},null,{"$f":"'System Detail - Commercial'!AU148","v":169.92825849311873},{"$f":"'System Detail - Commercial'!AV148","v":150.67036521883924},null,2030,12,1.176824661579851,1.2045824946420256,0.7260042369580133,0.69029751156827579]
[null,2031,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AU149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":325.12603365816062},{"$f":"IFERROR((('System Detail - Commercial'!X149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AV149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":302.26286252004695},null,{"$f":"'System Detail - Commercial'!W149","v":439.60626585089921},{"$f":"'System Detail - Commercial'!X149","v":420.16477849623766},null,{"$f":"'System Detail - Commercial'!AU149","v":222.32745781161987},{"$f":"'System Detail - Commercial'!AV149","v":196.39175429652877},null,2031,1,1.3521103213564982,1.3900641812004646,0.50574224045984462,0.46741603377468099]
[null,2031,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AU150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":264.15686412923702},{"$f":"IFERROR((('System Detail - Commercial'!X150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AV150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":240.60329971338805},null,{"$f":"'System Detail - Commercial'!W150","v":310.56307787587724},{"$f":"'System Detail - Commercial'!X150","v":287.7094848324524},null,{"$f":"'System Detail - Commercial'!AU150","v":221.96939708683681},{"$f":"'System Detail - Commercial'!AV150","v":197.7794950596932},null,2031,2,1.1756767286726129,1.195783620487243,0.71473208793851317,0.68742778909381486]
[null,2031,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AU151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":108.35445628373829},{"$f":"IFERROR((('System Detail - Commercial'!X151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AV151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":98.056499321623221},null,{"$f":"'System Detail - Commercial'!W151","v":159.41082056387532},{"$f":"'System Detail - Commercial'!X151","v":148.13140291491493},null,{"$f":"'System Detail - Commercial'!AU151","v":66.308038641272489},{"$f":"'System Detail - Commercial'!AV151","v":56.818343421265368},null,2031,3,1.4711976418066297,1.510673988361007,0.41595694951399553,0.38356717281548469]
[null,2031,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AU152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":39.020731653877952},{"$f":"IFERROR((('System Detail - Commercial'!X152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AV152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":35.807938025484106},null,{"$f":"'System Detail - Commercial'!W152","v":41.545833345745955},{"$f":"'System Detail - Commercial'!X152","v":35.487324648281891},null,{"$f":"'System Detail - Commercial'!AU152","v":36.605416992091172},{"$f":"'System Detail - Commercial'!AV152","v":36.11461169063405},null,2031,4,1.0647117976737643,0.99104630439837005,0.88108515449574798,1.0176763689167683]
[null,2031,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AU153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":39.104979899510546},{"$f":"IFERROR((('System Detail - Commercial'!X153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AV153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":33.701428952303523},null,{"$f":"'System Detail - Commercial'!W153","v":42.387016424630431},{"$f":"'System Detail - Commercial'!X153","v":34.64727550957052},null,{"$f":"'System Detail - Commercial'!AU153","v":36.402126290588292},{"$f":"'System Detail - Commercial'!AV153","v":32.922496493377757},null,2031,5,1.0839288636269306,1.0280654733840995,0.85880369417639846,0.95021891358481181]
[null,2031,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AU154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":42.144127697883441},{"$f":"IFERROR((('System Detail - Commercial'!X154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AV154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":38.6832029879346},null,{"$f":"'System Detail - Commercial'!W154","v":45.955565951104361},{"$f":"'System Detail - Commercial'!X154","v":40.236483575803497},null,{"$f":"'System Detail - Commercial'!AU154","v":38.809119226315133},{"$f":"'System Detail - Commercial'!AV154","v":37.324082473549311},null,2031,6,1.0904381811042285,1.0401538773393033,0.8444922486126516,0.92761790187834459]
[null,2031,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AU155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":45.269228453199119},{"$f":"IFERROR((('System Detail - Commercial'!X155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AV155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":45.838571005760322},null,{"$f":"'System Detail - Commercial'!W155","v":52.665575166695064},{"$f":"'System Detail - Commercial'!X155","v":51.346292653404504},null,{"$f":"'System Detail - Commercial'!AU155","v":38.627610996182355},{"$f":"'System Detail - Commercial'!AV155","v":40.892861771141057},null,2031,7,1.1633857471448301,1.1201547414502091,0.73345085236266228,0.7964131324373166]
[null,2031,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AU156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":45.792626970699921},{"$f":"IFERROR((('System Detail - Commercial'!X156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AV156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":48.494897566952183},null,{"$f":"'System Detail - Commercial'!W156","v":51.309021594239482},{"$f":"'System Detail - Commercial'!X156","v":51.689495468433641},null,{"$f":"'System Detail - Commercial'!AU156","v":41.249713751314395},{"$f":"'System Detail - Commercial'!AV156","v":45.864052236320411},null,2031,8,1.1204646902452045,1.0658749283276863,0.80394660567734433,0.88729928239151068]
[null,2031,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AU157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":40.71637424649969},{"$f":"IFERROR((('System Detail - Commercial'!X157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AV157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":36.705023865458102},null,{"$f":"'System Detail - Commercial'!W157","v":44.771490982532072},{"$f":"'System Detail - Commercial'!X157","v":38.192496173535076},null,{"$f":"'System Detail - Commercial'!AU157","v":37.168147102471359},{"$f":"'System Detail - Commercial'!AV157","v":35.403485595890757},null,2031,9,1.0995942495145179,1.0405250331270535,0.83017443213970221,0.92697490719192843]
[null,2031,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AU158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":41.57055435000035},{"$f":"IFERROR((('System Detail - Commercial'!X158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AV158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":34.507918422439225},null,{"$f":"'System Detail - Commercial'!W158","v":46.084069579252578},{"$f":"'System Detail - Commercial'!X158","v":36.568011556875796},null,{"$f":"'System Detail - Commercial'!AU158","v":37.153071359668388},{"$f":"'System Detail - Commercial'!AV158","v":32.491657056820451},null,2031,10,1.1085748145490437,1.0596991423596553,0.80620204983795529,0.88852676624991722]
[null,2031,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AU159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":70.197748260673805},{"$f":"IFERROR((('System Detail - Commercial'!X159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AV159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":58.619740975196024},null,{"$f":"'System Detail - Commercial'!W159","v":81.597662473157854},{"$f":"'System Detail - Commercial'!X159","v":70.685069950653656},null,{"$f":"'System Detail - Commercial'!AU159","v":61.867041720781621},{"$f":"'System Detail - Commercial'!AV159","v":49.802769800823143},null,2031,11,1.1623971494092855,1.2058236487357199,0.7581962503047589,0.70457268890858038]
[null,2031,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AU160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":204.9296614826425},{"$f":"IFERROR((('System Detail - Commercial'!X160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AV160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":186.37271618656044},null,{"$f":"'System Detail - Commercial'!W160","v":239.41194577086591},{"$f":"'System Detail - Commercial'!X160","v":222.92141667517558},null,{"$f":"'System Detail - Commercial'!AU160","v":173.96597763199293},{"$f":"'System Detail - Commercial'!AV160","v":153.55347493147741},null,2031,12,1.1682639986751944,1.1961054237790345,0.72663866905994168,0.6888233406269082]
[null,2032,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AU161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":326.18957782290784},{"$f":"IFERROR((('System Detail - Commercial'!X161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AV161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":301.74988176002563},null,{"$f":"'System Detail - Commercial'!W161","v":443.9936993405251},{"$f":"'System Detail - Commercial'!X161","v":426.02504378577117},null,{"$f":"'System Detail - Commercial'!AU161","v":229.17441892604654},{"$f":"'System Detail - Commercial'!AV161","v":199.40563067999983},null,2032,1,1.3611523160975256,1.411848254259064,0.51616592592742871,0.46806081846275671]
[null,2032,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AU162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":264.37232292327121},{"$f":"IFERROR((('System Detail - Commercial'!X162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AV162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":241.66637793643142},null,{"$f":"'System Detail - Commercial'!W162","v":314.90255535815322},{"$f":"'System Detail - Commercial'!X162","v":291.34506862615632},null,{"$f":"'System Detail - Commercial'!AU162","v":221.3678697872015},{"$f":"'System Detail - Commercial'!AV162","v":199.38664117921871},null,2032,2,1.1911328382492876,1.2055672415580809,0.70297260539988182,0.68436593802472967]
[null,2032,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AU163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":115.80980854677966},{"$f":"IFERROR((('System Detail - Commercial'!X163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AV163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":104.63844277974434},null,{"$f":"'System Detail - Commercial'!W163","v":163.17554409344052},{"$f":"'System Detail - Commercial'!X163","v":151.61186735095632},null,{"$f":"'System Detail - Commercial'!AU163","v":69.451854607494568},{"$f":"'System Detail - Commercial'!AV163","v":58.664452773877287},null,2032,3,1.4089958885263865,1.4489117318965394,0.42562661576126748,0.38693839604309344]
[null,2032,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AU164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":42.660333076429204},{"$f":"IFERROR((('System Detail - Commercial'!X164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AV164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":37.129149120362065},null,{"$f":"'System Detail - Commercial'!W164","v":45.177789876142143},{"$f":"'System Detail - Commercial'!X164","v":37.008286501517958},null,{"$f":"'System Detail - Commercial'!AU164","v":40.25233092018204},{"$f":"'System Detail - Commercial'!AV164","v":37.244756842734688},null,2032,4,1.0590116536409298,0.99674480504650653,0.89097609755892071,1.0063896592782546]
[null,2032,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AU165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":38.696064198616},{"$f":"IFERROR((('System Detail - Commercial'!X165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AV165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":34.537811118862656},null,{"$f":"'System Detail - Commercial'!W165","v":43.611643184734078},{"$f":"'System Detail - Commercial'!X165","v":35.990592539351013},null,{"$f":"'System Detail - Commercial'!AU165","v":34.986193265696699},{"$f":"'System Detail - Commercial'!AV165","v":33.44137231094691},null,2032,5,1.1270304638964779,1.042063505862852,0.80222139572909623,0.92916981776232599]
[null,2032,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AU166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":44.096668936491568},{"$f":"IFERROR((('System Detail - Commercial'!X166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AV166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":40.612935680429374},null,{"$f":"'System Detail - Commercial'!W166","v":47.938014525775344},{"$f":"'System Detail - Commercial'!X166","v":42.022532224926188},null,{"$f":"'System Detail - Commercial'!AU166","v":40.422338372828825},{"$f":"'System Detail - Commercial'!AV166","v":39.264625942215034},null,2032,6,1.0871119221004226,1.0347080682762875,0.84322095465790547,0.93437077356620435]
[null,2032,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AU167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":47.597098567620115},{"$f":"IFERROR((('System Detail - Commercial'!X167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AV167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":49.706296485081239},null,{"$f":"'System Detail - Commercial'!W167","v":55.6010467053868},{"$f":"'System Detail - Commercial'!X167","v":55.543758062510989},null,{"$f":"'System Detail - Commercial'!AU167","v":41.005611865929893},{"$f":"'System Detail - Commercial'!AV167","v":44.898975186021438},null,2032,7,1.1681604210894423,1.1174390769423306,0.73749712093022779,0.80835321109332359]
[null,2032,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AU168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":48.114464120009785},{"$f":"IFERROR((('System Detail - Commercial'!X168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AV168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":51.4125522187584},null,{"$f":"'System Detail - Commercial'!W168","v":53.490721413434834},{"$f":"'System Detail - Commercial'!X168","v":54.509710189054701},null,{"$f":"'System Detail - Commercial'!AU168","v":43.286804509587284},{"$f":"'System Detail - Commercial'!AV168","v":48.631430776043352},null,2032,8,1.1117388999701896,1.0602412803223231,0.80923949735168998,0.89216087569308555]
[null,2032,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AU169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":43.051339543755624},{"$f":"IFERROR((('System Detail - Commercial'!X169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AV169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":39.087468848438405},null,{"$f":"'System Detail - Commercial'!W169","v":46.806288515393852},{"$f":"'System Detail - Commercial'!X169","v":40.031624190472883},null,{"$f":"'System Detail - Commercial'!AU169","v":39.765759193572165},{"$f":"'System Detail - Commercial'!AV169","v":38.261332924158225},null,2032,9,1.0872202586825865,1.024154936859571,0.84958155100235799,0.95577768071833646]
[null,2032,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AU170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":43.284014620183456},{"$f":"IFERROR((('System Detail - Commercial'!X170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AV170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":34.531644108880812},null,{"$f":"'System Detail - Commercial'!W170","v":47.814771602385584},{"$f":"'System Detail - Commercial'!X170","v":37.558917779587119},null,{"$f":"'System Detail - Commercial'!AU170","v":39.55280298778171},{"$f":"'System Detail - Commercial'!AV170","v":32.03859520359326},null,2032,10,1.104675063576229,1.0876666532633399,0.82720886584363262,0.8530223206006724]
[null,2032,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AU171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":74.806734768096874},{"$f":"IFERROR((('System Detail - Commercial'!X171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AV171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":61.479922748659718},null,{"$f":"'System Detail - Commercial'!W171","v":85.868217533441069},{"$f":"'System Detail - Commercial'!X171","v":73.215194648961614},null,{"$f":"'System Detail - Commercial'!AU171","v":65.127937348420716},{"$f":"'System Detail - Commercial'!AV171","v":51.211559835895564},null,2032,11,1.147867472088377,1.1908797437543581,0.75846383236098824,0.69946627993594879]
[null,2032,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AU172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":211.43188420130693},{"$f":"IFERROR((('System Detail - Commercial'!X172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AV172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":192.60953675581237},null,{"$f":"'System Detail - Commercial'!W172","v":244.94571956451898},{"$f":"'System Detail - Commercial'!X172","v":228.07183252585804},null,{"$f":"'System Detail - Commercial'!AU172","v":178.63110916497175},{"$f":"'System Detail - Commercial'!AV172","v":157.90175791704425},null,2032,12,1.1585088998748321,1.1841149528073693,0.72926813941698665,0.69233344674047759]
[null,2033,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AU173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":335.26982224271421},{"$f":"IFERROR((('System Detail - Commercial'!X173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AV173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":308.79834877673801},null,{"$f":"'System Detail - Commercial'!W173","v":459.7508095656172},{"$f":"'System Detail - Commercial'!X173","v":436.83299400553324},null,{"$f":"'System Detail - Commercial'!AU173","v":232.7560679767941},{"$f":"'System Detail - Commercial'!AV173","v":203.35805270596546},null,2033,1,1.3712859883726327,1.414622182197498,0.50626570553884875,0.46552814347029287]
[null,2033,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AU174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":274.23633662945383},{"$f":"IFERROR((('System Detail - Commercial'!X174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AV174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":251.3306705649135},null,{"$f":"'System Detail - Commercial'!W174","v":323.18983434169957},{"$f":"'System Detail - Commercial'!X174","v":300.41825023854767},null,{"$f":"'System Detail - Commercial'!AU174","v":229.73315689104868},{"$f":"'System Detail - Commercial'!AV174","v":206.70559813433701},null,2033,2,1.1785084293128936,1.1953107416747049,0.71083039279062921,0.68805939043384368]
[null,2033,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AU175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":117.29639392475814},{"$f":"IFERROR((('System Detail - Commercial'!X175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AV175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":107.2276629514374},null,{"$f":"'System Detail - Commercial'!W175","v":166.52220402556168},{"$f":"'System Detail - Commercial'!X175","v":155.36677867759883},null,{"$f":"'System Detail - Commercial'!AU175","v":69.117941485673839},{"$f":"'System Detail - Commercial'!AV175","v":60.112783730087926},null,2033,3,1.4196702767553138,1.4489430656337561,0.41506741932783942,0.38690886328297891]
[null,2033,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AU176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":41.088648894365015},{"$f":"IFERROR((('System Detail - Commercial'!X176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AV176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":38.47039490800789},null,{"$f":"'System Detail - Commercial'!W176","v":43.583349219410714},{"$f":"'System Detail - Commercial'!X176","v":37.957990645308193},null,{"$f":"'System Detail - Commercial'!AU176","v":38.905786109950029},{"$f":"'System Detail - Commercial'!AV176","v":38.918748637870124},null,2033,4,1.0607150731935562,0.98668055620627293,0.89267545534620274,1.0253110867100308]
[null,2033,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AU177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":37.965978443543797},{"$f":"IFERROR((('System Detail - Commercial'!X177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AV177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":35.890731305998756},null,{"$f":"'System Detail - Commercial'!W177","v":43.962400131349185},{"$f":"'System Detail - Commercial'!X177","v":37.101859298708206},null,{"$f":"'System Detail - Commercial'!AU177","v":33.027748818292302},{"$f":"'System Detail - Commercial'!AV177","v":34.89333178259097},null,2033,5,1.1579419768338697,1.033744868065896,0.75127264934610605,0.94047393963908077]
[null,2033,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AU178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":45.409471701646098},{"$f":"IFERROR((('System Detail - Commercial'!X178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AV178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":41.67864304902298},null,{"$f":"'System Detail - Commercial'!W178","v":49.466603805156872},{"$f":"'System Detail - Commercial'!X178","v":43.238209302199621},null,{"$f":"'System Detail - Commercial'!AU178","v":41.528736646114041},{"$f":"'System Detail - Commercial'!AV178","v":40.186884024245323},null,2033,6,1.0893455032942765,1.0374188346617297,0.83953078342897447,0.92942988788855618]
[null,2033,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AU179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":48.758098548879126},{"$f":"IFERROR((('System Detail - Commercial'!X179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AV179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":49.896368135481701},null,{"$f":"'System Detail - Commercial'!W179","v":57.497750424606593},{"$f":"'System Detail - Commercial'!X179","v":56.257891339712039},null,{"$f":"'System Detail - Commercial'!AU179","v":42.162134869084802},{"$f":"'System Detail - Commercial'!AV179","v":45.095218547383332},null,2033,7,1.179245133338539,1.1274947143839635,0.73328320773817968,0.80158032008481883]
[null,2033,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AU180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":50.106715011935343},{"$f":"IFERROR((('System Detail - Commercial'!X180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AV180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":52.728324910413328},null,{"$f":"'System Detail - Commercial'!W180","v":55.573956249031347},{"$f":"'System Detail - Commercial'!X180","v":55.786406828604342},null,{"$f":"'System Detail - Commercial'!AU180","v":44.755798056479684},{"$f":"'System Detail - Commercial'!AV180","v":49.735308564949783},null,2033,8,1.1091119470872062,1.0579969480044504,0.8053376271418462,0.89153095516178915]
[null,2033,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AU181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":44.759649429787096},{"$f":"IFERROR((('System Detail - Commercial'!X181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AV181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":40.361403654405876},null,{"$f":"'System Detail - Commercial'!W181","v":48.325176909864034},{"$f":"'System Detail - Commercial'!X181","v":40.970390981140447},null,{"$f":"'System Detail - Commercial'!AU181","v":41.639812884719774},{"$f":"'System Detail - Commercial'!AV181","v":39.828539743513133},null,2033,9,1.0796594147965806,1.0150883584711032,0.8616587780399898,0.97212984278932235]
[null,2033,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AU182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":46.145133979761447},{"$f":"IFERROR((('System Detail - Commercial'!X182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AV182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":35.262312550028298},null,{"$f":"'System Detail - Commercial'!W182","v":50.307735784713877},{"$f":"'System Detail - Commercial'!X182","v":38.546722919921656},null,{"$f":"'System Detail - Commercial'!AU182","v":42.717108963918271},{"$f":"'System Detail - Commercial'!AV182","v":32.557504010116119},null,2033,10,1.0902067335372367,1.0931422284126604,0.84911611102358464,0.84462443351545724]
[null,2033,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AU183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":74.27567189787149},{"$f":"IFERROR((('System Detail - Commercial'!X183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AV183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":62.341027815649028},null,{"$f":"'System Detail - Commercial'!W183","v":84.775338394347756},{"$f":"'System Detail - Commercial'!X183","v":74.008551477515226},null,{"$f":"'System Detail - Commercial'!AU183","v":65.088463713454757},{"$f":"'System Detail - Commercial'!AV183","v":52.131944611516097},null,2033,11,1.1413607743718996,1.1871564212314347,0.76777592335502154,0.7044043366712085]
[null,2033,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AU184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":213.08183203125031},{"$f":"IFERROR((('System Detail - Commercial'!X184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AV184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":193.48641922558016},null,{"$f":"'System Detail - Commercial'!W184","v":250.08217429973277},{"$f":"'System Detail - Commercial'!X184","v":233.20257359080301},null,{"$f":"'System Detail - Commercial'!AU184","v":182.61096192779419},{"$f":"'System Detail - Commercial'!AV184","v":160.77899798363197},null,2033,12,1.1736438152223885,1.2052658503071418,0.73020383175702952,0.689439209473513]
[null,2034,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AU185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":341.94608262228348},{"$f":"IFERROR((('System Detail - Commercial'!X185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AV185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":316.7223530134184},null,{"$f":"'System Detail - Commercial'!W185","v":469.0837740068651},{"$f":"'System Detail - Commercial'!X185","v":447.33494683837102},null,{"$f":"'System Detail - Commercial'!AU185","v":237.24445442321633},{"$f":"'System Detail - Commercial'!AV185","v":209.15904045169268},null,2034,1,1.3718062520547105,1.4123883034533373,0.50576137476830363,0.46756695833841266]
[null,2034,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AU186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":277.97604661819878},{"$f":"IFERROR((('System Detail - Commercial'!X186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AV186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":255.1645586556921},null,{"$f":"'System Detail - Commercial'!W186","v":327.28082213847102},{"$f":"'System Detail - Commercial'!X186","v":305.37870892650096},null,{"$f":"'System Detail - Commercial'!AU186","v":233.15352341795131},{"$f":"'System Detail - Commercial'!AV186","v":209.51533113677502},null,2034,2,1.1773705904523224,1.1967912414457433,0.71239592315404632,0.68608362342379769]
[null,2034,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AU187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":118.16920899943568},{"$f":"IFERROR((('System Detail - Commercial'!X187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AV187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":109.18779656606213},null,{"$f":"'System Detail - Commercial'!W187","v":168.16157863456883},{"$f":"'System Detail - Commercial'!X187","v":158.3098130426377},null,{"$f":"'System Detail - Commercial'!AU187","v":69.240506803347898},{"$f":"'System Detail - Commercial'!AV187","v":61.110929376222217},null,2034,3,1.4230574957590847,1.4498855918102089,0.41174986204080621,0.386021107609818]
[null,2034,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AU188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":41.779111222481859},{"$f":"IFERROR((('System Detail - Commercial'!X188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AV188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":37.683906942724896},null,{"$f":"'System Detail - Commercial'!W188","v":44.178615519828305},{"$f":"'System Detail - Commercial'!X188","v":36.940640962294047},null,{"$f":"'System Detail - Commercial'!AU188","v":39.859507784604709},{"$f":"'System Detail - Commercial'!AV188","v":38.278519727069579},null,2034,4,1.0574331101628425,0.98027630251925513,0.90223533072725903,1.0362169883879688]
[null,2034,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AU189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":43.160481916958695},{"$f":"IFERROR((('System Detail - Commercial'!X189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AV189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":35.935258212033041},null,{"$f":"'System Detail - Commercial'!W189","v":46.70124942842542},{"$f":"'System Detail - Commercial'!X189","v":37.707894241720709},null,{"$f":"'System Detail - Commercial'!AU189","v":39.981017212784494},{"$f":"'System Detail - Commercial'!AV189","v":34.343503409864532},null,2034,5,1.0820372561705685,1.0493286014317296,0.85610166113563213,0.91077754673095079]
[null,2034,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AU190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":47.127853059708528},{"$f":"IFERROR((('System Detail - Commercial'!X190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AV190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":43.46472084329276},null,{"$f":"'System Detail - Commercial'!W190","v":50.648767885666231},{"$f":"'System Detail - Commercial'!X190","v":44.276292073165223},null,{"$f":"'System Detail - Commercial'!AU190","v":43.760021487053343},{"$f":"'System Detail - Commercial'!AV190","v":42.688435319066926},null,2034,6,1.0747098498524192,1.0186719531179895,0.86398985234619252,0.96413753998473017]
[null,2034,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AU191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":51.653413825491825},{"$f":"IFERROR((('System Detail - Commercial'!X191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AV191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":51.951452371213357},null,{"$f":"'System Detail - Commercial'!W191","v":61.578400335351823},{"$f":"'System Detail - Commercial'!X191","v":59.103755275779697},null,{"$f":"'System Detail - Commercial'!AU191","v":44.16285796899372},{"$f":"'System Detail - Commercial'!AV191","v":46.553487914936852},null,2034,7,1.1921457997605156,1.1376728191054284,0.71718098762692384,0.78765702276813099]
[null,2034,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AU192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":52.845421919941018},{"$f":"IFERROR((('System Detail - Commercial'!X192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AV192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":54.676798043491722},null,{"$f":"'System Detail - Commercial'!W192","v":58.611041234916918},{"$f":"'System Detail - Commercial'!X192","v":57.475829774404723},null,{"$f":"'System Detail - Commercial'!AU192","v":47.202475356347577},{"$f":"'System Detail - Commercial'!AV192","v":51.93732017919389},null,2034,8,1.1091034777565143,1.0511923124811837,0.80535125058019263,0.90363758788781756]
[null,2034,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AU193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":46.197952890424858},{"$f":"IFERROR((('System Detail - Commercial'!X193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AV193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":41.840944066469852},null,{"$f":"'System Detail - Commercial'!W193","v":50.061370855401812},{"$f":"'System Detail - Commercial'!X193","v":42.247107334910829},null,{"$f":"'System Detail - Commercial'!AU193","v":43.107218518443304},{"$f":"'System Detail - Commercial'!AV193","v":41.516013451717065},null,2034,9,1.0836274709864406,1.0097073160633214,0.86108745689276045,0.9826948179576398]
[null,2034,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AU194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":44.662451409032116},{"$f":"IFERROR((('System Detail - Commercial'!X194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AV194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":38.439791648269676},null,{"$f":"'System Detail - Commercial'!W194","v":50.227270714056694},{"$f":"'System Detail - Commercial'!X194","v":40.695014981125055},null,{"$f":"'System Detail - Commercial'!AU194","v":39.665470808601896},{"$f":"'System Detail - Commercial'!AV194","v":36.414693145297491},null,2034,10,1.1245972652521981,1.0586689791009025,0.78971981245839518,0.89481950460485538]
[null,2034,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AU195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":76.027872985622778},{"$f":"IFERROR((('System Detail - Commercial'!X195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AV195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":66.09017965457636},null,{"$f":"'System Detail - Commercial'!W195","v":87.033652228682271},{"$f":"'System Detail - Commercial'!X195","v":77.797836300688786},null,{"$f":"'System Detail - Commercial'!AU195","v":66.397816147945719},{"$f":"'System Detail - Commercial'!AV195","v":55.845980089228},null,2034,11,1.144759794149979,1.1771466911922934,0.76289819452232599,0.71783461783414104]
[null,2034,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AU196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":216.98404525642761},{"$f":"IFERROR((('System Detail - Commercial'!X196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AV196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":198.94397946454805},null,{"$f":"'System Detail - Commercial'!W196","v":256.47042514075508},{"$f":"'System Detail - Commercial'!X196","v":240.82445965340773},null,{"$f":"'System Detail - Commercial'!AU196","v":187.18300383429363},{"$f":"'System Detail - Commercial'!AV196","v":167.33606988805019},null,2034,12,1.1819782640592917,1.2105139361421229,0.72984245154802774,0.69484665357031705]
[null,2035,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AU197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":352.01563394303224},{"$f":"IFERROR((('System Detail - Commercial'!X197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AV197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":327.61396119319778},null,{"$f":"'System Detail - Commercial'!W197","v":473.77815684975263},{"$f":"'System Detail - Commercial'!X197","v":454.84181709940623},null,{"$f":"'System Detail - Commercial'!AU197","v":242.67785827169152},{"$f":"'System Detail - Commercial'!AV197","v":213.36853956313306},null,2035,1,1.3459008952040623,1.3883468684998461,0.51221833417839691,0.46910493174048046]
[null,2035,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AU198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":284.68188566367905},{"$f":"IFERROR((('System Detail - Commercial'!X198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AV198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":263.02089623373553},null,{"$f":"'System Detail - Commercial'!W198","v":335.57921173780005},{"$f":"'System Detail - Commercial'!X198","v":314.3586429646748},null,{"$f":"'System Detail - Commercial'!AU198","v":238.41158923265996},{"$f":"'System Detail - Commercial'!AV198","v":216.35021738742708},null,2035,2,1.1787866690410036,1.1951850498042467,0.71044802804692031,0.68822735505872146]
[null,2035,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AU199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":121.72485935699423},{"$f":"IFERROR((('System Detail - Commercial'!X199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AV199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":111.41098139722047},null,{"$f":"'System Detail - Commercial'!W199","v":175.06585238574934},{"$f":"'System Detail - Commercial'!X199","v":163.6580741444711},null,{"$f":"'System Detail - Commercial'!AU199","v":73.826824800561084},{"$f":"'System Detail - Commercial'!AV199","v":64.495224644587253},null,2035,3,1.4382095268832213,1.4689581950720894,0.42170888151212471,0.39408519855643254]
[null,2035,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AU200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":45.834644237982644},{"$f":"IFERROR((('System Detail - Commercial'!X200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AV200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":40.509275552958499},null,{"$f":"'System Detail - Commercial'!W200","v":48.555684751245749},{"$f":"'System Detail - Commercial'!X200","v":39.664873371046106},null,{"$f":"'System Detail - Commercial'!AU200","v":43.453733788877429},{"$f":"'System Detail - Commercial'!AV200","v":41.248127462131848},null,2035,4,1.0593664586799216,0.97915533737925053,0.89492577463368128,1.0399157732403468]
[null,2035,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AU201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":34.091260746142403},{"$f":"IFERROR((('System Detail - Commercial'!X201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AV201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":35.783567903350452},null,{"$f":"'System Detail - Commercial'!W201","v":41.939589392630651},{"$f":"'System Detail - Commercial'!X201","v":36.1688963056395},null,{"$f":"'System Detail - Commercial'!AU201","v":27.043781961540706},{"$f":"'System Detail - Commercial'!AV201","v":35.437558725784768},null,2035,5,1.230215265575836,1.0107683058137131,0.64482705608683577,0.97977993097509308]
[null,2035,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AU202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":48.19396128062705},{"$f":"IFERROR((('System Detail - Commercial'!X202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AV202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":45.227992176835791},null,{"$f":"'System Detail - Commercial'!W202","v":52.306312994778651},{"$f":"'System Detail - Commercial'!X202","v":46.075028883389933},null,{"$f":"'System Detail - Commercial'!AU202","v":44.595653530744407},{"$f":"'System Detail - Commercial'!AV202","v":44.48683505860091},null,2035,6,{"$f":"H201/E201","v":1.0853291907300568},1.0187281518764382,{"$f":"K201/H201","v":0.85258644659576865},0.96553026957815824]
[null,2035,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AU203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":52.717626281071645},{"$f":"IFERROR((('System Detail - Commercial'!X203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AV203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":54.296550472522981},null,{"$f":"'System Detail - Commercial'!W203","v":61.276064753602121},{"$f":"'System Detail - Commercial'!X203","v":60.265153475049104},null,{"$f":"'System Detail - Commercial'!AU203","v":45.669500480164203},{"$f":"'System Detail - Commercial'!AV203","v":49.38123035279559},null,2035,7,1.1623449133862729,1.1099260072800861,0.74530733433692831,0.81939939592521471]
[null,2035,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AU204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":56.097763075938538},{"$f":"IFERROR((('System Detail - Commercial'!X204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AV204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":57.881241489496325},null,{"$f":"'System Detail - Commercial'!W204","v":62.756990761295228},{"$f":"'System Detail - Commercial'!X204","v":60.937937128687302},null,{"$f":"'System Detail - Commercial'!AU204","v":49.58022108601498},{"$f":"'System Detail - Commercial'!AV204","v":54.889581927734937},null,2035,8,1.1187075441197578,1.0528097801728333,0.79003503011481402,0.90074565228259051]
[null,2035,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AU205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":48.509150627845578},{"$f":"IFERROR((('System Detail - Commercial'!X205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AV205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":43.730164688935851},null,{"$f":"'System Detail - Commercial'!W205","v":52.845857540089362},{"$f":"'System Detail - Commercial'!X205","v":44.496816423724638},null,{"$f":"'System Detail - Commercial'!AU205","v":45.340018653513582},{"$f":"'System Detail - Commercial'!AV205","v":43.169919190436346},null,2035,9,1.0893997700663594,1.0175314165917779,0.85796731785681057,0.97017995128791235]
[null,2035,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AU206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":48.979093372060646},{"$f":"IFERROR((('System Detail - Commercial'!X206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AV206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":39.138381774193547},null,{"$f":"'System Detail - Commercial'!W206","v":52.738685773252293},{"$f":"'System Detail - Commercial'!X206","v":41.236566317950853},null,{"$f":"'System Detail - Commercial'!AU206","v":45.299492298553929},{"$f":"'System Detail - Commercial'!AV206","v":37.08483945477149},null,2035,10,1.0767591260342979,1.0536093841554985,0.8589423804248203,0.89931928785806647]
[null,2035,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AU207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":81.79559392613595},{"$f":"IFERROR((('System Detail - Commercial'!X207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AV207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":67.635202103862639},null,{"$f":"'System Detail - Commercial'!W207","v":92.82860013708374},{"$f":"'System Detail - Commercial'!X207","v":79.739103535332688},null,{"$f":"'System Detail - Commercial'!AU207","v":72.141713491556644},{"$f":"'System Detail - Commercial'!AV207","v":57.044288351326344},null,2035,11,1.134885091988096,1.1789586052080236,0.77714964337523207,0.71538662741611847]
[null,2035,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AU208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":223.98647213775882},{"$f":"IFERROR((('System Detail - Commercial'!X208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AV208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":203.38279002417505},null,{"$f":"'System Detail - Commercial'!W208","v":264.63057180111679},{"$f":"'System Detail - Commercial'!X208","v":246.30175539123221},null,{"$f":"'System Detail - Commercial'!AU208","v":193.31167993899817},{"$f":"'System Detail - Commercial'!AV208","v":170.9911180490376},null,2035,12,1.1814578321424722,1.2110255511882573,0.73049639965363355,0.69423426470278615]
[null,2036,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AU209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":363.85883786612129},{"$f":"IFERROR((('System Detail - Commercial'!X209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AV209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":335.92129388777499},null,{"$f":"'System Detail - Commercial'!W209","v":491.06726064125064},{"$f":"'System Detail - Commercial'!X209","v":466.8858719818038},null,{"$f":"'System Detail - Commercial'!AU209","v":249.63086639457666},{"$f":"'System Detail - Commercial'!AV209","v":218.32044825232052},null,2036,1,1.3496092702355482,1.3898668541619206,0.50834353336567595,0.46760988360090971]
[null,{"$f":"B197+1","v":2036},{"$f":"C197","v":2},null,{"$f":"IFERROR((('System Detail - Commercial'!W210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AU210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":291.33944226491246},{"$f":"IFERROR((('System Detail - Commercial'!X210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AV210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":267.65176078160619},null,{"$f":"'System Detail - Commercial'!W210","v":341.83054818383766},{"$f":"'System Detail - Commercial'!X210","v":319.2379368626971},null,{"$f":"'System Detail - Commercial'!AU210","v":244.21441007391559},{"$f":"'System Detail - Commercial'!AV210","v":219.50466310592134},null,{"$f":"N197+1","v":2036},{"$f":"O197","v":2},1.173306798167802,1.1927361730423409,0.71443120391503523,0.68758953043957738]
[null,2036,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AU211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":122.26607427495495},{"$f":"IFERROR((('System Detail - Commercial'!X211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AV211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":111.62842083113492},null,{"$f":"'System Detail - Commercial'!W211","v":178.75805814460267},{"$f":"'System Detail - Commercial'!X211","v":167.09203146507505},null,{"$f":"'System Detail - Commercial'!AU211","v":75.743264029362692},{"$f":"'System Detail - Commercial'!AV211","v":65.952506191419516},null,2036,3,1.4620413651509507,1.496859224747453,0.42371943852786614,0.39470766866105556]
[null,2036,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AU212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":45.964250773139568},{"$f":"IFERROR((('System Detail - Commercial'!X212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AV212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":42.633391068155944},null,{"$f":"'System Detail - Commercial'!W212","v":48.260016967733748},{"$f":"'System Detail - Commercial'!X212","v":41.207462954014972},null,{"$f":"'System Detail - Commercial'!AU212","v":43.768300500049477},{"$f":"'System Detail - Commercial'!AV212","v":43.997322307769046},null,2036,4,1.0499467772448881,0.96655372518077654,0.90692675324404892,1.0677027692014767]
[null,2036,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AU213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":45.42999276485601},{"$f":"IFERROR((('System Detail - Commercial'!X213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AV213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":41.05836618304231},null,{"$f":"'System Detail - Commercial'!W213","v":49.619006167788406},{"$f":"'System Detail - Commercial'!X213","v":41.187301277084281},null,{"$f":"'System Detail - Commercial'!AU213","v":41.980217021264615},{"$f":"'System Detail - Commercial'!AV213","v":40.952184340890099},null,2036,5,1.0922081019166034,1.0031402879858191,0.84605114579093021,0.99429151877146671]
[null,2036,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AU214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":51.142252969915958},{"$f":"IFERROR((('System Detail - Commercial'!X214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AV214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":46.980179675742619},null,{"$f":"'System Detail - Commercial'!W214","v":54.737894852959869},{"$f":"'System Detail - Commercial'!X214","v":47.602899705117387},null,{"$f":"'System Detail - Commercial'!AU214","v":47.996066322252524},{"$f":"'System Detail - Commercial'!AV214","v":46.435299650039696},null,2036,6,1.0703066774386929,1.0132549520600556,0.8768343475974435,0.97547208127423857]
[null,2036,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AU215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":56.412244520620881},{"$f":"IFERROR((('System Detail - Commercial'!X215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AV215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":56.337612981422375},null,{"$f":"'System Detail - Commercial'!W215","v":65.689715794709613},{"$f":"'System Detail - Commercial'!X215","v":62.403723055806303},null,{"$f":"'System Detail - Commercial'!AU215","v":48.081453988786102},{"$f":"'System Detail - Commercial'!AV215","v":50.890493730955164},null,2036,7,1.1644584673580476,1.1076742473342678,0.73194796791400318,0.81550412762143842]
[null,2036,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AU216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":57.330507648126982},{"$f":"IFERROR((('System Detail - Commercial'!X216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AV216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":59.702986182339657},null,{"$f":"'System Detail - Commercial'!W216","v":64.664522931941917},{"$f":"'System Detail - Commercial'!X216","v":63.098832610850948},null,{"$f":"'System Detail - Commercial'!AU216","v":51.290730355573501},{"$f":"'System Detail - Commercial'!AV216","v":56.906406770624471},null,2036,8,1.1279251760481235,1.0568790046471042,0.79318191846178066,0.90186148326361304]
[null,2036,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AU217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":50.415107827588727},{"$f":"IFERROR((('System Detail - Commercial'!X217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AV217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":45.194804552698201},null,{"$f":"'System Detail - Commercial'!W217","v":54.29670623480439},{"$f":"'System Detail - Commercial'!X217","v":45.78709311598449},null,{"$f":"'System Detail - Commercial'!AU217","v":47.018709221275024},{"$f":"'System Detail - Commercial'!AV217","v":44.676552059822704},null,2036,9,1.0769927621793467,1.0131052356382173,0.86595877506720398,0.97574554354545628]
[null,2036,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AU218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":50.705655283332845},{"$f":"IFERROR((('System Detail - Commercial'!X218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AV218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":40.743279309319178},null,{"$f":"'System Detail - Commercial'!W218","v":54.507103459432201},{"$f":"'System Detail - Commercial'!X218","v":42.819196943004485},null,{"$f":"'System Detail - Commercial'!AU218","v":46.985088983320708},{"$f":"'System Detail - Commercial'!AV218","v":38.711530135925045},null,2036,10,1.0749708914095999,1.0509511671342195,0.86199937258251347,0.90406950385951779]
[null,2036,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AU219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":80.537246345380993},{"$f":"IFERROR((('System Detail - Commercial'!X219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AV219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":68.55297521701074},null,{"$f":"'System Detail - Commercial'!W219","v":92.218020832809017},{"$f":"'System Detail - Commercial'!X219","v":81.610595121359481},null,{"$f":"'System Detail - Commercial'!AU219","v":72.001295758414358},{"$f":"'System Detail - Commercial'!AV219","v":59.01086836383282},null,2036,11,1.1450356824634338,1.1904748825709408,0.7807725117951998,0.72307852033281206]
[null,2036,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AU220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":231.95404884693585},{"$f":"IFERROR((('System Detail - Commercial'!X220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AV220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":211.88932695089846},null,{"$f":"'System Detail - Commercial'!W220","v":269.8344553514828},{"$f":"'System Detail - Commercial'!X220","v":252.10202467019354},null,{"$f":"'System Detail - Commercial'!AU220","v":197.93898994489373},{"$f":"'System Detail - Commercial'!AV220","v":175.77996573357228},null,2036,12,1.1633099602824517,1.1897816105131791,0.73355713482572493,0.69725725512729309]
[null,2037,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AU221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":364.14575685742579},{"$f":"IFERROR((('System Detail - Commercial'!X221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AV221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":336.44350508218196},null,{"$f":"'System Detail - Commercial'!W221","v":499.43213083569333},{"$f":"'System Detail - Commercial'!X221","v":475.7051387581335},null,{"$f":"'System Detail - Commercial'!AU221","v":252.73344887532315},{"$f":"'System Detail - Commercial'!AV221","v":221.75745381963364},null,2037,1,1.3715170956426557,1.413922788142201,0.5060416286241487,0.46616577318998337]
[null,2037,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AU222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":299.77756509563108},{"$f":"IFERROR((('System Detail - Commercial'!X222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AV222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":276.14981272369158},null,{"$f":"'System Detail - Commercial'!W222","v":352.11613832523676},{"$f":"'System Detail - Commercial'!X222","v":329.47791729981361},null,{"$f":"'System Detail - Commercial'!AU222","v":252.19704397780779},{"$f":"'System Detail - Commercial'!AV222","v":227.66971765448966},null,2037,2,1.1745913614746633,1.1931129485482606,0.71623256229415599,0.6910014471389232]
[null,2037,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AU223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":127.12582172192161},{"$f":"IFERROR((('System Detail - Commercial'!X223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AV223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":116.6688784941812},null,{"$f":"'System Detail - Commercial'!W223","v":183.21203591936381},{"$f":"'System Detail - Commercial'!X223","v":171.18959088852537},null,{"$f":"'System Detail - Commercial'!AU223","v":76.762690605851049},{"$f":"'System Detail - Commercial'!AV223","v":67.711504099259912},null,2037,3,1.4411866404303499,1.4673115324157622,0.41898279346470568,0.39553517096347318]
[null,2037,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AU224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":46.335488071497274},{"$f":"IFERROR((('System Detail - Commercial'!X224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AV224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":42.062321852915666},null,{"$f":"'System Detail - Commercial'!W224","v":48.605445766882404},{"$f":"'System Detail - Commercial'!X224","v":40.966562738205774},null,{"$f":"'System Detail - Commercial'!AU224","v":44.164224188954975},{"$f":"'System Detail - Commercial'!AV224","v":43.110439266985992},null,2037,4,1.0489896144372648,0.97394915291310913,0.90862707855354186,1.0523323507144235]
[null,2037,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AU225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":48.679860136066232},{"$f":"IFERROR((('System Detail - Commercial'!X225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AV225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":41.29404359233164},null,{"$f":"'System Detail - Commercial'!W225","v":51.695190709448148},{"$f":"'System Detail - Commercial'!X225","v":41.516908616687068},null,{"$f":"'System Detail - Commercial'!AU225","v":46.404138948608178},{"$f":"'System Detail - Commercial'!AV225","v":41.125843573950192},null,2037,5,1.061942054988525,1.0053970259380656,0.89764905229621406,0.99058058377256697]
[null,2037,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AU226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":53.476790530784413},{"$f":"IFERROR((('System Detail - Commercial'!X226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AV226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":48.451124203237711},null,{"$f":"'System Detail - Commercial'!W226","v":57.229048872123222},{"$f":"'System Detail - Commercial'!X226","v":49.324583222494176},null,{"$f":"'System Detail - Commercial'!AU226","v":49.887673856460346},{"$f":"'System Detail - Commercial'!AV226","v":47.615641663079359},null,2037,6,1.0701661095233228,1.0180276316312615,0.87171942989884421,0.96535314750241086]
[null,2037,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AU227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":59.674767240244996},{"$f":"IFERROR((('System Detail - Commercial'!X227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AV227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":58.69577277689114},null,{"$f":"'System Detail - Commercial'!W227","v":69.049960839038278},{"$f":"'System Detail - Commercial'!X227","v":64.642633229670849},null,{"$f":"'System Detail - Commercial'!AU227","v":50.499045845681373},{"$f":"'System Detail - Commercial'!AV227","v":52.875441269915243},null,2037,7,1.15710482055254,1.1013166736109661,0.73134068770001526,0.81796546068988896]
[null,2037,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AU228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":59.861391404858615},{"$f":"IFERROR((('System Detail - Commercial'!X228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AV228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":61.340820292277719},null,{"$f":"'System Detail - Commercial'!W228","v":67.565292868319901},{"$f":"'System Detail - Commercial'!X228","v":64.661167460871809},null,{"$f":"'System Detail - Commercial'!AU228","v":53.517001964361086},{"$f":"'System Detail - Commercial'!AV228","v":58.606416741670813},null,2037,8,1.1286956631421701,1.0541294875545069,0.79207829482308367,0.90636187132153334]
[null,2037,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AU229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":51.769329712857143},{"$f":"IFERROR((('System Detail - Commercial'!X229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AV229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":46.573804010025079},null,{"$f":"'System Detail - Commercial'!W229","v":55.316810735212108},{"$f":"'System Detail - Commercial'!X229","v":46.606316411813204},null,{"$f":"'System Detail - Commercial'!AU229","v":48.665283818296551},{"$f":"'System Detail - Commercial'!AV229","v":46.545355658460451},null,2037,9,1.0685247624806302,1.0006980834501114,0.87975577715868736,0.99869200661957269]
[null,2037,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AU230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":50.649372641441204},{"$f":"IFERROR((('System Detail - Commercial'!X230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AV230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":42.453008706549987},null,{"$f":"'System Detail - Commercial'!W230","v":55.787971365396039},{"$f":"'System Detail - Commercial'!X230","v":44.501061484034942},null,{"$f":"'System Detail - Commercial'!AU230","v":46.035120726053179},{"$f":"'System Detail - Commercial'!AV230","v":40.61394090635941},null,2037,10,1.1014543410109376,1.0482428181154795,0.82518004507702314,0.91265105936697566]
[null,2037,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AU231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":82.465393519357647},{"$f":"IFERROR((('System Detail - Commercial'!X231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AV231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":70.960372106823016},null,{"$f":"'System Detail - Commercial'!W231","v":94.426853806273414},{"$f":"'System Detail - Commercial'!X231","v":84.139904337305623},null,{"$f":"'System Detail - Commercial'!AU231","v":72.896225289825026},{"$f":"'System Detail - Commercial'!AV231","v":60.416746322436943},null,2037,11,1.1450482411644343,1.1857308782237257,0.77198617079183085,0.71805104603202641]
[null,2037,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AU232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":236.98181993085728},{"$f":"IFERROR((('System Detail - Commercial'!X232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AV232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":217.01786027890046},null,{"$f":"'System Detail - Commercial'!W232","v":275.8793345185519},{"$f":"'System Detail - Commercial'!X232","v":258.13378198598429},null,{"$f":"'System Detail - Commercial'!AU232","v":202.05343948476423},{"$f":"'System Detail - Commercial'!AV232","v":180.09744078682513},null,2037,12,1.1641371249450423,1.1894587001007368,0.73239787908498399,0.6976903193422539]
[null,2038,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AU233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":366.19871433360134},{"$f":"IFERROR((('System Detail - Commercial'!X233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AV233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":339.17442756799443},null,{"$f":"'System Detail - Commercial'!W233","v":507.30779917306211},{"$f":"'System Detail - Commercial'!X233","v":486.14109915609845},null,{"$f":"'System Detail - Commercial'!AU233","v":259.70129181325359},{"$f":"'System Detail - Commercial'!AV233","v":228.25618485999141},null,2038,1,1.3853347358038854,1.4333070527808043,0.51192055836038808,0.46952661533086926]
[null,2038,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AU234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":305.13790710978236},{"$f":"IFERROR((('System Detail - Commercial'!X234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AV234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":281.32211492332078},null,{"$f":"'System Detail - Commercial'!W234","v":359.2494269640361},{"$f":"'System Detail - Commercial'!X234","v":336.05750992677002},null,{"$f":"'System Detail - Commercial'!AU234","v":255.9456163331881},{"$f":"'System Detail - Commercial'!AV234","v":231.56266492018511},null,2038,2,1.1773346365477479,1.1945648496861625,0.71244544075169924,0.68905665869703292]
[null,2038,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AU235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":133.32906386904023},{"$f":"IFERROR((('System Detail - Commercial'!X235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AV235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":121.29238867919568},null,{"$f":"'System Detail - Commercial'!W235","v":187.43353486405263},{"$f":"'System Detail - Commercial'!X235","v":174.51573128247625},null,{"$f":"'System Detail - Commercial'!AU235","v":80.375751831368504},{"$f":"'System Detail - Commercial'!AV235","v":69.201457620665735},null,2038,3,1.4057965264659431,1.4388019988958265,0.4288226858105505,0.39653420990829896]
[null,2038,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AU236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":49.01427753759139},{"$f":"IFERROR((('System Detail - Commercial'!X236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AV236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":43.610896325809328},null,{"$f":"'System Detail - Commercial'!W236","v":51.696675133322884},{"$f":"'System Detail - Commercial'!X236","v":42.764120538134463},null,{"$f":"'System Detail - Commercial'!AU236","v":46.448505924283005},{"$f":"'System Detail - Commercial'!AV236","v":44.420855774889631},null,2038,4,1.0547268618551857,0.98058338949631418,0.89848149430296742,1.0387412441997443]
[null,2038,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AU237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":45.15889703433367},{"$f":"IFERROR((('System Detail - Commercial'!X237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AV237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":41.486877171517371},null,{"$f":"'System Detail - Commercial'!W237","v":51.000870520385021},{"$f":"'System Detail - Commercial'!X237","v":42.355698167625327},null,{"$f":"'System Detail - Commercial'!AU237","v":40.749860441087364},{"$f":"'System Detail - Commercial'!AV237","v":40.83116321219061},null,2038,5,1.1293648399253371,1.020942067837886,0.79900323318598387,0.96400637880170748]
[null,2038,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AU238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":54.550685011566721},{"$f":"IFERROR((('System Detail - Commercial'!X238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AV238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":49.449210887499753},null,{"$f":"'System Detail - Commercial'!W238","v":58.436448103439339},{"$f":"'System Detail - Commercial'!X238","v":50.370653758348666},null,{"$f":"'System Detail - Commercial'!AU238","v":50.833868141079854},{"$f":"'System Detail - Commercial'!AV238","v":48.567830750165996},null,2038,6,1.0712321594320713,1.0186341269013424,0.86990003312826214,0.96420886223094016]
[null,2038,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AU239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":60.699892655841673},{"$f":"IFERROR((('System Detail - Commercial'!X239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AV239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":59.618878366478484},null,{"$f":"'System Detail - Commercial'!W239","v":71.766924965224391},{"$f":"'System Detail - Commercial'!X239","v":66.809656252014946},null,{"$f":"'System Detail - Commercial'!AU239","v":51.585866048114738},{"$f":"'System Detail - Commercial'!AV239","v":53.697061284271989},null,2038,7,1.1823237542137175,1.1206124315411403,0.71879721853919964,0.80373203959798123]
[null,2038,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AU240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":61.635094524132747},{"$f":"IFERROR((('System Detail - Commercial'!X240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AV240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":62.444519514347867},null,{"$f":"'System Detail - Commercial'!W240","v":69.285485831631405},{"$f":"'System Detail - Commercial'!X240","v":65.867429357402088},null,{"$f":"'System Detail - Commercial'!AU240","v":54.765355390868635},{"$f":"'System Detail - Commercial'!AV240","v":59.370886185890996},null,2038,8,1.1241239486459003,1.0548152162859983,0.79043041603189867,0.90136941376199287]
[null,2038,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AU241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":53.034467459777339},{"$f":"IFERROR((('System Detail - Commercial'!X241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AV241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":47.639576595108963},null,{"$f":"'System Detail - Commercial'!W241","v":56.561899684889518},{"$f":"'System Detail - Commercial'!X241","v":47.521046570840753},null,{"$f":"'System Detail - Commercial'!AU241","v":49.947964262804199},{"$f":"'System Detail - Commercial'!AV241","v":47.743290366343651},null,2038,9,1.0665120702454016,0.99751194211326433,0.88306730398144273,1.0046767445487883]
[null,2038,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AU242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":51.293345572578858},{"$f":"IFERROR((('System Detail - Commercial'!X242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AV242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":41.484241750250966},null,{"$f":"'System Detail - Commercial'!W242","v":56.26291785227734},{"$f":"'System Detail - Commercial'!X242","v":44.49325448948867},null,{"$f":"'System Detail - Commercial'!AU242","v":47.20075663635658},{"$f":"'System Detail - Commercial'!AV242","v":39.006231259114038},null,2038,10,1.0968853215602141,1.0725338734007233,0.83893190111977189,0.87667741338923821]
[null,2038,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AU243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":87.062553954027223},{"$f":"IFERROR((('System Detail - Commercial'!X243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AV243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":73.12105895167366},null,{"$f":"'System Detail - Commercial'!W243","v":98.504184937332823},{"$f":"'System Detail - Commercial'!X243","v":85.981051752816597},null,{"$f":"'System Detail - Commercial'!AU243","v":77.051126843634833},{"$f":"'System Detail - Commercial'!AV243","v":61.868565250673576},null,2038,11,1.1314185084594151,1.1758726280159895,0.78221170900153969,0.71956046116459449]
[null,2038,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AU244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":243.25311925245313},{"$f":"IFERROR((('System Detail - Commercial'!X244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AV244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":223.58118961864255},null,{"$f":"'System Detail - Commercial'!W244","v":281.07041603908482},{"$f":"'System Detail - Commercial'!X244","v":263.46153742415561},null,{"$f":"'System Detail - Commercial'!AU244","v":206.24044580170718},{"$f":"'System Detail - Commercial'!AV244","v":184.54935985154464},null,2038,12,1.15546479692778,1.1783707648820372,0.73376788887318545,0.70047932482240249]
[null,2039,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AU245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":381.30855958767546},{"$f":"IFERROR((('System Detail - Commercial'!X245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AV245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":353.48848580618312},null,{"$f":"'System Detail - Commercial'!W245","v":523.53488180960187},{"$f":"'System Detail - Commercial'!X245","v":499.9131275376356},null,{"$f":"'System Detail - Commercial'!AU245","v":264.18100011079497},{"$f":"'System Detail - Commercial'!AV245","v":232.90348673322214},null,2039,1,1.3729953567675521,1.4142274716459555,0.50461012110148529,0.46588791912788519]
[null,2039,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AU246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":312.31362157854545},{"$f":"IFERROR((('System Detail - Commercial'!X246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AV246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":288.6742501683915},null,{"$f":"'System Detail - Commercial'!W246","v":366.82054614055545},{"$f":"'System Detail - Commercial'!X246","v":344.25568242426652},null,{"$f":"'System Detail - Commercial'!AU246","v":262.76187197671811},{"$f":"'System Detail - Commercial'!AV246","v":238.14567539032328},null,2039,2,1.174526247963545,1.1925403191433004,0.71632266714971593,0.69176977330712153]
[null,2039,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AU247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":134.27095784401715},{"$f":"IFERROR((('System Detail - Commercial'!X247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AV247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":124.11688252667818},null,{"$f":"'System Detail - Commercial'!W247","v":190.88712271337582},{"$f":"'System Detail - Commercial'!X247","v":178.96606907163692},null,{"$f":"'System Detail - Commercial'!AU247","v":78.859392227198043},{"$f":"'System Detail - Commercial'!AV247","v":70.434699950761114},null,2039,3,1.42165607349826,1.4419155994606072,0.41312054530576364,0.39356454726938972]
[null,2039,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AU248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":47.978236935274715},{"$f":"IFERROR((('System Detail - Commercial'!X248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AV248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":44.849146861177317},null,{"$f":"'System Detail - Commercial'!W248","v":50.024848396644018},{"$f":"'System Detail - Commercial'!X248","v":43.475269084504902},null,{"$f":"'System Detail - Commercial'!AU248","v":46.187451906576584},{"$f":"'System Detail - Commercial'!AV248","v":46.051289915765686},null,2039,4,1.0426570793781,0.96936669094453431,0.92329019251310973,1.0592525563499942]
[null,2039,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AU249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":45.518590975988317},{"$f":"IFERROR((('System Detail - Commercial'!X249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AV249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":43.089200798614243},null,{"$f":"'System Detail - Commercial'!W249","v":51.73101635742691},{"$f":"'System Detail - Commercial'!X249","v":43.937525119074294},null,{"$f":"'System Detail - Commercial'!AU249","v":40.402475955980073},{"$f":"'System Detail - Commercial'!AV249","v":42.390580770000085},null,2039,5,1.1364810563823413,1.019687631813476,0.78101067407657021,0.96479218288053636]
[null,2039,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AU250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":55.617805086692961},{"$f":"IFERROR((('System Detail - Commercial'!X250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AV250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":50.684090506803912},null,{"$f":"'System Detail - Commercial'!W250","v":59.741261455469626},{"$f":"'System Detail - Commercial'!X250","v":51.783589078739638},null,{"$f":"'System Detail - Commercial'!AU250","v":51.673629429602222},{"$f":"'System Detail - Commercial'!AV250","v":49.632396220604527},null,2039,6,1.0741391423546709,1.0216931696108491,0.864957119596798,0.95845801929904639]
[null,2039,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AU251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":61.506735058153879},{"$f":"IFERROR((('System Detail - Commercial'!X251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AV251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":60.551956883866147},null,{"$f":"'System Detail - Commercial'!W251","v":73.219861439315324},{"$f":"'System Detail - Commercial'!X251","v":68.537863107986453},null,{"$f":"'System Detail - Commercial'!AU251","v":52.666639676145252},{"$f":"'System Detail - Commercial'!AV251","v":54.52485784679422},null,2039,7,1.1904364842335855,1.1318851881110406,0.71929444608134641,0.79554359261079222]
[null,2039,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AU252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":62.909315999460546},{"$f":"IFERROR((('System Detail - Commercial'!X252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AV252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":63.337881286043476},null,{"$f":"'System Detail - Commercial'!W252","v":69.803985041327422},{"$f":"'System Detail - Commercial'!X252","v":66.61810103736461},null,{"$f":"'System Detail - Commercial'!AU252","v":56.161342043590835},{"$f":"'System Detail - Commercial'!AV252","v":60.127453444324928},null,2039,8,1.109596948120148,1.051789224469116,0.80455782016371324,0.90256930936234248]
[null,2039,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AU253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":54.853157565194728},{"$f":"IFERROR((('System Detail - Commercial'!X253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AV253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":48.988262283619974},null,{"$f":"'System Detail - Commercial'!W253","v":58.306154581255043},{"$f":"'System Detail - Commercial'!X253","v":48.587944636472756},null,{"$f":"'System Detail - Commercial'!AU253","v":51.831785176141949},{"$f":"'System Detail - Commercial'!AV253","v":49.338540224873782},null,2039,9,1.062949831319306,0.99182829460596988,0.88895907384716211,1.0154481856356934]
[null,2039,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AU254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":53.206889410606692},{"$f":"IFERROR((('System Detail - Commercial'!X254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AV254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":42.365020033247134},null,{"$f":"'System Detail - Commercial'!W254","v":58.306605083055139},{"$f":"'System Detail - Commercial'!X254","v":45.467557728862523},null,{"$f":"'System Detail - Commercial'!AU254","v":49.007123562707967},{"$f":"'System Detail - Commercial'!AV254","v":39.809988989799166},null,2039,10,1.0958469049579851,1.0732334764194751,0.84050723743732847,0.87556910857624604]
[null,2039,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AU255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":85.771686232233449},{"$f":"IFERROR((('System Detail - Commercial'!X255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AV255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":74.271888306013324},null,{"$f":"'System Detail - Commercial'!W255","v":97.694798520631934},{"$f":"'System Detail - Commercial'!X255","v":87.415586846806164},null,{"$f":"'System Detail - Commercial'!AU255","v":75.338962979884755},{"$f":"'System Detail - Commercial'!AV255","v":62.771152082819583},null,2039,11,1.1390098855712798,1.1769673404106609,0.77116657304916902,0.7180773400609276]
[null,2039,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AU256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":245.61433688928787},{"$f":"IFERROR((('System Detail - Commercial'!X256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AV256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":225.51618025190837},null,{"$f":"'System Detail - Commercial'!W256","v":287.01890839436192},{"$f":"'System Detail - Commercial'!X256","v":269.73473296894622},null,{"$f":"'System Detail - Commercial'!AU256","v":211.51645447334448},{"$f":"'System Detail - Commercial'!AV256","v":189.10090154375953},null,2039,12,1.1685755482740301,1.1960770737941926,0.73694257864963519,0.70106248261891502]
[null,2040,1,null,{"$f":"IFERROR((('System Detail - Commercial'!W257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AU257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":389.67927049326721},{"$f":"IFERROR((('System Detail - Commercial'!X257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AV257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":361.39037180168799},null,{"$f":"'System Detail - Commercial'!W257","v":535.66627150770989},{"$f":"'System Detail - Commercial'!X257","v":511.15536668727157},null,{"$f":"'System Detail - Commercial'!AU257","v":269.4546814225497},{"$f":"'System Detail - Commercial'!AV257","v":238.05449366061919},null,2040,1,1.3746337361739775,1.4144133506903906,0.50302715656173513,0.4657184667812802]
[null,2040,2,null,{"$f":"IFERROR((('System Detail - Commercial'!W258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AU258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":316.95198877247719},{"$f":"IFERROR((('System Detail - Commercial'!X258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AV258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":293.38421237178022},null,{"$f":"'System Detail - Commercial'!W258","v":372.82810811051513},{"$f":"'System Detail - Commercial'!X258","v":349.83331263700893},null,{"$f":"'System Detail - Commercial'!AU258","v":264.80094405697514},{"$f":"'System Detail - Commercial'!AV258","v":240.69838545756679},null,2040,2,1.176292060997757,1.1924067413474031,0.71024941064390412,0.68803735025462887]
[null,2040,3,null,{"$f":"IFERROR((('System Detail - Commercial'!W259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AU259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":133.54896672435262},{"$f":"IFERROR((('System Detail - Commercial'!X259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AV259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":124.11671978747799},null,{"$f":"'System Detail - Commercial'!W259","v":194.34052957230259},{"$f":"'System Detail - Commercial'!X259","v":183.35470819408468},null,{"$f":"'System Detail - Commercial'!AU259","v":78.960624575173071},{"$f":"'System Detail - Commercial'!AV259","v":70.923424075423},null,2040,3,1.4552005480763082,1.4772764580633331,0.40630034686509642,0.38680994218239062]
[null,2040,4,null,{"$f":"IFERROR((('System Detail - Commercial'!W260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AU260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":48.177103497809611},{"$f":"IFERROR((('System Detail - Commercial'!X260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AV260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":44.306402428358219},null,{"$f":"'System Detail - Commercial'!W260","v":50.676368307933828},{"$f":"'System Detail - Commercial'!X260","v":42.924626933483871},null,{"$f":"'System Detail - Commercial'!AU260","v":45.990246788950913},{"$f":"'System Detail - Commercial'!AV260","v":45.515455986373269},null,2040,4,1.0518766100215602,0.96881318682760065,0.90752846592108172,1.0603576370484047]
[null,2040,5,null,{"$f":"IFERROR((('System Detail - Commercial'!W261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AU261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":52.095827205897209},{"$f":"IFERROR((('System Detail - Commercial'!X261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AV261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":44.227298193084636},null,{"$f":"'System Detail - Commercial'!W261","v":55.273093920361148},{"$f":"'System Detail - Commercial'!X261","v":45.280963877642826},null,{"$f":"'System Detail - Commercial'!AU261","v":49.24277138066428},{"$f":"'System Detail - Commercial'!AV261","v":43.281149415114015},null,2040,5,1.0609888907590717,1.0238238763751331,0.89089949355131981,0.95583542638507735]
[null,2040,6,null,{"$f":"IFERROR((('System Detail - Commercial'!W262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AU262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":57.658320619066842},{"$f":"IFERROR((('System Detail - Commercial'!X262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AV262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":52.838737309101631},null,{"$f":"'System Detail - Commercial'!W262","v":62.311796158003538},{"$f":"'System Detail - Commercial'!X262","v":54.052258752186859},null,{"$f":"'System Detail - Commercial'!AU262","v":53.586529522497237},{"$f":"'System Detail - Commercial'!AV262","v":51.776906046402068},null,2040,6,1.0807077883811596,1.0229665110274351,0.85997407917143476,0.95790457682413255]
[null,2040,7,null,{"$f":"IFERROR((('System Detail - Commercial'!W263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AU263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":64.024921282884421},{"$f":"IFERROR((('System Detail - Commercial'!X263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AV263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":63.183285729461225},null,{"$f":"'System Detail - Commercial'!W263","v":75.452572732842341},{"$f":"'System Detail - Commercial'!X263","v":71.643738184910376},null,{"$f":"'System Detail - Commercial'!AU263","v":54.613914206448499},{"$f":"'System Detail - Commercial'!AV263","v":56.215854295561918},null,2040,7,1.1784875517373394,1.1339033315183258,0.72381778683441267,0.78465830678000714]
[null,2040,8,null,{"$f":"IFERROR((('System Detail - Commercial'!W264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AU264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":65.118588775578317},{"$f":"IFERROR((('System Detail - Commercial'!X264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AV264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":65.910262928458337},null,{"$f":"'System Detail - Commercial'!W264","v":72.012781949118647},{"$f":"'System Detail - Commercial'!X264","v":69.380857536435116},null,{"$f":"'System Detail - Commercial'!AU264","v":58.371080563177138},{"$f":"'System Detail - Commercial'!AV264","v":62.513510758949138},null,2040,8,1.1058713541428264,1.0526563611458188,0.81056555493745275,0.90101957483186745]
[null,2040,9,null,{"$f":"IFERROR((('System Detail - Commercial'!W265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AU265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":56.135953461683066},{"$f":"IFERROR((('System Detail - Commercial'!X265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AV265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":50.701374498756984},null,{"$f":"'System Detail - Commercial'!W265","v":60.400903172441168},{"$f":"'System Detail - Commercial'!X265","v":50.44584149101162},null,{"$f":"'System Detail - Commercial'!AU265","v":53.019259442282923},{"$f":"'System Detail - Commercial'!AV265","v":50.888110158263217},null,2040,9,1.0759753677947101,0.99496003786343845,0.87778918290204921,1.00876719773483]
[null,2040,10,null,{"$f":"IFERROR((('System Detail - Commercial'!W266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AU266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":52.157176873774425},{"$f":"IFERROR((('System Detail - Commercial'!X266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AV266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":45.147265777177168},null,{"$f":"'System Detail - Commercial'!W266","v":58.697759690229013},{"$f":"'System Detail - Commercial'!X266","v":47.461466260176636},null,{"$f":"'System Detail - Commercial'!AU266","v":45.755755393840147},{"$f":"'System Detail - Commercial'!AV266","v":42.882303602326616},null,2040,10,{"$f":"H265/E265","v":1.1254013964805543},1.0512589288224259,{"$f":"K265/H265","v":0.7795145101842238},0.9035183061402331]
[null,2040,11,null,{"$f":"IFERROR((('System Detail - Commercial'!W267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AU267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":87.745650154293145},{"$f":"IFERROR((('System Detail - Commercial'!X267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AV267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":76.936053481011143},null,{"$f":"'System Detail - Commercial'!W267","v":100.2385505034112},{"$f":"'System Detail - Commercial'!X267","v":90.139497335743954},null,{"$f":"'System Detail - Commercial'!AU267","v":76.814362348814853},{"$f":"'System Detail - Commercial'!AV267","v":65.383040108119943},null,2040,11,1.1423762924674941,1.1716158193374397,0.7663155738290609,0.72535394627936234]
[null,2040,12,null,{"$f":"IFERROR((('System Detail - Commercial'!W268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AU268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":249.51139086519981},{"$f":"IFERROR((('System Detail - Commercial'!X268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AV268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":230.00679625064265},null,{"$f":"'System Detail - Commercial'!W268","v":294.63761744346374},{"$f":"'System Detail - Commercial'!X268","v":277.48850330622054},null,{"$f":"'System Detail - Commercial'!AU268","v":215.45386137217048},{"$f":"'System Detail - Commercial'!AV268","v":194.17154564265934},null,2040,12,1.1808583825443211,1.2064361046263876,0.7312503516748422,0.69974627175232074]

{"sheet":"System Detail - Commercial","index":11,"n_rows":268,"n_cols":74,"rows_kept":268,"cut":false,"hidden":false,"merged":[[2,11,3,11],[2,31,3,31],[2,30,3,30],[2,33,2,34],[2,32,3,32],[2,13,3,13],[2,14,3,14],[2,12,3,12],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,7,3,7],[2,1,3,1],[2,2,3,2],[2,6,3,6],[2,55,2,56],[2,8,3,8],[2,9,2,10],[2,36,3,36],[2,15,3,15],[2,22,2,23],[2,29,3,29],[2,26,3,26],[2,18,2,19],[2,27,3,27],[2,49,3,49],[2,50,3,50],[2,46,2,47],[2,35,3,35],[2,37,3,37],[2,25,3,25],[2,57,2,58],[1,60,1,62],[2,16,2,17],[2,20,2,21],[2,40,2,41],[2,44,2,45],[1,40,1,47],[2,42,2,43],[2,28,3,28],[2,38,3,38],[2,39,3,39],[1,51,1,58],[2,51,2,52],[2,53,2,54],[1,16,1,23],[1,27,1,39]]}
[null,"Forecast Internal Prices, Peak Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Internal Prices, Off-Peak Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Internal Prices, All Hours",null,null,null,null,null,null,null,null,null,null,null,"Peak Hours"]
[null,null,null,"Inputs and Intermediated Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,null,null,"Inputs and Intermediated Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,null,null,"Marginal Cost Estimates Calculations",null,null,null,null,null,null,null,null,"Marginal Capacity Costs by Year"]
[null,"Year","Month","Operating Reserve Price Ratio","CAD/USD","Within-System Losses %","Gen Capacity Adjustment","NE ISO Scalar","NY Z A Scalar","Fees for Transmission Path Reservation",null,"NE ISO Trans Path Losses","NY Zone A Trans Path Losses","Peak Periods","NE ISO ","NY Z A ","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"Year","Month","Operating Reserve Price Ratio","CAD/USD","Within-System Losses %","Gen Capacity Adjustment","NE ISO Scalar","NY Z A Scalar","Fees for Transmission Path Reservation",null,"NE ISO Trans Path Losses","NY Zone A Trans Path Losses","Peak Periods","NE ISO ","NY Z A ","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,"Year","Month","NE ISO Energy and Reserve Costs",null,"NY Z A Energy and Reserve Costs",null,"Capacity Costs",null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,null,null,"Gen Capacity Adjustment",null,null,"NE","NY",null,null,null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,null,null,null,null,null,"Gen Capacity Adjustment",null,null,"NE","NY",null,null,null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,null,null,"Energy","Reserves","Energy","Reserves","Gen","Trans","NEISO","NYISO",null,"Year","Marginal Generation Costs","Marginal Transmission Costs"]
[null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B5,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C5&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C5&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B5&C5,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B5,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C5,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.164779777385235},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B5,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C5,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.544819345657004},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B5),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D5),O5*E5*(1/(1-F5))*H5*(1-L5)-J5)","v":85.689750872963387},{"$f":"IF(Controls!$C$42=1,Q5*$D5,0)","v":2.3802438584277641},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B5),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D5),P5*E5*(1/(1-F5))*I5*(1-M5)-K5)","v":44.234682745910611},{"$f":"IF(Controls!$C$42=1,S5*$D5,0)","v":1.2287272499081909},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B5)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B5),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B5&'System Detail - Commercial'!C5,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":241.86564922753547},{"$f":"IF(B5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B5)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B5&'System Detail - Commercial'!C5,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":27.72153300133731},{"$f":"Q5+R5+U5+V5","v":357.65717696026394},{"$f":"S5+T5+U5+V5","v":315.05059222469157},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z5,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C5&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C5&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B5,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z5&AA5,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B5,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C5,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.077980221491494},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B5,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C5,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.860699467888978},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B5),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D5),AM5*AC5*(1/(1-AD5))*AF5*(1-AJ5)-AH5)","v":67.248855192839784},{"$f":"AO5*$D5","v":1.868002566565512},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B5),0)),Hourly!$B$11:$B$8772,$C5,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D5),AN5*AC5*(1/(1-AD5))*AG5*(1-AK5)-AI5)","v":28.398041183429278},{"$f":"AQ5*D5","v":0.78882552965343511},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z5)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z5),0)),Hourly!$B$11:$B$8772,$AA5,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z5&'System Detail - Commercial'!AA5,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":100.95393617507483},{"$f":"IF(Z5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z5)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA5,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z5&'System Detail - Commercial'!AA5,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.320148511197216},{"$f":"AO5+AP5+AS5+AT5","v":181.39094244567733},{"$f":"AQ5+AR5+AS5+AT5","v":141.46095139935474},null,{"$f":"Controls!$D$54","v":2019},1,{"$f":"IFERROR((('System Detail - Commercial'!Q5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AO5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":75.973580030747726},{"$f":"IFERROR((('System Detail - Commercial'!R5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AP5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":2.11035328529604},{"$f":"IFERROR((('System Detail - Commercial'!S5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AQ5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":35.8906457936355},{"$f":"IFERROR((('System Detail - Commercial'!T5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AR5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":0.99695107472020128},{"$f":"IFERROR((('System Detail - Commercial'!U5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AS5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":167.62184342570137},{"$f":"IFERROR((('System Detail - Commercial'!V5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AT5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":19.079943323736615},{"$f":"IFERROR((('System Detail - Commercial'!W5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AU5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":264.78572006548177},{"$f":"IFERROR((('System Detail - Commercial'!X5*'System Detail - Commercial'!$N5)+('System Detail - Commercial'!AV5*'System Detail - Commercial'!$AL5))/SUM('System Detail - Commercial'!$N5+'System Detail - Commercial'!$AL5),\"\")","v":223.58938361779371},null,{"$f":"Controls!$D$54","v":2019},{"$f":"IF(BI5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI5)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI5),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI5,$U$5:$U$268))","v":51.500581431004612},{"$f":"IF(BI5<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI5)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI5,$V$5:$V$268))","v":5.2592504828025701}]
[null,{"$f":"B5","v":2019},{"$f":"C5+1","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C6&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C6&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B6&C6,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B6,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C6,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.509458647257048},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B6,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C6,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.302024213968629},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B6),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D6),O6*E6*(1/(1-F6))*H6*(1-L6)-J6)","v":82.221170217108892},{"$f":"IF(Controls!$C$42=1,Q6*$D6,0)","v":2.2838954886466594},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B6),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D6),P6*E6*(1/(1-F6))*I6*(1-M6)-K6)","v":37.214563409987136},{"$f":"IF(Controls!$C$42=1,S6*$D6,0)","v":1.0337261469229095},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B6)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B6),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B6&'System Detail - Commercial'!C6,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":163.12304088021671},{"$f":"IF(B6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B6)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B6&'System Detail - Commercial'!C6,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.552938178154978},{"$f":"Q6+R6+U6+V6","v":262.18104476412725},{"$f":"S6+T6+U6+V6","v":215.92426861528173},null,{"$f":"Z5","v":2019},{"$f":"AA5+1","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C6&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C6&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B6,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z6&AA6,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B6,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C6,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.902484557623467},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B6,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C6,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.122463117956993},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B6),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D6),AM6*AC6*(1/(1-AD6))*AF6*(1-AJ6)-AH6)","v":64.662288019417034},{"$f":"AO6*$D6","v":1.7961542933913057},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B6),0)),Hourly!$B$11:$B$8772,$C6,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D6),AN6*AC6*(1/(1-AD6))*AG6*(1-AK6)-AI6)","v":26.175193922100252},{"$f":"AQ6*D6","v":0.72708047276973298},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z6)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z6),0)),Hourly!$B$11:$B$8772,$AA6,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z6&'System Detail - Commercial'!AA6,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":106.91608075812097},{"$f":"IF(Z6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z6)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA6,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z6&'System Detail - Commercial'!AA6,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.605044298006559},{"$f":"AO6+AP6+AS6+AT6","v":183.97956736893588},{"$f":"AQ6+AR6+AS6+AT6","v":144.42339945099752},null,{"$f":"AX5","v":2019},{"$f":"AY5+1","v":2},{"$f":"IFERROR((('System Detail - Commercial'!Q6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AO6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":73.023660494508391},{"$f":"IFERROR((('System Detail - Commercial'!R6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AP6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":2.0284120054176649},{"$f":"IFERROR((('System Detail - Commercial'!S6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AQ6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":31.432036535379719},{"$f":"IFERROR((('System Detail - Commercial'!T6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AR6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":0.87310222236648372},{"$f":"IFERROR((('System Detail - Commercial'!U6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AS6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":133.68129986388084},{"$f":"IFERROR((('System Detail - Commercial'!V6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AT6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":12.484993764743901},{"$f":"IFERROR((('System Detail - Commercial'!W6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AU6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":221.21836612855083},{"$f":"IFERROR((('System Detail - Commercial'!X6*'System Detail - Commercial'!$N6)+('System Detail - Commercial'!AV6*'System Detail - Commercial'!$AL6))/SUM('System Detail - Commercial'!$N6+'System Detail - Commercial'!$AL6),\"\")","v":178.47143238637096},null,{"$f":"BI5+1","v":2020},{"$f":"IF(BI6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI6)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI6),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI6,$U$5:$U$268))","v":52.733875934875634},{"$f":"IF(BI6<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI6)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI6,$V$5:$V$268))","v":5.3599101661442239}]
[null,{"$f":"B6","v":2019},{"$f":"C6+1","v":3},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C7&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C7&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B7&C7,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B7,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C7,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.117510333043711},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B7,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C7,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.686172246169118},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B7),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D7),O7*E7*(1/(1-F7))*H7*(1-L7)-J7)","v":47.132707071357757},{"$f":"IF(Controls!$C$42=1,Q7*$D7,0)","v":1.3092270125046099},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B7),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D7),P7*E7*(1/(1-F7))*I7*(1-M7)-K7)","v":26.829361625600821},{"$f":"IF(Controls!$C$42=1,S7*$D7,0)","v":0.74525159175159839},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B7)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B7),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B7&'System Detail - Commercial'!C7,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":72.316225096441684},{"$f":"IF(B7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B7)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B7&'System Detail - Commercial'!C7,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.4431777331773148},128.20133691348136,107.33401604697141,null,{"$f":"Z6","v":2019},{"$f":"AA6+1","v":3},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C7&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C7&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B7,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z7&AA7,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B7,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C7,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.21554546986161},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B7,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C7,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.91754022697349},{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B7),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D7),AM7*AC7*(1/(1-AD7))*AF7*(1-AJ7)-AH7)","v":36.98861517005583},1.0274498781166626,{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B7),0)),Hourly!$B$11:$B$8772,$C7,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D7),AN7*AC7*(1/(1-AD7))*AG7*(1-AK7)-AI7)","v":17.756756266641094},0.49323763482438426,{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z7)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z7),0)),Hourly!$B$11:$B$8772,$AA7,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z7&'System Detail - Commercial'!AA7,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.459686173568491},{"$f":"IF(Z7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z7)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA7,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z7&'System Detail - Commercial'!AA7,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.92037768960544819},53.39612891134643,33.630057764639417,null,{"$f":"AX6","v":2019},{"$f":"AY6+1","v":3},{"$f":"IFERROR((('System Detail - Commercial'!Q7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AO7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":41.569817964192183},{"$f":"IFERROR((('System Detail - Commercial'!R7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AP7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":1.1547040678402516},{"$f":"IFERROR((('System Detail - Commercial'!S7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AQ7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":21.854061912622907},{"$f":"IFERROR((('System Detail - Commercial'!T7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AR7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":0.60705038956570678},{"$f":"IFERROR((('System Detail - Commercial'!U7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AS7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":40.588445687124121},{"$f":"IFERROR((('System Detail - Commercial'!V7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AT7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":3.8661583544443556},{"$f":"IFERROR((('System Detail - Commercial'!W7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AU7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":87.179126073600912},{"$f":"IFERROR((('System Detail - Commercial'!X7*'System Detail - Commercial'!$N7)+('System Detail - Commercial'!AV7*'System Detail - Commercial'!$AL7))/SUM('System Detail - Commercial'!$N7+'System Detail - Commercial'!$AL7),\"\")","v":66.915716343757083},null,{"$f":"BI6+1","v":2021},{"$f":"IF(BI7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI7)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI7),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI7,$U$5:$U$268))","v":53.996849681145193},{"$f":"IF(BI7<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI7)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI7,$V$5:$V$268))","v":5.4628235259763276}]
[null,2019,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C8&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C8&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B8&C8,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B8,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C8,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.686921970043855},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B8,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C8,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.308352746593126},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B8),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D8),O8*E8*(1/(1-F8))*H8*(1-L8)-J8)","v":27.397430030219784},{"$f":"IF(Controls!$C$42=1,Q8*$D8,0)","v":0.76103109067050323},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B8),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D8),P8*E8*(1/(1-F8))*I8*(1-M8)-K8)","v":18.176873126763635},{"$f":"IF(Controls!$C$42=1,S8*$D8,0)","v":0.50490741523500915},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B8)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B8),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B8&'System Detail - Commercial'!C8,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.8911678307663904},{"$f":"IF(B8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B8)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B8&'System Detail - Commercial'!C8,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.2865677727391575E-2},30.072494629384071,20.595814050492429,null,2019,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C8&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C8&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B8,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z8&AA8,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B8,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C8,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.756179715939567},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B8,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C8,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.395875537676753},{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B8),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D8),AM8*AC8*(1/(1-AD8))*AF8*(1-AJ8)-AH8)","v":17.399066239763844},0.48330191344555051,{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B8),0)),Hourly!$B$11:$B$8772,$C8,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D8),AN8*AC8*(1/(1-AD8))*AG8*(1-AK8)-AI8)","v":10.352073294971202},0.28755432979235984,{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z8)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z8),0)),Hourly!$B$11:$B$8772,$AA8,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z8&'System Detail - Commercial'!AA8,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.2740108207804131},{"$f":"IF(Z8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z8)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA8,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z8&'System Detail - Commercial'!AA8,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.6329145740169939E-2},20.172708119729979,12.929967591284145,null,2019,4,{"$f":"IFERROR((('System Detail - Commercial'!Q8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AO8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":22.287155203986746},{"$f":"IFERROR((('System Detail - Commercial'!R8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AP8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":0.61908062231108296},{"$f":"IFERROR((('System Detail - Commercial'!S8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AQ8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":14.177530990514169},{"$f":"IFERROR((('System Detail - Commercial'!T8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AR8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":0.39381583823098842},{"$f":"IFERROR((('System Detail - Commercial'!U8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AS8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":2.0868431367735574},{"$f":"IFERROR((('System Detail - Commercial'!V8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AT8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":1.9524783600589405E-2},{"$f":"IFERROR((('System Detail - Commercial'!W8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AU8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":25.012603746671978},{"$f":"IFERROR((('System Detail - Commercial'!X8*'System Detail - Commercial'!$N8)+('System Detail - Commercial'!AV8*'System Detail - Commercial'!$AL8))/SUM('System Detail - Commercial'!$N8+'System Detail - Commercial'!$AL8),\"\")","v":16.677714749119307},null,2022,{"$f":"IF(BI8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI8)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI8),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI8,$U$5:$U$268))","v":54.920004647052139},{"$f":"IF(BI8<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI8)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI8,$V$5:$V$268))","v":5.5453777527580677}]
[null,2019,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C9&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C9&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B9&C9,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B9,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C9,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.416834230753786},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B9,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C9,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.157677991530445},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B9),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D9),O9*E9*(1/(1-F9))*H9*(1-L9)-J9)","v":22.977255316077422},{"$f":"IF(Controls!$C$42=1,Q9*$D9,0)","v":0.63824985243218957},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B9),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D9),P9*E9*(1/(1-F9))*I9*(1-M9)-K9)","v":19.025136862809351},{"$f":"IF(Controls!$C$42=1,S9*$D9,0)","v":0.52847002952062094},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B9)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B9),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B9&'System Detail - Commercial'!C9,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B9)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B9&'System Detail - Commercial'!C9,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},23.61550516850961,19.55360689232997,null,2019,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C9&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C9&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B9,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z9&AA9,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B9,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C9,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.059725983035889},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B9,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C9,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.819846895114361},{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B9),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D9),AM9*AC9*(1/(1-AD9))*AF9*(1-AJ9)-AH9)","v":14.985753359050964},0.41626620492426614,{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B9),0)),Hourly!$B$11:$B$8772,$C9,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D9),AN9*AC9*(1/(1-AD9))*AG9*(1-AK9)-AI9)","v":10.678374831332224},0.29661815854674967,{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z9)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z9),0)),Hourly!$B$11:$B$8772,$AA9,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z9&'System Detail - Commercial'!AA9,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z9)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA9,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z9&'System Detail - Commercial'!AA9,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},15.40201956397523,10.974992989878974,null,2019,5,{"$f":"IFERROR((('System Detail - Commercial'!Q9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AO9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":18.766679016138749},{"$f":"IFERROR((('System Detail - Commercial'!R9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AP9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":0.52129072632586426},{"$f":"IFERROR((('System Detail - Commercial'!S9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AQ9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":14.62738052364398},{"$f":"IFERROR((('System Detail - Commercial'!T9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AR9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":0.40631151685696831},{"$f":"IFERROR((('System Detail - Commercial'!U9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AS9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AT9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AU9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":19.287969742464615},{"$f":"IFERROR((('System Detail - Commercial'!X9*'System Detail - Commercial'!$N9)+('System Detail - Commercial'!AV9*'System Detail - Commercial'!$AL9))/SUM('System Detail - Commercial'!$N9+'System Detail - Commercial'!$AL9),\"\")","v":15.03369204050095},null,2023,{"$f":"IF(BI9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI9)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI9),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI9,$U$5:$U$268))","v":56.235638214907993},{"$f":"IF(BI9<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI9)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI9,$V$5:$V$268))","v":5.6525220452171538}]
[null,2019,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C10&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C10&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B10&C10,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B10,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C10,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.432896332199583},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B10,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C10,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.887734576074902},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B10),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D10),O10*E10*(1/(1-F10))*H10*(1-L10)-J10)","v":25.331970384777222},{"$f":"IF(Controls!$C$42=1,Q10*$D10,0)","v":0.70365786241612827},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B10),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D10),P10*E10*(1/(1-F10))*I10*(1-M10)-K10)","v":21.146103491752687},{"$f":"IF(Controls!$C$42=1,S10*$D10,0)","v":0.58738510093863661},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B10)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B10),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B10&'System Detail - Commercial'!C10,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B10)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B10&'System Detail - Commercial'!C10,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.035628247193351,21.733488592691323,null,2019,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C10&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C10&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B10,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z10&AA10,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B10,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C10,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.32448982730574},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B10,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C10,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":16.014378581564603},{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B10),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D10),AM10*AC10*(1/(1-AD10))*AF10*(1-AJ10)-AH10)","v":15.197654487159316},0.42215228060584403,{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B10),0)),Hourly!$B$11:$B$8772,$C10,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D10),AN10*AC10*(1/(1-AD10))*AG10*(1-AK10)-AI10)","v":12.134696873508327},0.33707108974877464,{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z10)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z10),0)),Hourly!$B$11:$B$8772,$AA10,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z10&'System Detail - Commercial'!AA10,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z10)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA10,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z10&'System Detail - Commercial'!AA10,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},15.61980676776516,12.471767963257102,null,2019,6,{"$f":"IFERROR((('System Detail - Commercial'!Q10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AO10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":19.701794886100608},{"$f":"IFERROR((('System Detail - Commercial'!R10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AP10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":0.54726587252152592},{"$f":"IFERROR((('System Detail - Commercial'!S10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AQ10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":16.139766481616931},{"$f":"IFERROR((('System Detail - Commercial'!T10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AR10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":0.44832176138871332},{"$f":"IFERROR((('System Detail - Commercial'!U10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AS10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AT10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AU10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":20.249060758622136},{"$f":"IFERROR((('System Detail - Commercial'!X10*'System Detail - Commercial'!$N10)+('System Detail - Commercial'!AV10*'System Detail - Commercial'!$AL10))/SUM('System Detail - Commercial'!$N10+'System Detail - Commercial'!$AL10),\"\")","v":16.588088243005643},null,2024,{"$f":"IF(BI10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI10)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI10),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI10,$U$5:$U$268))","v":57.582942819880891},{"$f":"IF(BI10<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI10)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI10,$V$5:$V$268))","v":5.7620743036861155}]
[null,2019,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C11&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C11&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B11&C11,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C11,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.083845113306346},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C11,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.570678012087939},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B11),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D11),O11*E11*(1/(1-F11))*H11*(1-L11)-J11)","v":32.198518450690067},{"$f":"IF(Controls!$C$42=1,Q11*$D11,0)","v":0.89439314517728907},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B11),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D11),P11*E11*(1/(1-F11))*I11*(1-M11)-K11)","v":32.323072089539707},{"$f":"IF(Controls!$C$42=1,S11*$D11,0)","v":0.89785292923426696},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B11)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B11),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B11&'System Detail - Commercial'!C11,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B11)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B11&'System Detail - Commercial'!C11,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},33.092911595867356,33.220925018773976,null,2019,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C11&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C11&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B11,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z11&AA11,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C11,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.099250021877339},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C11,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.951793903798286},{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B11),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D11),AM11*AC11*(1/(1-AD11))*AF11*(1-AJ11)-AH11)","v":18.467929978027662},0.51299223606383371,{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B11),0)),Hourly!$B$11:$B$8772,$C11,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D11),AN11*AC11*(1/(1-AD11))*AG11*(1-AK11)-AI11)","v":18.396091590543715},0.51099674793525318,{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z11)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z11),0)),Hourly!$B$11:$B$8772,$AA11,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z11&'System Detail - Commercial'!AA11,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z11)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA11,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z11&'System Detail - Commercial'!AA11,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},18.980922214091496,18.907088338478967,null,2019,7,{"$f":"IFERROR((('System Detail - Commercial'!Q11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AO11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":24.964122373695893},{"$f":"IFERROR((('System Detail - Commercial'!R11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AP11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":0.69343997800998469},{"$f":"IFERROR((('System Detail - Commercial'!S11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AQ11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":24.98520064383214},{"$f":"IFERROR((('System Detail - Commercial'!T11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AR11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":0.69402547887242094},{"$f":"IFERROR((('System Detail - Commercial'!U11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AS11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AT11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AU11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":25.657562351705881},{"$f":"IFERROR((('System Detail - Commercial'!X11*'System Detail - Commercial'!$N11)+('System Detail - Commercial'!AV11*'System Detail - Commercial'!$AL11))/SUM('System Detail - Commercial'!$N11+'System Detail - Commercial'!$AL11),\"\")","v":25.679226122704563},null,2025,{"$f":"IF(BI11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI11)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI11),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI11,$U$5:$U$268))","v":58.962684384823774},{"$f":"IF(BI11<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI11)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI11,$V$5:$V$268))","v":5.8740916679644739}]
[null,2019,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C12&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C12&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B12&C12,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B12,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C12,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.030475735319726},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B12,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C12,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.093285693674783},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B12),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D12),O12*E12*(1/(1-F12))*H12*(1-L12)-J12)","v":32.06499915013368},{"$f":"IF(Controls!$C$42=1,Q12*$D12,0)","v":0.89068431778669399},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B12),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D12),P12*E12*(1/(1-F12))*I12*(1-M12)-K12)","v":30.346293422143056},{"$f":"IF(Controls!$C$42=1,S12*$D12,0)","v":0.84294303353953604},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B12)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B12),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B12&'System Detail - Commercial'!C12,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B12)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B12&'System Detail - Commercial'!C12,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},32.955683467920373,31.189236455682593,null,2019,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C12&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C12&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B12,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z12&AA12,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B12,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C12,'Long Term Regional Prices'!$A$4:$M$4,0))","v":22.900857672602843},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B12,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C12,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.335973274911428},{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B12),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D12),AM12*AC12*(1/(1-AD12))*AF12*(1-AJ12)-AH12)","v":18.196256738399928},0.50544584278417815,{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B12),0)),Hourly!$B$11:$B$8772,$C12,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D12),AN12*AC12*(1/(1-AD12))*AG12*(1-AK12)-AI12)","v":16.276882523738124},0.45213049713395709,{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z12)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z12),0)),Hourly!$B$11:$B$8772,$AA12,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z12&'System Detail - Commercial'!AA12,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z12)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA12,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z12&'System Detail - Commercial'!AA12,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},18.701702581184104,16.729013020872081,null,2019,8,{"$f":"IFERROR((('System Detail - Commercial'!Q12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AO12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":24.7578122880374},{"$f":"IFERROR((('System Detail - Commercial'!R12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AP12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":0.68770920730149743},{"$f":"IFERROR((('System Detail - Commercial'!S12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AQ12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":22.933378002553358},{"$f":"IFERROR((('System Detail - Commercial'!T12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AR12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":0.63703105199251053},{"$f":"IFERROR((('System Detail - Commercial'!U12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AS12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AT12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AU12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":25.445521495338898},{"$f":"IFERROR((('System Detail - Commercial'!X12*'System Detail - Commercial'!$N12)+('System Detail - Commercial'!AV12*'System Detail - Commercial'!$AL12))/SUM('System Detail - Commercial'!$N12+'System Detail - Commercial'!$AL12),\"\")","v":23.570409054545873},null,2026,{"$f":"IF(BI12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI12)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI12),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI12,$U$5:$U$268))","v":60.375647436295736},{"$f":"IF(BI12<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI12)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI12,$V$5:$V$268))","v":5.9886326576820181}]
[null,2019,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C13&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C13&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B13&C13,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B13,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C13,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.257022323221697},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B13,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C13,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.984811223038978},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B13),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D13),O13*E13*(1/(1-F13))*H13*(1-L13)-J13)","v":25.083818838045993},{"$f":"IF(Controls!$C$42=1,Q13*$D13,0)","v":0.69676484208348644},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B13),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D13),P13*E13*(1/(1-F13))*I13*(1-M13)-K13)","v":21.249512390713001},{"$f":"IF(Controls!$C$42=1,S13*$D13,0)","v":0.59025753777209145},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B13)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B13),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B13&'System Detail - Commercial'!C13,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B13)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B13&'System Detail - Commercial'!C13,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},25.780583680129478,21.839769928485094,null,2019,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C13&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C13&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B13,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z13&AA13,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B13,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C13,'Long Term Regional Prices'!$A$4:$M$4,0))","v":19.617338428626031},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B13,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C13,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.62686464849871},{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B13),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D13),AM13*AC13*(1/(1-AD13))*AF13*(1-AJ13)-AH13)","v":14.240313650026893},0.39555978121364993,{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B13),0)),Hourly!$B$11:$B$8772,$C13,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D13),AN13*AC13*(1/(1-AD13))*AG13*(1-AK13)-AI13)","v":10.279193942766826},0.28552992630508828,{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z13)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z13),0)),Hourly!$B$11:$B$8772,$AA13,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z13&'System Detail - Commercial'!AA13,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z13)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA13,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z13&'System Detail - Commercial'!AA13,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},14.635873431240544,10.564723869071914,null,2019,9,{"$f":"IFERROR((('System Detail - Commercial'!Q13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AO13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":19.059649289146495},{"$f":"IFERROR((('System Detail - Commercial'!R13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AP13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":0.52942869715579943},{"$f":"IFERROR((('System Detail - Commercial'!S13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AQ13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":15.154891030742904},{"$f":"IFERROR((('System Detail - Commercial'!T13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AR13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":0.42096442029042302},{"$f":"IFERROR((('System Detail - Commercial'!U13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AS13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AT13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AU13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":19.589077986302293},{"$f":"IFERROR((('System Detail - Commercial'!X13*'System Detail - Commercial'!$N13)+('System Detail - Commercial'!AV13*'System Detail - Commercial'!$AL13))/SUM('System Detail - Commercial'!$N13+'System Detail - Commercial'!$AL13),\"\")","v":15.575855451033327},null,2027,{"$f":"IF(BI13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI13)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI13),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI13,$U$5:$U$268))","v":61.822635558318531},{"$f":"IF(BI13<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI13)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI13,$V$5:$V$268))","v":6.1057572058118481}]
[null,2019,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C14&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C14&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B14&C14,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B14,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C14,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.57216036559219},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B14,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C14,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.133970780693041},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B14),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D14),O14*E14*(1/(1-F14))*H14*(1-L14)-J14)","v":25.739687529813008},{"$f":"IF(Controls!$C$42=1,Q14*$D14,0)","v":0.71498321020347178},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B14),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D14),P14*E14*(1/(1-F14))*I14*(1-M14)-K14)","v":17.754897770901138},{"$f":"IF(Controls!$C$42=1,S14*$D14,0)","v":0.49318601052829425},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B14)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B14),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B14&'System Detail - Commercial'!C14,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B14)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B14&'System Detail - Commercial'!C14,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.454670740016478,18.248083781429433,null,2019,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C14&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C14&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B14,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z14&AA14,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B14,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C14,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.67452401044341},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B14,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C14,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":12.978268872743703},{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B14),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D14),AM14*AC14*(1/(1-AD14))*AF14*(1-AJ14)-AH14)","v":17.002847660145033},0.47229596663015128,{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B14),0)),Hourly!$B$11:$B$8772,$C14,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D14),AN14*AC14*(1/(1-AD14))*AG14*(1-AK14)-AI14)","v":8.297006733792788},0.23046979504844387,{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z14)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z14),0)),Hourly!$B$11:$B$8772,$AA14,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z14&'System Detail - Commercial'!AA14,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z14)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA14,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z14&'System Detail - Commercial'!AA14,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},17.475143626775186,8.5274765288412322,null,2019,10,{"$f":"IFERROR((('System Detail - Commercial'!Q14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AO14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":21.324295337615215},{"$f":"IFERROR((('System Detail - Commercial'!R14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AP14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":0.59233481829007317},{"$f":"IFERROR((('System Detail - Commercial'!S14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AQ14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":12.97510337580337},{"$f":"IFERROR((('System Detail - Commercial'!T14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AR14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":0.36041545001697206},{"$f":"IFERROR((('System Detail - Commercial'!U14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AS14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AT14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AU14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":21.916630155905285},{"$f":"IFERROR((('System Detail - Commercial'!X14*'System Detail - Commercial'!$N14)+('System Detail - Commercial'!AV14*'System Detail - Commercial'!$AL14))/SUM('System Detail - Commercial'!$N14+'System Detail - Commercial'!$AL14),\"\")","v":13.335518825820342},null,2028,{"$f":"IF(BI14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI14)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI14),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI14,$U$5:$U$268))","v":63.304471857244728},{"$f":"IF(BI14<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI14)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI14,$V$5:$V$268))","v":6.2255266929991224}]
[null,2019,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B15,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C15&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C15&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B15&C15,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B15,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C15,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.862261819705211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B15,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C15,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.232431098173429},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B15),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D15),O15*E15*(1/(1-F15))*H15*(1-L15)-J15)","v":33.952999865057421},{"$f":"IF(Controls!$C$42=1,Q15*$D15,0)","v":0.94312818721825242},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B15),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D15),P15*E15*(1/(1-F15))*I15*(1-M15)-K15)","v":23.401595977480135},{"$f":"IF(Controls!$C$42=1,S15*$D15,0)","v":0.65003695932531591},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B15)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B15),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B15&'System Detail - Commercial'!C15,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.285431932911628},{"$f":"IF(B15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B15)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B15&'System Detail - Commercial'!C15,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.2982032679282736},54.479763253115571,43.635268137645355,null,2019,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z15,FX,2,FALSE)","v":1.2573218676914386},{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C15&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C15&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B15,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z15&AA15,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B15,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C15,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.282194072204152},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B15,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C15,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":15.492285126867952},{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B15),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D15),AM15*AC15*(1/(1-AD15))*AF15*(1-AJ15)-AH15)","v":23.03029663201082},0.63972320560695339,{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B15),0)),Hourly!$B$11:$B$8772,$C15,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D15),AN15*AC15*(1/(1-AD15))*AG15*(1-AK15)-AI15)","v":11.773290852288032},0.32703214747569309,{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z15)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z15),0)),Hourly!$B$11:$B$8772,$AA15,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z15&'System Detail - Commercial'!AA15,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.3961578759708928},{"$f":"IF(Z15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z15)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA15,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z15&'System Detail - Commercial'!AA15,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.15760269786305872},31.223780411451724,19.654083573597678,null,2019,11,{"$f":"IFERROR((('System Detail - Commercial'!Q15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AO15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":27.884831402253752},{"$f":"IFERROR((('System Detail - Commercial'!R15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AP15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":0.77456986410086393},{"$f":"IFERROR((('System Detail - Commercial'!S15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AQ15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":16.941426463484522},{"$f":"IFERROR((('System Detail - Commercial'!T15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AR15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":0.47058984163108103},{"$f":"IFERROR((('System Detail - Commercial'!U15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AS15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":12.235835234611219},{"$f":"IFERROR((('System Detail - Commercial'!V15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AT15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":0.66453628455870972},{"$f":"IFERROR((('System Detail - Commercial'!W15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AU15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":41.559772785524544},{"$f":"IFERROR((('System Detail - Commercial'!X15*'System Detail - Commercial'!$N15)+('System Detail - Commercial'!AV15*'System Detail - Commercial'!$AL15))/SUM('System Detail - Commercial'!$N15+'System Detail - Commercial'!$AL15),\"\")","v":30.312387824285533},null,2029,{"$f":"IF(BI15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI15)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI15),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI15,$U$5:$U$268))","v":64.821999438011105},{"$f":"IF(BI15<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI15)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI15,$V$5:$V$268))","v":6.3480039827254302}]
[null,2019,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C16&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C16&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B16&C16,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B16,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C16,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.847111588636523},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B16,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C16,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.281748367731748},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B16),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D16),O16*E16*(1/(1-F16))*H16*(1-L16)-J16)","v":59.692732921075141},{"$f":"IF(Controls!$C$42=1,Q16*$D16,0)","v":1.6581126620241775},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B16),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D16),P16*E16*(1/(1-F16))*I16*(1-M16)-K16)","v":29.094211635936922},{"$f":"IF(Controls!$C$42=1,S16*$D16,0)","v":0.80816337842903507},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B16)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B16),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B16&'System Detail - Commercial'!C16,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":121.45638698914966},{"$f":"IF(B16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B16)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B16&'System Detail - Commercial'!C16,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":11.815377612926939},194.62261018517592,163.17413961644255,null,2019,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.2573218676914386,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C16&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C16&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.048464357042812},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B16,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.817700070684932},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z16&AA16,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B16,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C16,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.454729639748948},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B16,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C16,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.371774320186312},{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B16),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D16),AM16*AC16*(1/(1-AD16))*AF16*(1-AJ16)-AH16)","v":47.439566555152574},1.3177507903690799,{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B16),0)),Hourly!$B$11:$B$8772,$C16,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D16),AN16*AC16*(1/(1-AD16))*AG16*(1-AK16)-AI16)","v":17.0935764478184},0.47481618214533333,{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z16)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z16),0)),Hourly!$B$11:$B$8772,$AA16,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z16&'System Detail - Commercial'!AA16,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":79.290672234729811},{"$f":"IF(Z16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z16)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA16,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z16&'System Detail - Commercial'!AA16,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":7.6733503660701716},135.72133994632162,104.53241523076372,null,2019,12,{"$f":"IFERROR((('System Detail - Commercial'!Q16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AO16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":52.973254591375678},{"$f":"IFERROR((('System Detail - Commercial'!R16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AP16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":1.4714626033746079},{"$f":"IFERROR((('System Detail - Commercial'!S16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AQ16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":22.513218145678376},{"$f":"IFERROR((('System Detail - Commercial'!T16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AR16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":0.62536007724119869},{"$f":"IFERROR((('System Detail - Commercial'!U16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AS16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":98.333253091564586},{"$f":"IFERROR((('System Detail - Commercial'!V16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AT16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":9.543943316263551},{"$f":"IFERROR((('System Detail - Commercial'!W16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AU16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":162.32191360257841},{"$f":"IFERROR((('System Detail - Commercial'!X16*'System Detail - Commercial'!$N16)+('System Detail - Commercial'!AV16*'System Detail - Commercial'!$AL16))/SUM('System Detail - Commercial'!$N16+'System Detail - Commercial'!$AL16),\"\")","v":131.0157746307477},null,2030,{"$f":"IF(BI16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI16)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI16),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI16,$U$5:$U$268))","v":66.376081892057186},{"$f":"IF(BI16<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI16)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI16,$V$5:$V$268))","v":6.4732534573291032}]
[null,{"$f":"B5+1","v":2020},{"$f":"C5","v":1},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C17&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C17&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B17&C17,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B17,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C17,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.875116083697009},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B17,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C17,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.846969592498347},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B17),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D17),O17*E17*(1/(1-F17))*H17*(1-L17)-J17)","v":82.573290459723424},{"$f":"IF(Controls!$C$42=1,Q17*$D17,0)","v":2.2936764955509026},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B17),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D17),P17*E17*(1/(1-F17))*I17*(1-M17)-K17)","v":40.45855976742002},{"$f":"IF(Controls!$C$42=1,S17*$D17,0)","v":1.1238361347321741},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B17)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B17),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B17&'System Detail - Commercial'!C17,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":247.65765327057952},{"$f":"IF(B17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B17)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B17&'System Detail - Commercial'!C17,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":28.252110645962638},360.77673087181648,317.49215981869435,null,{"$f":"Z5+1","v":2020},{"$f":"AA5","v":1},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C17&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C17&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B17,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z17&AA17,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B17,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C17,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.589000758291782},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B17,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C17,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.690810065660362},{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B17),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D17),AM17*AC17*(1/(1-AD17))*AF17*(1-AJ17)-AH17)","v":62.472133010170239},1.7353173443203136,{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B17),0)),Hourly!$B$11:$B$8772,$C17,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D17),AN17*AC17*(1/(1-AD17))*AG17*(1-AK17)-AI17)","v":24.876180612601978},0.69099717902164992,{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z17)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z17),0)),Hourly!$B$11:$B$8772,$AA17,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z17&'System Detail - Commercial'!AA17,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":103.37149984463566},{"$f":"IF(Z17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z17)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA17,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z17&'System Detail - Commercial'!AA17,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.536811050516016},179.11576124964222,140.47548868677529,null,{"$f":"AX5+1","v":2020},{"$f":"AY5","v":1},{"$f":"IFERROR((('System Detail - Commercial'!Q17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AO17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":71.982358040066373},{"$f":"IFERROR((('System Detail - Commercial'!R17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AP17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":1.9994872653326354},{"$f":"IFERROR((('System Detail - Commercial'!S17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AQ17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":32.248489029935243},{"$f":"IFERROR((('System Detail - Commercial'!T17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AR17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":0.895781201078242},{"$f":"IFERROR((('System Detail - Commercial'!U17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AS17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":171.63591651927575},{"$f":"IFERROR((('System Detail - Commercial'!V17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AT17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":19.445124837609043},{"$f":"IFERROR((('System Detail - Commercial'!W17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AU17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":265.0628866622838},{"$f":"IFERROR((('System Detail - Commercial'!X17*'System Detail - Commercial'!$N17)+('System Detail - Commercial'!AV17*'System Detail - Commercial'!$AL17))/SUM('System Detail - Commercial'!$N17+'System Detail - Commercial'!$AL17),\"\")","v":224.22531158789829},null,2031,{"$f":"IF(BI17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI17)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI17),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI17,$U$5:$U$268))","v":67.967603797195366},{"$f":"IF(BI17<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI17)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI17,$V$5:$V$268))","v":6.601341054902349}]
[null,{"$f":"B6+1","v":2020},{"$f":"C6","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C18&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C18&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B18&C18,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B18,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C18,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.807396641805184},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B18,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C18,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.659336966197472},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B18),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D18),O18*E18*(1/(1-F18))*H18*(1-L18)-J18)","v":81.194187507398041},{"$f":"IF(Controls!$C$42=1,Q18*$D18,0)","v":2.2553685147367371},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B18),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D18),P18*E18*(1/(1-F18))*I18*(1-M18)-K18)","v":35.145787833053852},{"$f":"IF(Controls!$C$42=1,S18*$D18,0)","v":0.97626081050524383},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B18)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B18),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B18&'System Detail - Commercial'!C18,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":167.02938026867207},{"$f":"IF(B18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B18)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B18&'System Detail - Commercial'!C18,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.831474854339902},265.31041114514676,217.98290376657104,null,{"$f":"Z6+1","v":2020},{"$f":"AA6","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C18&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C18&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B18,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z18&AA18,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B18,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C18,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.807284627633045},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B18,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C18,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.116070066511412},{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B18),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D18),AM18*AC18*(1/(1-AD18))*AF18*(1-AJ18)-AH18)","v":61.689617689327285},1.7135810541854131,{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B18),0)),Hourly!$B$11:$B$8772,$C18,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D18),AN18*AC18*(1/(1-AD18))*AG18*(1-AK18)-AI18)","v":22.973900323255453},0.63815665924422715,{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z18)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z18),0)),Hourly!$B$11:$B$8772,$AA18,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z18&'System Detail - Commercial'!AA18,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":109.47642107099813},{"$f":"IF(Z18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z18)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA18,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z18&'System Detail - Commercial'!AA18,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.808020065057825},183.68763987956865,143.89649811855563,null,{"$f":"AX6+1","v":2020},{"$f":"AY6","v":2},{"$f":"IFERROR((('System Detail - Commercial'!Q18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AO18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":70.657235996486264},{"$f":"IFERROR((('System Detail - Commercial'!R18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AP18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":1.9626787371975161},{"$f":"IFERROR((('System Detail - Commercial'!S18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AQ18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":28.570170442702988},{"$f":"IFERROR((('System Detail - Commercial'!T18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AR18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":0.79360684373205082},{"$f":"IFERROR((('System Detail - Commercial'!U18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AS18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":135.93755173659534},{"$f":"IFERROR((('System Detail - Commercial'!V18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AT18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":12.657884335992115},{"$f":"IFERROR((('System Detail - Commercial'!W18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AU18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":221.2153508062712},{"$f":"IFERROR((('System Detail - Commercial'!X18*'System Detail - Commercial'!$N18)+('System Detail - Commercial'!AV18*'System Detail - Commercial'!$AL18))/SUM('System Detail - Commercial'!$N18+'System Detail - Commercial'!$AL18),\"\")","v":177.9592133590225},null,2032,{"$f":"IF(BI18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI18)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI18),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI18,$U$5:$U$268))","v":69.597471229727077},{"$f":"IF(BI18<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI18)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI18,$V$5:$V$268))","v":6.7323343070865675}]
[null,2020,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C19&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C19&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B19&C19,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B19,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C19,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.530280858623861},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B19,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C19,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.951266672455564},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B19),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D19),O19*E19*(1/(1-F19))*H19*(1-L19)-J19)","v":45.696608777120773},{"$f":"IF(Controls!$C$42=1,Q19*$D19,0)","v":1.2693358457065664},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B19),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D19),P19*E19*(1/(1-F19))*I19*(1-M19)-K19)","v":25.194099252735299},{"$f":"IF(Controls!$C$42=1,S19*$D19,0)","v":0.69982815218877825},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B19)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B19),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B19&'System Detail - Commercial'!C19,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":74.047995893468865},{"$f":"IF(B19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B19)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B19&'System Detail - Commercial'!C19,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.5856367995646705},128.59957731586087,107.5275600979576,null,2020,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C19&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C19&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B19,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z19&AA19,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B19,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C19,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.534796472666798},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B19,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C19,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.939446733684616},{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B19),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D19),AM19*AC19*(1/(1-AD19))*AF19*(1-AJ19)-AH19)","v":34.784398558158024},0.96622233340256547,{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B19),0)),Hourly!$B$11:$B$8772,$C19,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D19),AN19*AC19*(1/(1-AD19))*AG19*(1-AK19)-AI19)","v":15.04626336673838},0.4179470194056259,{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z19)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z19),0)),Hourly!$B$11:$B$8772,$AA19,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z19&'System Detail - Commercial'!AA19,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.805955108598882},{"$f":"IF(Z19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z19)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA19,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z19&'System Detail - Commercial'!AA19,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.93799330367314726},51.494569303832613,31.208158798416033,null,2020,3,{"$f":"IFERROR((('System Detail - Commercial'!Q19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AO19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":39.947164683258677},{"$f":"IFERROR((('System Detail - Commercial'!R19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AP19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":1.1096308768582219},{"$f":"IFERROR((('System Detail - Commercial'!S19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AQ19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":19.847390022478855},{"$f":"IFERROR((('System Detail - Commercial'!T19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AR19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":0.55131013599120338},{"$f":"IFERROR((('System Detail - Commercial'!U19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AS19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":42.834447522945972},{"$f":"IFERROR((('System Detail - Commercial'!V19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AT19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":4.0831149576433301},{"$f":"IFERROR((('System Detail - Commercial'!W19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AU19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":87.974358040706193},{"$f":"IFERROR((('System Detail - Commercial'!X19*'System Detail - Commercial'!$N19)+('System Detail - Commercial'!AV19*'System Detail - Commercial'!$AL19))/SUM('System Detail - Commercial'!$N19+'System Detail - Commercial'!$AL19),\"\")","v":67.316262639059346},null,2033,{"$f":"IF(BI19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI19)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI19),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI19,$U$5:$U$268))","v":71.266612289105538},{"$f":"IF(BI19<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI19)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI19,$V$5:$V$268))","v":6.8663023777877319}]
[null,2020,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C20&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C20&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B20&C20,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B20,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C20,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.55319709630492},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B20,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C20,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.431185525302357},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B20),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D20),O20*E20*(1/(1-F20))*H20*(1-L20)-J20)","v":25.164734567156042},{"$f":"IF(Controls!$C$42=1,Q20*$D20,0)","v":0.69901247573047798},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B20),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D20),P20*E20*(1/(1-F20))*I20*(1-M20)-K20)","v":16.821807697440818},{"$f":"IF(Controls!$C$42=1,S20*$D20,0)","v":0.46726713581938667},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B20)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B20),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B20&'System Detail - Commercial'!C20,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.9364559969729476},{"$f":"IF(B20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B20)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B20&'System Detail - Commercial'!C20,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3303316491119962E-2},27.823506356350588,19.248834146724274,null,2020,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C20&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C20&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B20,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z20&AA20,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B20,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C20,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.821343868770288},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B20,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C20,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":13.741517558691445},{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B20),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D20),AM20*AC20*(1/(1-AD20))*AF20*(1-AJ20)-AH20)","v":14.750849398821568},0.40974116893151019,{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B20),0)),Hourly!$B$11:$B$8772,$C20,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D20),AN20*AC20*(1/(1-AD20))*AG20*(1-AK20)-AI20)","v":8.4450147643475759},0.23458108259610294,{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z20)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z20),0)),Hourly!$B$11:$B$8772,$AA20,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z20&'System Detail - Commercial'!AA20,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3284670030036896},{"$f":"IF(Z20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z20)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA20,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z20&'System Detail - Commercial'!AA20,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.6641678228367648E-2},17.505699248985138,11.024704528175736,null,2020,4,{"$f":"IFERROR((('System Detail - Commercial'!Q20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AO20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":19.842082147785089},{"$f":"IFERROR((('System Detail - Commercial'!R20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AP20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":0.55116269669989448},{"$f":"IFERROR((('System Detail - Commercial'!S20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AQ20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":12.540335753859829},{"$f":"IFERROR((('System Detail - Commercial'!T20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AR20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":0.348338708616375},{"$f":"IFERROR((('System Detail - Commercial'!U20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AS20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":2.1368171778331044},{"$f":"IFERROR((('System Detail - Commercial'!V20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AT20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":1.9898479156824335E-2},{"$f":"IFERROR((('System Detail - Commercial'!W20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AU20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":22.549960501474914},{"$f":"IFERROR((('System Detail - Commercial'!X20*'System Detail - Commercial'!$N20)+('System Detail - Commercial'!AV20*'System Detail - Commercial'!$AL20))/SUM('System Detail - Commercial'!$N20+'System Detail - Commercial'!$AL20),\"\")","v":15.045390119466134},null,2034,{"$f":"IF(BI20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI20)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI20),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI20,$U$5:$U$268))","v":72.975977635454541},{"$f":"IF(BI20<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI20)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI20,$V$5:$V$268))","v":7.0033161028342503}]
[null,2020,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C21&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C21&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B21&C21,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B21,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C21,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.154477071403107},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B21,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C21,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.284118298252739},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B21),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D21),O21*E21*(1/(1-F21))*H21*(1-L21)-J21)","v":22.00408425275284},{"$f":"IF(Controls!$C$42=1,Q21*$D21,0)","v":0.61121762952245062},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B21),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D21),P21*E21*(1/(1-F21))*I21*(1-M21)-K21)","v":17.627941763912155},{"$f":"IF(Controls!$C$42=1,S21*$D21,0)","v":0.4896594947799402},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B21)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B21),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B21&'System Detail - Commercial'!C21,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B21)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B21&'System Detail - Commercial'!C21,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},22.61530188227529,18.117601258692094,null,2020,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C21&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C21&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B21,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z21&AA21,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B21,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C21,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.615653723905247},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B21,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C21,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.181453490401744},{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B21),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D21),AM21*AC21*(1/(1-AD21))*AF21*(1-AJ21)-AH21)","v":14.221252866596622},0.39503032101293134,{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B21),0)),Hourly!$B$11:$B$8772,$C21,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D21),AN21*AC21*(1/(1-AD21))*AG21*(1-AK21)-AI21)","v":8.7832784653517049},0.24397718993264744,{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z21)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z21),0)),Hourly!$B$11:$B$8772,$AA21,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z21&'System Detail - Commercial'!AA21,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z21)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA21,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z21&'System Detail - Commercial'!AA21,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},14.616283187609554,9.0272556552843515,null,2020,5,{"$f":"IFERROR((('System Detail - Commercial'!Q21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AO21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":17.568707226233705},{"$f":"IFERROR((('System Detail - Commercial'!R21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AP21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":0.48801410961917618},{"$f":"IFERROR((('System Detail - Commercial'!S21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AQ21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":12.58743472279706},{"$f":"IFERROR((('System Detail - Commercial'!T21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AR21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":0.34964699846911745},{"$f":"IFERROR((('System Detail - Commercial'!U21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AS21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AT21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AU21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":18.056721335852881},{"$f":"IFERROR((('System Detail - Commercial'!X21*'System Detail - Commercial'!$N21)+('System Detail - Commercial'!AV21*'System Detail - Commercial'!$AL21))/SUM('System Detail - Commercial'!$N21+'System Detail - Commercial'!$AL21),\"\")","v":12.937081721266175},null,2035,{"$f":"IF(BI21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI21)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI21),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI21,$U$5:$U$268))","v":74.726541040258468},{"$f":"IF(BI21<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI21)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI21,$V$5:$V$268))","v":7.1434480306002817}]
[null,2020,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C22&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C22&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B22&C22,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B22,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C22,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.569812365901988},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B22,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C22,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.106546570110034},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B22),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D22),O22*E22*(1/(1-F22))*H22*(1-L22)-J22)","v":23.52770986215911},{"$f":"IF(Controls!$C$42=1,Q22*$D22,0)","v":0.65354008305261702},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B22),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D22),P22*E22*(1/(1-F22))*I22*(1-M22)-K22)","v":19.749024072396736},{"$f":"IF(Controls!$C$42=1,S22*$D22,0)","v":0.54857777948209774},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B22)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B22),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B22&'System Detail - Commercial'!C22,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B22)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B22&'System Detail - Commercial'!C22,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},24.181249945211729,20.297601851878834,null,2020,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C22&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C22&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B22,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z22&AA22,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B22,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C22,'Long Term Regional Prices'!$A$4:$M$4,0))","v":20.507181870697252},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B22,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C22,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":15.320113614155735},{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B22),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D22),AM22*AC22*(1/(1-AD22))*AF22*(1-AJ22)-AH22)","v":13.984666132836566},0.38845854184119921,{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B22),0)),Hourly!$B$11:$B$8772,$C22,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D22),AN22*AC22*(1/(1-AD22))*AG22*(1-AK22)-AI22)","v":10.097369518859686},0.28047930515252184,{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z22)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z22),0)),Hourly!$B$11:$B$8772,$AA22,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z22&'System Detail - Commercial'!AA22,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z22)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA22,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z22&'System Detail - Commercial'!AA22,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},14.373124674677765,10.377848824012208,null,2020,6,{"$f":"IFERROR((('System Detail - Commercial'!Q22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AO22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":18.650154178283142},{"$f":"IFERROR((('System Detail - Commercial'!R22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AP22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":0.51805396198900344},{"$f":"IFERROR((('System Detail - Commercial'!S22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AQ22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":14.8159561894778},{"$f":"IFERROR((('System Detail - Commercial'!T22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AR22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":0.41154967038031448},{"$f":"IFERROR((('System Detail - Commercial'!U22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AS22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AT22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AU22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":19.168208140272146},{"$f":"IFERROR((('System Detail - Commercial'!X22*'System Detail - Commercial'!$N22)+('System Detail - Commercial'!AV22*'System Detail - Commercial'!$AL22))/SUM('System Detail - Commercial'!$N22+'System Detail - Commercial'!$AL22),\"\")","v":15.227505859858113},null,2036,{"$f":"IF(BI22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI22)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI22),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI22,$U$5:$U$268))","v":76.519299950548259},{"$f":"IF(BI22<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI22)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI22,$V$5:$V$268))","v":7.2867724636180471}]
[null,2020,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C23&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C23&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B23&C23,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B23,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C23,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.774794704247874},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B23,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C23,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.659986860778432},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B23),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D23),O23*E23*(1/(1-F23))*H23*(1-L23)-J23)","v":29.508750746293192},{"$f":"IF(Controls!$C$42=1,Q23*$D23,0)","v":0.81967822310359162},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B23),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D23),P23*E23*(1/(1-F23))*I23*(1-M23)-K23)","v":30.172249319679114},{"$f":"IF(Controls!$C$42=1,S23*$D23,0)","v":0.83810852997563223},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B23)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B23),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B23&'System Detail - Commercial'!C23,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B23)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B23&'System Detail - Commercial'!C23,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.328428969396782,31.010357849654746,null,2020,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C23&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C23&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B23,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z23&AA23,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B23,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C23,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.190191951097329},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B23,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C23,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.94756848792996},{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B23),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D23),AM23*AC23*(1/(1-AD23))*AF23*(1-AJ23)-AH23)","v":16.973809903493528},0.47148937142794639,{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B23),0)),Hourly!$B$11:$B$8772,$C23,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D23),AN23*AC23*(1/(1-AD23))*AG23*(1-AK23)-AI23)","v":15.651940136729394},0.43477118329076503,{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z23)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z23),0)),Hourly!$B$11:$B$8772,$AA23,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z23&'System Detail - Commercial'!AA23,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z23)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA23,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z23&'System Detail - Commercial'!AA23,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},17.445299274921474,16.086711320020157,null,2020,7,{"$f":"IFERROR((('System Detail - Commercial'!Q23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AO23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":23.173888169824544},{"$f":"IFERROR((('System Detail - Commercial'!R23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AP23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":0.64371181419224399},{"$f":"IFERROR((('System Detail - Commercial'!S23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AQ23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":22.8340285498013},{"$f":"IFERROR((('System Detail - Commercial'!T23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AR23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":0.63427137627467778},{"$f":"IFERROR((('System Detail - Commercial'!U23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AS23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AT23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AU23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":23.817599984016788},{"$f":"IFERROR((('System Detail - Commercial'!X23*'System Detail - Commercial'!$N23)+('System Detail - Commercial'!AV23*'System Detail - Commercial'!$AL23))/SUM('System Detail - Commercial'!$N23+'System Detail - Commercial'!$AL23),\"\")","v":23.468299926075971},null,2037,{"$f":"IF(BI23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI23)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI23),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI23,$U$5:$U$268))","v":78.355276066915437},{"$f":"IF(BI23<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI23)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI23,$V$5:$V$268))","v":7.4333655012031841}]
[null,2020,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C24&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C24&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B24&C24,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B24,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C24,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.491593292708878},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B24,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C24,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.138335522557533},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B24),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D24),O24*E24*(1/(1-F24))*H24*(1-L24)-J24)","v":30.279521617310909},{"$f":"IF(Controls!$C$42=1,Q24*$D24,0)","v":0.84108828222156939},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B24),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D24),P24*E24*(1/(1-F24))*I24*(1-M24)-K24)","v":28.246184766891261},{"$f":"IF(Controls!$C$42=1,S24*$D24,0)","v":0.78460734370768148},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B24)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B24),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B24&'System Detail - Commercial'!C24,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B24)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B24&'System Detail - Commercial'!C24,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},31.120609899532479,29.030792110598941,null,2020,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C24&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C24&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B24,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z24&AA24,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B24,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C24,'Long Term Regional Prices'!$A$4:$M$4,0))","v":23.039931707051849},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B24,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C24,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.308457786872658},{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B24),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D24),AM24*AC24*(1/(1-AD24))*AF24*(1-AJ24)-AH24)","v":16.77213794358973},0.46588743608459643,{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B24),0)),Hourly!$B$11:$B$8772,$C24,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D24),AN24*AC24*(1/(1-AD24))*AG24*(1-AK24)-AI24)","v":13.618961346473119},0.37830019077970861,{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z24)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z24),0)),Hourly!$B$11:$B$8772,$AA24,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z24&'System Detail - Commercial'!AA24,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z24)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA24,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z24&'System Detail - Commercial'!AA24,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},17.238025379674326,13.997261537252827,null,2020,8,{"$f":"IFERROR((('System Detail - Commercial'!Q24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AO24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":22.872246699463812},{"$f":"IFERROR((('System Detail - Commercial'!R24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AP24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":0.63533297950129386},{"$f":"IFERROR((('System Detail - Commercial'!S24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AQ24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":20.224804181500669},{"$f":"IFERROR((('System Detail - Commercial'!T24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AR24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":0.56179374371492219},{"$f":"IFERROR((('System Detail - Commercial'!U24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AS24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AT24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AU24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":23.507579678965104},{"$f":"IFERROR((('System Detail - Commercial'!X24*'System Detail - Commercial'!$N24)+('System Detail - Commercial'!AV24*'System Detail - Commercial'!$AL24))/SUM('System Detail - Commercial'!$N24+'System Detail - Commercial'!$AL24),\"\")","v":20.786597925215588},null,2038,{"$f":"IF(BI24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI24)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI24),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI24,$U$5:$U$268))","v":80.23551593569367},{"$f":"IF(BI24<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI24)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI24,$V$5:$V$268))","v":7.583305083117895}]
[null,2020,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C25&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C25&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B25&C25,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B25,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C25,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.435864236659807},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B25,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C25,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.943471634508331},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B25),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D25),O25*E25*(1/(1-F25))*H25*(1-L25)-J25)","v":23.341583253530288},{"$f":"IF(Controls!$C$42=1,Q25*$D25,0)","v":0.64836995812442655},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B25),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D25),P25*E25*(1/(1-F25))*I25*(1-M25)-K25)","v":19.527064481054129},{"$f":"IF(Controls!$C$42=1,S25*$D25,0)","v":0.54241230521323658},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B25)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B25),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B25&'System Detail - Commercial'!C25,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B25)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B25&'System Detail - Commercial'!C25,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},23.989953211654715,20.069476786267366,null,2020,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C25&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C25&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B25,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z25&AA25,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B25,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C25,'Long Term Regional Prices'!$A$4:$M$4,0))","v":19.662024848736795},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B25,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C25,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.022805341481066},{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B25),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D25),AM25*AC25*(1/(1-AD25))*AF25*(1-AJ25)-AH25)","v":12.91746751490996},0.35881447204096972,{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B25),0)),Hourly!$B$11:$B$8772,$C25,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D25),AN25*AC25*(1/(1-AD25))*AG25*(1-AK25)-AI25)","v":8.4533669048102205},0.23481308386624794,{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z25)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z25),0)),Hourly!$B$11:$B$8772,$AA25,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z25&'System Detail - Commercial'!AA25,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z25)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA25,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z25&'System Detail - Commercial'!AA25,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},13.276281986950931,8.6881799886764686,null,2020,9,{"$f":"IFERROR((('System Detail - Commercial'!Q25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AO25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":17.782054859599448},{"$f":"IFERROR((('System Detail - Commercial'!R25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AP25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":0.49394036554658288},{"$f":"IFERROR((('System Detail - Commercial'!S25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AQ25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":13.62109244039071},{"$f":"IFERROR((('System Detail - Commercial'!T25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AR25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":0.3783593871615093},{"$f":"IFERROR((('System Detail - Commercial'!U25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AS25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AT25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AU25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":18.27599522514603},{"$f":"IFERROR((('System Detail - Commercial'!X25*'System Detail - Commercial'!$N25)+('System Detail - Commercial'!AV25*'System Detail - Commercial'!$AL25))/SUM('System Detail - Commercial'!$N25+'System Detail - Commercial'!$AL25),\"\")","v":13.999451827552219},null,2039,{"$f":"IF(BI25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI25)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI25),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI25,$U$5:$U$268))","v":82.161091555657393},{"$f":"IF(BI25<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI25)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI25,$V$5:$V$268))","v":7.7366710342971379}]
[null,2020,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C26&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C26&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B26&C26,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B26,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C26,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.024251510617383},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B26,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C26,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.786833353439711},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B26),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D26),O26*E26*(1/(1-F26))*H26*(1-L26)-J26)","v":24.285769290547343},{"$f":"IF(Controls!$C$42=1,Q26*$D26,0)","v":0.6745970505471236},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B26),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D26),P26*E26*(1/(1-F26))*I26*(1-M26)-K26)","v":15.839138008043816},{"$f":"IF(Controls!$C$42=1,S26*$D26,0)","v":0.43997106517824397},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B26)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B26),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B26&'System Detail - Commercial'!C26,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B26)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B26&'System Detail - Commercial'!C26,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},24.960366341094467,16.27910907322206,null,2020,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C26&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C26&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B26,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z26&AA26,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B26,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C26,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.259479933647683},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B26,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C26,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":12.327321217684458},{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B26),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D26),AM26*AC26*(1/(1-AD26))*AF26*(1-AJ26)-AH26)","v":14.99579059730179},0.41654501393536392,{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B26),0)),Hourly!$B$11:$B$8772,$C26,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D26),AN26*AC26*(1/(1-AD26))*AG26*(1-AK26)-AI26)","v":6.5125148231526673},0.18090113756673162,{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z26)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z26),0)),Hourly!$B$11:$B$8772,$AA26,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z26&'System Detail - Commercial'!AA26,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z26)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA26,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z26&'System Detail - Commercial'!AA26,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},15.412335611237154,6.693415960719399,null,2020,10,{"$f":"IFERROR((('System Detail - Commercial'!Q26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AO26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":19.391049333891083},{"$f":"IFERROR((('System Detail - Commercial'!R26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AP26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":0.53863414953662658},{"$f":"IFERROR((('System Detail - Commercial'!S26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AQ26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":10.925110738585039},{"$f":"IFERROR((('System Detail - Commercial'!T26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AR26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":0.30347185600658694},{"$f":"IFERROR((('System Detail - Commercial'!U26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AS26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AT26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AU26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":19.929683483427713},{"$f":"IFERROR((('System Detail - Commercial'!X26*'System Detail - Commercial'!$N26)+('System Detail - Commercial'!AV26*'System Detail - Commercial'!$AL26))/SUM('System Detail - Commercial'!$N26+'System Detail - Commercial'!$AL26),\"\")","v":11.228582594591625},null,2040,{"$f":"IF(BI26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI26)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!BI26),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI26,$U$5:$U$268))","v":84.133100999594177},{"$f":"IF(BI26<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!BI26)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$F$11:$F$8772,\"on-peak\"),AVERAGEIF($B$5:$B$268,BI26,$V$5:$V$268))","v":7.8935451106637737}]
[null,2020,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C27&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C27&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B27&C27,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B27,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C27,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.725547067471069},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B27,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C27,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.010522388483196},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B27),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D27),O27*E27*(1/(1-F27))*H27*(1-L27)-J27)","v":31.367953497188459},{"$f":"IF(Controls!$C$42=1,Q27*$D27,0)","v":0.87132215816358649},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B27),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D27),P27*E27*(1/(1-F27))*I27*(1-M27)-K27)","v":21.338233233263491},{"$f":"IF(Controls!$C$42=1,S27*$D27,0)","v":0.59272197766652424},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B27)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B27),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B27&'System Detail - Commercial'!C27,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.723316750464182},{"$f":"IF(B27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B27)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B27&'System Detail - Commercial'!C27,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.3230502932392132},52.285642699055437,41.977322254633414,null,2020,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C27&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C27&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B27,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z27&AA27,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B27,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C27,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.826696774592296},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B27,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C27,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":14.69096003409892},{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B27),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D27),AM27*AC27*(1/(1-AD27))*AF27*(1-AJ27)-AH27)","v":20.649976345223557},0.57360394763273004,{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B27),0)),Hourly!$B$11:$B$8772,$C27,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D27),AN27*AC27*(1/(1-AD27))*AG27*(1-AK27)-AI27)","v":9.6086878574951005},0.2669049685330378,{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z27)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z27),0)),Hourly!$B$11:$B$8772,$AA27,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z27&'System Detail - Commercial'!AA27,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.5732751162959708},{"$f":"IF(Z27<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z27)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA27,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z27&'System Detail - Commercial'!AA27,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.16061914245199041},28.95747455160425,17.609487084776099,null,2020,11,{"$f":"IFERROR((('System Detail - Commercial'!Q27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AO27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":25.413521746096851},{"$f":"IFERROR((('System Detail - Commercial'!R27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AP27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":0.70592315231311076},{"$f":"IFERROR((('System Detail - Commercial'!S27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AQ27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":14.821819135614387},{"$f":"IFERROR((('System Detail - Commercial'!T27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AR27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":0.41171252814792064},{"$f":"IFERROR((('System Detail - Commercial'!U27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AS27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":12.528849175926288},{"$f":"IFERROR((('System Detail - Commercial'!V27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AT27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":0.67725520946853379},{"$f":"IFERROR((('System Detail - Commercial'!W27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AU27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":39.325549283804776},{"$f":"IFERROR((('System Detail - Commercial'!X27*'System Detail - Commercial'!$N27)+('System Detail - Commercial'!AV27*'System Detail - Commercial'!$AL27))/SUM('System Detail - Commercial'!$N27+'System Detail - Commercial'!$AL27),\"\")","v":28.439636049157127}]
[null,2020,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C28&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C28&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B28&C28,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B28,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C28,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.243886165072837},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B28,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C28,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.783521322643118},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B28),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D28),O28*E28*(1/(1-F28))*H28*(1-L28)-J28)","v":55.17817529414387},{"$f":"IF(Controls!$C$42=1,Q28*$D28,0)","v":1.5327097059465931},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B28),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D28),P28*E28*(1/(1-F28))*I28*(1-M28)-K28)","v":27.638362970135237},{"$f":"IF(Controls!$C$42=1,S28*$D28,0)","v":0.76772359642159227},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B28)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B28),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B28&'System Detail - Commercial'!C28,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":124.36492686135308},{"$f":"IF(B28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B28)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B28&'System Detail - Commercial'!C28,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.041518614000841},193.11733047544439,164.81253204191074,null,2020,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1904761904761905,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C28&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C28&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.148949000613241},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B28,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9058770713917816},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z28&AA28,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B28,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C28,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.33354411934404},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B28,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C28,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.423505647170199},{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B28),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D28),AM28*AC28*(1/(1-AD28))*AF28*(1-AJ28)-AH28)","v":42.963609583446022},1.1934200625520974,{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B28),0)),Hourly!$B$11:$B$8772,$C28,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D28),AN28*AC28*(1/(1-AD28))*AG28*(1-AK28)-AI28)","v":14.452971371460448},0.40146687313809581,{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z28)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z28),0)),Hourly!$B$11:$B$8772,$AA28,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z28&'System Detail - Commercial'!AA28,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":81.189461482504257},{"$f":"IF(Z28<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z28)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA28,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z28&'System Detail - Commercial'!AA28,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":7.820214832888003},133.16670596139039,103.8641145599908,null,2020,12,{"$f":"IFERROR((('System Detail - Commercial'!Q28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AO28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":48.742543898184785},{"$f":"IFERROR((('System Detail - Commercial'!R28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AP28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":1.3539441949107835},{"$f":"IFERROR((('System Detail - Commercial'!S28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AQ28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":20.691221160080779},{"$f":"IFERROR((('System Detail - Commercial'!T28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AR28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":0.57474962393888973},{"$f":"IFERROR((('System Detail - Commercial'!U28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AS28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":101.61656338217468},{"$f":"IFERROR((('System Detail - Commercial'!V28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AT28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":9.8173908153499916},{"$f":"IFERROR((('System Detail - Commercial'!W28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AU28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":161.53044229062021},{"$f":"IFERROR((('System Detail - Commercial'!X28*'System Detail - Commercial'!$N28)+('System Detail - Commercial'!AV28*'System Detail - Commercial'!$AL28))/SUM('System Detail - Commercial'!$N28+'System Detail - Commercial'!$AL28),\"\")","v":132.69992498154431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference"]
[null,2021,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B29,FX,2,FALSE)","v":1.1940642886823831},{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C29&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C29&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B29&C29,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B29,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C29,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.290001031537713},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B29,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C29,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.428762366324634},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B29),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D29),O29*E29*(1/(1-F29))*H29*(1-L29)-J29)","v":82.047417835030373},{"$f":"IF(Controls!$C$42=1,Q29*$D29,0)","v":2.2790690883348796},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B29),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D29),P29*E29*(1/(1-F29))*I29*(1-M29)-K29)","v":42.526243892377245},{"$f":"IF(Controls!$C$42=1,S29*$D29,0)","v":1.1812711533832889},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B29)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B29),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B29&'System Detail - Commercial'!C29,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":253.58904193864819},{"$f":"IF(B29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B29)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B29&'System Detail - Commercial'!C29,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":28.794567429527685},366.71009629154111,326.09112441393637,null,2021,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z29,FX,2,FALSE)","v":1.1940642886823831},{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C29&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C29&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B29,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z29&AA29,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B29,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C29,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.188556120765909},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B29,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C29,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.604151591421203},{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B29),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D29),AM29*AC29*(1/(1-AD29))*AF29*(1-AJ29)-AH29)","v":59.716530463614845},1.6587736973743652,{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B29),0)),Hourly!$B$11:$B$8772,$C29,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D29),AN29*AC29*(1/(1-AD29))*AG29*(1-AK29)-AI29)","v":24.781393805641514},0.68836424202709501,{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z29)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z29),0)),Hourly!$B$11:$B$8772,$AA29,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z29&'System Detail - Commercial'!AA29,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":105.84724220382641},{"$f":"IF(Z29<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z29)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA29,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z29&'System Detail - Commercial'!AA29,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.758324462150446},178.98087082696608,143.07532471364547,null,2021,1,{"$f":"IFERROR((('System Detail - Commercial'!Q29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AO29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":69.321213204008629},{"$f":"IFERROR((('System Detail - Commercial'!R29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AP29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":1.9255674139165218},{"$f":"IFERROR((('System Detail - Commercial'!S29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AQ29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":32.413587391334303},{"$f":"IFERROR((('System Detail - Commercial'!T29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AR29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":0.90036721465341496},{"$f":"IFERROR((('System Detail - Commercial'!U29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AS29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":169.39210230482502},{"$f":"IFERROR((('System Detail - Commercial'!V29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AT29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":19.085740792205172},{"$f":"IFERROR((('System Detail - Commercial'!W29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AU29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":259.72462371495533},{"$f":"IFERROR((('System Detail - Commercial'!X29*'System Detail - Commercial'!$N29)+('System Detail - Commercial'!AV29*'System Detail - Commercial'!$AL29))/SUM('System Detail - Commercial'!$N29+'System Detail - Commercial'!$AL29),\"\")","v":221.79179770301789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q29:R29)*(1-Controls!$C$28))+(SUM(S29:T29)*Controls!$C$28))","v":84.326486923365252}]
[null,2021,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C30&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C30&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B30&C30,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B30,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C30,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.265269848180822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B30,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C30,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.08858797511283},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B30),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D30),O30*E30*(1/(1-F30))*H30*(1-L30)-J30)","v":80.716692689442112},{"$f":"IF(Controls!$C$42=1,Q30*$D30,0)","v":2.2421049202427392},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B30),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D30),P30*E30*(1/(1-F30))*I30*(1-M30)-K30)","v":37.003265471044706},{"$f":"IF(Controls!$C$42=1,S30*$D30,0)","v":1.0278568263058876},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B30)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B30),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B30&'System Detail - Commercial'!C30,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":171.02972574670088},{"$f":"IF(B30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B30)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B30&'System Detail - Commercial'!C30,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.116247707095273},269.104771063481,224.17709575114674,null,2021,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C30&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C30&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B30,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z30&AA30,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B30,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C30,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.18336442460528},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B30,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C30,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.984801407627209},{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B30),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D30),AM30*AC30*(1/(1-AD30))*AF30*(1-AJ30)-AH30)","v":58.657369216636994},1.6293528853458503,{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B30),0)),Hourly!$B$11:$B$8772,$C30,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D30),AN30*AC30*(1/(1-AD30))*AG30*(1-AK30)-AI30)","v":22.816749340389229},0.63379140367979259,{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z30)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z30),0)),Hourly!$B$11:$B$8772,$AA30,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z30&'System Detail - Commercial'!AA30,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":112.0983759946031},{"$f":"IF(Z30<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z30)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA30,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z30&'System Detail - Commercial'!AA30,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.015540270350376},183.40063836693633,146.5644570090225,null,2021,2,{"$f":"IFERROR((('System Detail - Commercial'!Q30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AO30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":69.161808965591803},{"$f":"IFERROR((('System Detail - Commercial'!R30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AP30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":1.9211395686300832},{"$f":"IFERROR((('System Detail - Commercial'!S30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AQ30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":29.57223321212993},{"$f":"IFERROR((('System Detail - Commercial'!T30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AR30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":0.82144160493031393},{"$f":"IFERROR((('System Detail - Commercial'!U30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AS30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":140.16092349560205},{"$f":"IFERROR((('System Detail - Commercial'!V30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AT30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":12.968258097371756},{"$f":"IFERROR((('System Detail - Commercial'!W30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AU30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":224.21213012719568},{"$f":"IFERROR((('System Detail - Commercial'!X30*'System Detail - Commercial'!$N30)+('System Detail - Commercial'!AV30*'System Detail - Commercial'!$AL30))/SUM('System Detail - Commercial'!$N30+'System Detail - Commercial'!$AL30),\"\")","v":183.52285641003405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q30:R30)*(1-Controls!$C$28))+(SUM(S30:T30)*Controls!$C$28))","v":82.958797609684851}]
[null,2021,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C31&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C31&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B31&C31,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B31,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C31,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.667000586905822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B31,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C31,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.790732355695983},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B31),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D31),O31*E31*(1/(1-F31))*H31*(1-L31)-J31)","v":45.94294386436632},{"$f":"IF(Controls!$C$42=1,Q31*$D31,0)","v":1.2761784094036035},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B31),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D31),P31*E31*(1/(1-F31))*I31*(1-M31)-K31)","v":26.267311368810351},{"$f":"IF(Controls!$C$42=1,S31*$D31,0)","v":0.72963926170950733},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B31)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B31),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B31&'System Detail - Commercial'!C31,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":75.821441768997147},{"$f":"IF(B31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B31)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B31&'System Detail - Commercial'!C31,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.7312853916698669},130.77184943443694,110.54967779118688,null,2021,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C31&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C31&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B31,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z31&AA31,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B31,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C31,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.538156767197378},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B31,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C31,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.117281914282593},{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B31),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D31),AM31*AC31*(1/(1-AD31))*AF31*(1-AJ31)-AH31)","v":36.033386494855016},1.0009160492237348,{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B31),0)),Hourly!$B$11:$B$8772,$C31,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D31),AN31*AC31*(1/(1-AD31))*AG31*(1-AK31)-AI31)","v":15.254391623263386},0.42372829428753517,{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z31)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z31),0)),Hourly!$B$11:$B$8772,$AA31,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z31&'System Detail - Commercial'!AA31,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.160557008404227},{"$f":"IF(Z31<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z31)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA31,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z31&'System Detail - Commercial'!AA31,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.95600331492123858},53.150862867404214,31.794680240876389,null,2021,3,{"$f":"IFERROR((('System Detail - Commercial'!Q31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AO31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":40.934887989452001},{"$f":"IFERROR((('System Detail - Commercial'!R31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AP31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":1.1370673241514118},{"$f":"IFERROR((('System Detail - Commercial'!S31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AQ31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":20.701642250093069},{"$f":"IFERROR((('System Detail - Commercial'!T31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AR31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":0.57503909537797304},{"$f":"IFERROR((('System Detail - Commercial'!U31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AS31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":45.164865599665241},{"$f":"IFERROR((('System Detail - Commercial'!V31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AT31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":4.3072181055710974},{"$f":"IFERROR((('System Detail - Commercial'!W31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AU31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":91.544039018839754},{"$f":"IFERROR((('System Detail - Commercial'!X31*'System Detail - Commercial'!$N31)+('System Detail - Commercial'!AV31*'System Detail - Commercial'!$AL31))/SUM('System Detail - Commercial'!$N31+'System Detail - Commercial'!$AL31),\"\")","v":70.748765050707377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q31:R31)*(1-Controls!$C$28))+(SUM(S31:T31)*Controls!$C$28))","v":47.219122273769926}]
[null,2021,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C32&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C32&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B32&C32,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B32,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C32,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.508622138391942},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B32,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C32,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.12723793798801},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B32),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D32),O32*E32*(1/(1-F32))*H32*(1-L32)-J32)","v":25.21733432901409},{"$f":"IF(Controls!$C$42=1,Q32*$D32,0)","v":0.70047356365338476},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B32),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D32),P32*E32*(1/(1-F32))*I32*(1-M32)-K32)","v":17.682884962198887},{"$f":"IF(Controls!$C$42=1,S32*$D32,0)","v":0.49118567742082864},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B32)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B32),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B32&'System Detail - Commercial'!C32,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.9828340232724637},{"$f":"IF(B32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B32)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B32&'System Detail - Commercial'!C32,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3750753578868234E-2},27.924392669518806,20.180655416471048,null,2021,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C32&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C32&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B32,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z32&AA32,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B32,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C32,'Long Term Regional Prices'!$A$4:$M$4,0))","v":21.203776715339536},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B32,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C32,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":13.567022097628698},{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B32),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D32),AM32*AC32*(1/(1-AD32))*AF32*(1-AJ32)-AH32)","v":15.27873918603135},0.42440460780409617,{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B32),0)),Hourly!$B$11:$B$8772,$C32,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D32),AN32*AC32*(1/(1-AD32))*AG32*(1-AK32)-AI32)","v":8.1920059534069996},0.22755313978807418,{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z32)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z32),0)),Hourly!$B$11:$B$8772,$AA32,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z32&'System Detail - Commercial'!AA32,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3842336737009164},{"$f":"IF(Z32<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z32)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA32,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z32&'System Detail - Commercial'!AA32,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.6961208027681068E-2},18.104338675564044,10.820753974923672,null,2021,4,{"$f":"IFERROR((('System Detail - Commercial'!Q32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AO32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":20.13760792260069},{"$f":"IFERROR((('System Detail - Commercial'!R32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AP32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":0.55937165288597057},{"$f":"IFERROR((('System Detail - Commercial'!S32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AQ32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":12.831991246594145},{"$f":"IFERROR((('System Detail - Commercial'!T32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AR32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":0.35644015818630964},{"$f":"IFERROR((('System Detail - Commercial'!U32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AS32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":2.1879938446025617},{"$f":"IFERROR((('System Detail - Commercial'!V32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AT32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":2.0280541408261459E-2},{"$f":"IFERROR((('System Detail - Commercial'!W32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AU32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":22.905253961497479},{"$f":"IFERROR((('System Detail - Commercial'!X32*'System Detail - Commercial'!$N32)+('System Detail - Commercial'!AV32*'System Detail - Commercial'!$AL32))/SUM('System Detail - Commercial'!$N32+'System Detail - Commercial'!$AL32),\"\")","v":15.396705790791279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q32:R32)*(1-Controls!$C$28))+(SUM(S32:T32)*Controls!$C$28))","v":25.917807892667476}]
[null,2021,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C33&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C33&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B33&C33,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B33,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C33,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.842312103763508},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B33,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C33,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.451621272080818},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B33),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D33),O33*E33*(1/(1-F33))*H33*(1-L33)-J33)","v":26.442650490047832},{"$f":"IF(Controls!$C$42=1,Q33*$D33,0)","v":0.73450973760908567},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B33),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D33),P33*E33*(1/(1-F33))*I33*(1-M33)-K33)","v":20.306210862242722},{"$f":"IF(Controls!$C$42=1,S33*$D33,0)","v":0.56405501475255804},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B33)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B33),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B33&'System Detail - Commercial'!C33,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B33)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B33&'System Detail - Commercial'!C33,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},27.177160227656916,20.87026587699528,null,2021,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C33&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C33&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B33,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z33&AA33,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B33,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C33,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.958620213612722},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B33,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C33,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.949629045712822},{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B33),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D33),AM33*AC33*(1/(1-AD33))*AF33*(1-AJ33)-AH33)","v":21.729984752280721},0.60360384087269581,{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B33),0)),Hourly!$B$11:$B$8772,$C33,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D33),AN33*AC33*(1/(1-AD33))*AG33*(1-AK33)-AI33)","v":17.101686634620417},0.47504146255669577,{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z33)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z33),0)),Hourly!$B$11:$B$8772,$AA33,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z33&'System Detail - Commercial'!AA33,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z33<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z33)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA33,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z33&'System Detail - Commercial'!AA33,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.333588593153419,17.576728097177114,null,2021,5,{"$f":"IFERROR((('System Detail - Commercial'!Q33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AO33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":23.756937757771954},{"$f":"IFERROR((('System Detail - Commercial'!R33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AP33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":0.65990745237221837},{"$f":"IFERROR((('System Detail - Commercial'!S33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AQ33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":18.479976624995601},{"$f":"IFERROR((('System Detail - Commercial'!T33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AR33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":0.513326861350615},{"$f":"IFERROR((('System Detail - Commercial'!U33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AS33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AT33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AU33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":24.416845210144171},{"$f":"IFERROR((('System Detail - Commercial'!X33*'System Detail - Commercial'!$N33)+('System Detail - Commercial'!AV33*'System Detail - Commercial'!$AL33))/SUM('System Detail - Commercial'!$N33+'System Detail - Commercial'!$AL33),\"\")","v":18.993303486346218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q33:R33)*(1-Controls!$C$28))+(SUM(S33:T33)*Controls!$C$28))","v":27.177160227656916}]
[null,2021,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C34&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C34&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B34&C34,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B34,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C34,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.133268566100945},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B34,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C34,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.862166178434265},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B34),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D34),O34*E34*(1/(1-F34))*H34*(1-L34)-J34)","v":25.461807177489327},{"$f":"IF(Controls!$C$42=1,Q34*$D34,0)","v":0.70726439908244576},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B34),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D34),P34*E34*(1/(1-F34))*I34*(1-M34)-K34)","v":21.913411479639308},{"$f":"IF(Controls!$C$42=1,S34*$D34,0)","v":0.60869896994961481},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B34)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B34),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B34&'System Detail - Commercial'!C34,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B34)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B34&'System Detail - Commercial'!C34,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.169071576571774,22.522110449588922,null,2021,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C34&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C34&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B34,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z34&AA34,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B34,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C34,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.1300117014477},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B34,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C34,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.492216621422994},{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B34),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D34),AM34*AC34*(1/(1-AD34))*AF34*(1-AJ34)-AH34)","v":20.618243217376634},0.57272248185768859,{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B34),0)),Hourly!$B$11:$B$8772,$C34,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D34),AN34*AC34*(1/(1-AD34))*AG34*(1-AK34)-AI34)","v":18.877419814376715},0.52436682471800555,{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z34)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z34),0)),Hourly!$B$11:$B$8772,$AA34,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z34&'System Detail - Commercial'!AA34,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z34<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z34)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA34,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z34&'System Detail - Commercial'!AA34,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.190965699234322,19.40178663909472,null,2021,6,{"$f":"IFERROR((('System Detail - Commercial'!Q34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AO34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":22.986207820098393},{"$f":"IFERROR((('System Detail - Commercial'!R34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AP34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":0.63849853027868098},{"$f":"IFERROR((('System Detail - Commercial'!S34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AQ34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":20.361682406282874},{"$f":"IFERROR((('System Detail - Commercial'!T34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AR34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":0.56559587349790341},{"$f":"IFERROR((('System Detail - Commercial'!U34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AS34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AT34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AU34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":23.624706350377075},{"$f":"IFERROR((('System Detail - Commercial'!X34*'System Detail - Commercial'!$N34)+('System Detail - Commercial'!AV34*'System Detail - Commercial'!$AL34))/SUM('System Detail - Commercial'!$N34+'System Detail - Commercial'!$AL34),\"\")","v":20.927278279780776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q34:R34)*(1-Controls!$C$28))+(SUM(S34:T34)*Controls!$C$28))","v":26.169071576571774}]
[null,2021,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C35&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C35&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B35&C35,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B35,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C35,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.496868047677957},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B35,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C35,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.468168213420242},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B35),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D35),O35*E35*(1/(1-F35))*H35*(1-L35)-J35)","v":30.471970359115456},{"$f":"IF(Controls!$C$42=1,Q35*$D35,0)","v":0.84643401996821699},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B35),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D35),P35*E35*(1/(1-F35))*I35*(1-M35)-K35)","v":28.73623853398195},{"$f":"IF(Controls!$C$42=1,S35*$D35,0)","v":0.7982197939427893},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B35)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B35),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B35&'System Detail - Commercial'!C35,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B35)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B35&'System Detail - Commercial'!C35,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},31.318404379083674,29.534458327924739,null,2021,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C35&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C35&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B35,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z35&AA35,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B35,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C35,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.419210828755681},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B35,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C35,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.425830998575538},{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B35),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D35),AM35*AC35*(1/(1-AD35))*AF35*(1-AJ35)-AH35)","v":20.80439836140626},0.57789339942691054,{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B35),0)),Hourly!$B$11:$B$8772,$C35,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D35),AN35*AC35*(1/(1-AD35))*AG35*(1-AK35)-AI35)","v":22.336994673719669},0.62046503632244998,{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z35)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z35),0)),Hourly!$B$11:$B$8772,$AA35,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z35&'System Detail - Commercial'!AA35,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z35<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z35)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA35,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z35&'System Detail - Commercial'!AA35,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.382291760833169,22.957459710042119,null,2021,7,{"$f":"IFERROR((('System Detail - Commercial'!Q35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AO35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.17039861843622},{"$f":"IFERROR((('System Detail - Commercial'!R35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AP35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":0.69916980870362966},{"$f":"IFERROR((('System Detail - Commercial'!S35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AQ35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.226975771902637},{"$f":"IFERROR((('System Detail - Commercial'!T35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AR35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":0.70074137847357099},{"$f":"IFERROR((('System Detail - Commercial'!U35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AS35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AT35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AU35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.86956842713985},{"$f":"IFERROR((('System Detail - Commercial'!X35*'System Detail - Commercial'!$N35)+('System Detail - Commercial'!AV35*'System Detail - Commercial'!$AL35))/SUM('System Detail - Commercial'!$N35+'System Detail - Commercial'!$AL35),\"\")","v":25.927717150376207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q35:R35)*(1-Controls!$C$28))+(SUM(S35:T35)*Controls!$C$28))","v":31.318404379083674}]
[null,2021,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C36&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C36&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B36&C36,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B36,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C36,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.753796757571521},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B36,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C36,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.518245813739728},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B36),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D36),O36*E36*(1/(1-F36))*H36*(1-L36)-J36)","v":29.539034891847237},{"$f":"IF(Controls!$C$42=1,Q36*$D36,0)","v":0.82051943982704334},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B36),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D36),P36*E36*(1/(1-F36))*I36*(1-M36)-K36)","v":28.737474342669419},{"$f":"IF(Controls!$C$42=1,S36*$D36,0)","v":0.79825412157250675},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B36)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B36),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B36&'System Detail - Commercial'!C36,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B36)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B36&'System Detail - Commercial'!C36,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.359554331674282,29.535728464241927,null,2021,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C36&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C36&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B36,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z36&AA36,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B36,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C36,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.621630234971228},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B36,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C36,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.322011416237547},{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B36),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D36),AM36*AC36*(1/(1-AD36))*AF36*(1-AJ36)-AH36)","v":22.167378197203938},0.61575352097316083,{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B36),0)),Hourly!$B$11:$B$8772,$C36,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D36),AN36*AC36*(1/(1-AD36))*AG36*(1-AK36)-AI36)","v":24.603388096311622},0.68341969507625033,{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z36)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z36),0)),Hourly!$B$11:$B$8772,$AA36,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z36&'System Detail - Commercial'!AA36,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z36<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z36)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA36,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z36&'System Detail - Commercial'!AA36,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.783131718177099,25.286807791387872,null,2021,8,{"$f":"IFERROR((('System Detail - Commercial'!Q36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AO36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":25.655043730153455},{"$f":"IFERROR((('System Detail - Commercial'!R36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AP36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":0.71263202021585803},{"$f":"IFERROR((('System Detail - Commercial'!S36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AQ36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":26.559299868781977},{"$f":"IFERROR((('System Detail - Commercial'!T36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AR36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":0.73774996137555449},{"$f":"IFERROR((('System Detail - Commercial'!U36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AS36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AT36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AU36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":26.367675750369315},{"$f":"IFERROR((('System Detail - Commercial'!X36*'System Detail - Commercial'!$N36)+('System Detail - Commercial'!AV36*'System Detail - Commercial'!$AL36))/SUM('System Detail - Commercial'!$N36+'System Detail - Commercial'!$AL36),\"\")","v":27.297049830157537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q36:R36)*(1-Controls!$C$28))+(SUM(S36:T36)*Controls!$C$28))","v":30.359554331674282}]
[null,2021,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C37&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C37&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B37&C37,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B37,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C37,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.180053863250865},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B37,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C37,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.799358014787416},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B37),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D37),O37*E37*(1/(1-F37))*H37*(1-L37)-J37)","v":25.485244524105038},{"$f":"IF(Controls!$C$42=1,Q37*$D37,0)","v":0.70791542910379091},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B37),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D37),P37*E37*(1/(1-F37))*I37*(1-M37)-K37)","v":21.812714595495972},{"$f":"IF(Controls!$C$42=1,S37*$D37,0)","v":0.60590186600657359},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B37)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B37),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B37&'System Detail - Commercial'!C37,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B37)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B37&'System Detail - Commercial'!C37,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.193159953208831,22.418616461502545,null,2021,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C37&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C37&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B37,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z37&AA37,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B37,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C37,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.797315002086833},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B37,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C37,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.814513371021238},{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B37),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D37),AM37*AC37*(1/(1-AD37))*AF37*(1-AJ37)-AH37)","v":20.119597134560667},0.55887135889303718,{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B37),0)),Hourly!$B$11:$B$8772,$C37,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D37),AN37*AC37*(1/(1-AD37))*AG37*(1-AK37)-AI37)","v":19.183266305360227},0.53286246421244687,{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z37)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z37),0)),Hourly!$B$11:$B$8772,$AA37,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z37&'System Detail - Commercial'!AA37,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z37<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z37)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA37,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z37&'System Detail - Commercial'!AA37,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},20.678468493453703,19.716128769572673,null,2021,9,{"$f":"IFERROR((('System Detail - Commercial'!Q37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AO37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":22.623565916348038},{"$f":"IFERROR((('System Detail - Commercial'!R37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AP37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":0.62842525832472229},{"$f":"IFERROR((('System Detail - Commercial'!S37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AQ37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":20.410342174090243},{"$f":"IFERROR((('System Detail - Commercial'!T37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AR37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":0.56694751838303936},{"$f":"IFERROR((('System Detail - Commercial'!U37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AS37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AT37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AU37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":23.25199117467276},{"$f":"IFERROR((('System Detail - Commercial'!X37*'System Detail - Commercial'!$N37)+('System Detail - Commercial'!AV37*'System Detail - Commercial'!$AL37))/SUM('System Detail - Commercial'!$N37+'System Detail - Commercial'!$AL37),\"\")","v":20.977289692473278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q37:R37)*(1-Controls!$C$28))+(SUM(S37:T37)*Controls!$C$28))","v":26.193159953208831}]
[null,2021,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C38&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C38&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B38&C38,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B38,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C38,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.551734047715456},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B38,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C38,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.079354209539748},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B38),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D38),O38*E38*(1/(1-F38))*H38*(1-L38)-J38)","v":26.191935510814496},{"$f":"IF(Controls!$C$42=1,Q38*$D38,0)","v":0.72754551162573899},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B38),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D38),P38*E38*(1/(1-F38))*I38*(1-M38)-K38)","v":18.67399235657615},{"$f":"IF(Controls!$C$42=1,S38*$D38,0)","v":0.51871612609731266},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B38)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B38),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B38&'System Detail - Commercial'!C38,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B38)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B38&'System Detail - Commercial'!C38,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.919481022440234,19.192708482673464,null,2021,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C38&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C38&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B38,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z38&AA38,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B38,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C38,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.32812598426538},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B38,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C38,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.490634832270327},{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B38),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D38),AM38*AC38*(1/(1-AD38))*AF38*(1-AJ38)-AH38)","v":22.191566022340353},0.61642539738362012,{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B38),0)),Hourly!$B$11:$B$8772,$C38,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D38),AN38*AC38*(1/(1-AD38))*AG38*(1-AK38)-AI38)","v":15.317835534981329},0.42549060517866083,{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z38)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z38),0)),Hourly!$B$11:$B$8772,$AA38,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z38&'System Detail - Commercial'!AA38,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z38<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z38)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA38,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z38&'System Detail - Commercial'!AA38,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.807991419723972,15.74332614015999,null,2021,10,{"$f":"IFERROR((('System Detail - Commercial'!Q38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AO38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":23.998184501006097},{"$f":"IFERROR((('System Detail - Commercial'!R38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AP38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":0.66660867478328667},{"$f":"IFERROR((('System Detail - Commercial'!S38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AQ38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":16.833519260862861},{"$f":"IFERROR((('System Detail - Commercial'!T38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AR38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":0.46759245333547134},{"$f":"IFERROR((('System Detail - Commercial'!U38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AS38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AT38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AU38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":24.664793175789381},{"$f":"IFERROR((('System Detail - Commercial'!X38*'System Detail - Commercial'!$N38)+('System Detail - Commercial'!AV38*'System Detail - Commercial'!$AL38))/SUM('System Detail - Commercial'!$N38+'System Detail - Commercial'!$AL38),\"\")","v":17.301111714198331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q38:R38)*(1-Controls!$C$28))+(SUM(S38:T38)*Controls!$C$28))","v":26.919481022440234}]
[null,2021,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C39&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C39&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B39&C39,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B39,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C39,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.783883507031902},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B39,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C39,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.458820567243681},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B39),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D39),O39*E39*(1/(1-F39))*H39*(1-L39)-J39)","v":31.561752288729991},{"$f":"IF(Controls!$C$42=1,Q39*$D39,0)","v":0.87670539686644289},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B39),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D39),P39*E39*(1/(1-F39))*I39*(1-M39)-K39)","v":24.410612389488772},{"$f":"IF(Controls!$C$42=1,S39*$D39,0)","v":0.67806487507100355},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B39)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B39),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B39&'System Detail - Commercial'!C39,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.171739269759524},{"$f":"IF(B39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B39)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B39&'System Detail - Commercial'!C39,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.3484536202882638},52.958650575644221,45.608870154607565,null,2021,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C39&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C39&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B39,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z39&AA39,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B39,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C39,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.657114311552856},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B39,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C39,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.92785172159439},{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B39),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D39),AM39*AC39*(1/(1-AD39))*AF39*(1-AJ39)-AH39)","v":27.653731033613692},0.76815048223159721,{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B39),0)),Hourly!$B$11:$B$8772,$C39,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D39),AN39*AC39*(1/(1-AD39))*AG39*(1-AK39)-AI39)","v":19.853742161579657},0.55148658229812486,{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z39)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z39),0)),Hourly!$B$11:$B$8772,$AA39,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z39&'System Detail - Commercial'!AA39,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.7546546844690107},{"$f":"IF(Z39<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z39)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA39,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z39&'System Detail - Commercial'!AA39,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.16370312242379961},36.3402393227381,28.323586550770592,null,2021,11,{"$f":"IFERROR((('System Detail - Commercial'!Q39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AO39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":29.477474286001293},{"$f":"IFERROR((('System Detail - Commercial'!R39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AP39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":0.81880944239452513},{"$f":"IFERROR((('System Detail - Commercial'!S39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AQ39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":21.980281601270576},{"$f":"IFERROR((('System Detail - Commercial'!T39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AR39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":0.61055645225880162},{"$f":"IFERROR((('System Detail - Commercial'!U39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AS39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":13.082627490937917},{"$f":"IFERROR((('System Detail - Commercial'!V39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AT39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":0.71658668809388293},{"$f":"IFERROR((('System Detail - Commercial'!W39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AU39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":44.095497907427621},{"$f":"IFERROR((('System Detail - Commercial'!X39*'System Detail - Commercial'!$N39)+('System Detail - Commercial'!AV39*'System Detail - Commercial'!$AL39))/SUM('System Detail - Commercial'!$N39+'System Detail - Commercial'!$AL39),\"\")","v":36.390052232561182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q39:R39)*(1-Controls!$C$28))+(SUM(S39:T39)*Controls!$C$28))","v":32.438457685596433}]
[null,2021,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C40&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C40&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B40&C40,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B40,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C40,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.512332688720079},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B40,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C40,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.651078408483343},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B40),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D40),O40*E40*(1/(1-F40))*H40*(1-L40)-J40)","v":48.479872058673493},{"$f":"IF(Controls!$C$42=1,Q40*$D40,0)","v":1.3466478376870872},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B40),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D40),P40*E40*(1/(1-F40))*I40*(1-M40)-K40)","v":27.493581531940613},{"$f":"IF(Controls!$C$42=1,S40*$D40,0)","v":0.76370193542285758},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B40)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B40),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B40&'System Detail - Commercial'!C40,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":127.343460769549},{"$f":"IF(B40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B40)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B40&'System Detail - Commercial'!C40,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.272722701314688},189.44270336722425,167.87346693822715,null,2021,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.1940642886823831,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C40&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C40&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.250438490619374},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B40,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":8.9949358421056989},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z40&AA40,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B40,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C40,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.664904116359502},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B40,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C40,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.366881593975766},{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B40),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D40),AM40*AC40*(1/(1-AD40))*AF40*(1-AJ40)-AH40)","v":43.518980970342014},1.2088468705348336,{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B40),0)),Hourly!$B$11:$B$8772,$C40,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D40),AN40*AC40*(1/(1-AD40))*AG40*(1-AK40)-AI40)","v":21.916332533382633},0.60878010941100735,{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z40)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z40),0)),Hourly!$B$11:$B$8772,$AA40,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z40&'System Detail - Commercial'!AA40,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":83.133945109173354},{"$f":"IF(Z40<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z40)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA40,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z40&'System Detail - Commercial'!AA40,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":7.970367458233266},135.83214040828346,113.62942521020027,null,2021,12,{"$f":"IFERROR((('System Detail - Commercial'!Q40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AO40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":45.972755057043607},{"$f":"IFERROR((('System Detail - Commercial'!R40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AP40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":1.2770064886961634},{"$f":"IFERROR((('System Detail - Commercial'!S40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AQ40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":24.674971822991953},{"$f":"IFERROR((('System Detail - Commercial'!T40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AR40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":0.68540810937385799},{"$f":"IFERROR((('System Detail - Commercial'!U40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AS40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":105.00101737129464},{"$f":"IFERROR((('System Detail - Commercial'!V40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AT40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":10.098414137606873},{"$f":"IFERROR((('System Detail - Commercial'!W40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AU40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":162.34919305464126},{"$f":"IFERROR((('System Detail - Commercial'!X40*'System Detail - Commercial'!$N40)+('System Detail - Commercial'!AV40*'System Detail - Commercial'!$AL40))/SUM('System Detail - Commercial'!$N40+'System Detail - Commercial'!$AL40),\"\")","v":140.45981144126733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q40:R40)*(1-Controls!$C$28))+(SUM(S40:T40)*Controls!$C$28))","v":49.82651989636058}]
[null,2022,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C41&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C41&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B41&C41,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B41,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C41,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.357200282992579},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B41,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C41,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.663764425249504},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B41),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D41),O41*E41*(1/(1-F41))*H41*(1-L41)-J41)","v":77.570273632363836},{"$f":"IF(Controls!$C$42=1,Q41*$D41,0)","v":2.1547053822541931},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B41),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D41),P41*E41*(1/(1-F41))*I41*(1-M41)-K41)","v":44.154006299520724},{"$f":"IF(Controls!$C$42=1,S41*$D41,0)","v":1.2264862629280329},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B41)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B41),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B41&'System Detail - Commercial'!C41,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":257.56254817333809},{"$f":"IF(B41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B41)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B41&'System Detail - Commercial'!C41,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":29.349184881346329},366.63671206930246,332.29222561713317,null,2022,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C41&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C41&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B41,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z41&AA41,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B41,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C41,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.582037704482261},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B41,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C41,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.606726539087145},{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B41),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D41),AM41*AC41*(1/(1-AD41))*AF41*(1-AJ41)-AH41)","v":57.980893492223217},1.6105621061452142,{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B41),0)),Hourly!$B$11:$B$8772,$C41,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D41),AN41*AC41*(1/(1-AD41))*AG41*(1-AK41)-AI41)","v":28.515846488949975},0.7920978621330983,{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z41)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z41),0)),Hourly!$B$11:$B$8772,$AA41,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z41&'System Detail - Commercial'!AA41,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":107.54542710951426},{"$f":"IF(Z41<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z41)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA41,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z41&'System Detail - Commercial'!AA41,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.984803709210343},179.12168641709306,148.8381751698077,null,2022,1,{"$f":"IFERROR((('System Detail - Commercial'!Q41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AO41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":66.827710329706079},{"$f":"IFERROR((('System Detail - Commercial'!R41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AP41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":1.8563042308395918},{"$f":"IFERROR((('System Detail - Commercial'!S41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AQ41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":35.578241242110956},{"$f":"IFERROR((('System Detail - Commercial'!T41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AR41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":0.98827326894371392},{"$f":"IFERROR((('System Detail - Commercial'!U41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AS41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":175.29509468672501},{"$f":"IFERROR((('System Detail - Commercial'!V41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AT41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":19.826782303078208},{"$f":"IFERROR((('System Detail - Commercial'!W41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AU41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":263.80589155034892},{"$f":"IFERROR((('System Detail - Commercial'!X41*'System Detail - Commercial'!$N41)+('System Detail - Commercial'!AV41*'System Detail - Commercial'!$AL41))/SUM('System Detail - Commercial'!$N41+'System Detail - Commercial'!$AL41),\"\")","v":231.6883915008579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q41:R41)*(1-Controls!$C$28))+(SUM(S41:T41)*Controls!$C$28))","v":79.724979014618029}]
[null,2022,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C42&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C42&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B42&C42,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B42,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C42,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.445127667258888},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B42,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C42,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.302742583528236},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B42),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D42),O42*E42*(1/(1-F42))*H42*(1-L42)-J42)","v":72.755753173172479},{"$f":"IF(Controls!$C$42=1,Q42*$D42,0)","v":2.0209702197928818},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B42),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D42),P42*E42*(1/(1-F42))*I42*(1-M42)-K42)","v":35.992743359285917},{"$f":"IF(Controls!$C$42=1,S42*$D42,0)","v":0.99978708604155653},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B42)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B42),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B42&'System Detail - Commercial'!C42,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":174.1818506260189},{"$f":"IF(B42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B42)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B42&'System Detail - Commercial'!C42,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.407404530509529},264.36597854949383,226.5817856018559,null,2022,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C42&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C42&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B42,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z42&AA42,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B42,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C42,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.700686982889238},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B42,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C42,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.93227804472065},{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B42),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D42),AM42*AC42*(1/(1-AD42))*AF42*(1-AJ42)-AH42)","v":54.643430325939249},1.5178558475396386,{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B42),0)),Hourly!$B$11:$B$8772,$C42,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D42),AN42*AC42*(1/(1-AD42))*AG42*(1-AK42)-AI42)","v":26.467138167832061},0.7351899431652843,{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z42)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z42),0)),Hourly!$B$11:$B$8772,$AA42,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z42&'System Detail - Commercial'!AA42,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":114.0586554170183},{"$f":"IF(Z42<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z42)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA42,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z42&'System Detail - Commercial'!AA42,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.227712614668427},181.44765420516561,152.48869614268409,null,2022,2,{"$f":"IFERROR((('System Detail - Commercial'!Q42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AO42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":63.268345967478886},{"$f":"IFERROR((('System Detail - Commercial'!R42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AP42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":1.7574341200411829},{"$f":"IFERROR((('System Detail - Commercial'!S42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AQ42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":31.003140639952946},{"$f":"IFERROR((('System Detail - Commercial'!T42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AR42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":0.86118858263017595},{"$f":"IFERROR((('System Detail - Commercial'!U42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AS42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":142.68874837368526},{"$f":"IFERROR((('System Detail - Commercial'!V42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AT42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":13.218042098402284},{"$f":"IFERROR((('System Detail - Commercial'!W42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AU42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":220.93257055960763},{"$f":"IFERROR((('System Detail - Commercial'!X42*'System Detail - Commercial'!$N42)+('System Detail - Commercial'!AV42*'System Detail - Commercial'!$AL42))/SUM('System Detail - Commercial'!$N42+'System Detail - Commercial'!$AL42),\"\")","v":187.77111969467066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q42:R42)*(1-Controls!$C$28))+(SUM(S42:T42)*Controls!$C$28))","v":74.776723392965366}]
[null,2022,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C43&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C43&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B43&C43,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B43,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C43,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.192419261828881},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B43,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C43,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.815816906431564},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B43),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D43),O43*E43*(1/(1-F43))*H43*(1-L43)-J43)","v":43.015884821858663},{"$f":"IF(Controls!$C$42=1,Q43*$D43,0)","v":1.1948721360371051},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B43),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D43),P43*E43*(1/(1-F43))*I43*(1-M43)-K43)","v":28.779881299355885},{"$f":"IF(Controls!$C$42=1,S43*$D43,0)","v":0.7994320792299775},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B43)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B43),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B43&'System Detail - Commercial'!C43,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":76.69708457627776},{"$f":"IF(B43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B43)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B43&'System Detail - Commercial'!C43,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.8801990995664983},128.78804063374002,114.15659705443012,null,2022,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C43&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C43&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B43,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z43&AA43,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B43,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C43,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.956852197054289},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B43,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C43,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.289602781737994},{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B43),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D43),AM43*AC43*(1/(1-AD43))*AF43*(1-AJ43)-AH43)","v":36.515143290261292},1.014298030637377,{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B43),0)),Hourly!$B$11:$B$8772,$C43,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D43),AN43*AC43*(1/(1-AD43))*AG43*(1-AK43)-AI43)","v":22.910257702905344},0.63638882873148384,{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z43)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z43),0)),Hourly!$B$11:$B$8772,$AA43,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z43&'System Detail - Commercial'!AA43,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.37255193126888},{"$f":"IF(Z43<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z43)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA43,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z43&'System Detail - Commercial'!AA43,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.97441707035442748},53.876410322521977,39.893615533260139,null,2022,3,{"$f":"IFERROR((('System Detail - Commercial'!Q43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AO43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":39.730563832771821},{"$f":"IFERROR((('System Detail - Commercial'!R43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AP43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":1.1036142548135865},{"$f":"IFERROR((('System Detail - Commercial'!S43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AQ43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":25.813512385020669},{"$f":"IFERROR((('System Detail - Commercial'!T43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AR43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":0.71703387736514745},{"$f":"IFERROR((('System Detail - Commercial'!U43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AS43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":45.705116465359296},{"$f":"IFERROR((('System Detail - Commercial'!V43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AT43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":4.390180224588355},{"$f":"IFERROR((('System Detail - Commercial'!W43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AU43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":90.929474777533059},{"$f":"IFERROR((('System Detail - Commercial'!X43*'System Detail - Commercial'!$N43)+('System Detail - Commercial'!AV43*'System Detail - Commercial'!$AL43))/SUM('System Detail - Commercial'!$N43+'System Detail - Commercial'!$AL43),\"\")","v":76.625842952333457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q43:R43)*(1-Controls!$C$28))+(SUM(S43:T43)*Controls!$C$28))","v":44.210756957895768}]
[null,2022,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C44&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C44&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B44&C44,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B44,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C44,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.428533615329702},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B44,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C44,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.567246716164359},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B44),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D44),O44*E44*(1/(1-F44))*H44*(1-L44)-J44)","v":26.119908707151392},{"$f":"IF(Controls!$C$42=1,Q44*$D44,0)","v":0.72554478977377035},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B44),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D44),P44*E44*(1/(1-F44))*I44*(1-M44)-K44)","v":20.621255116895266},{"$f":"IF(Controls!$C$42=1,S44*$D44,0)","v":0.57280614478421599},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B44)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B44),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B44&'System Detail - Commercial'!C44,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.0014229538832824},{"$f":"IF(B44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B44)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B44&'System Detail - Commercial'!C44,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4208221205736499E-2},28.871084672014181,23.219692436768501,null,2022,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C44&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C44&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B44,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z44&AA44,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B44,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C44,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.65226407044571},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B44,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C44,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.809174354417802},{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B44),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D44),AM44*AC44*(1/(1-AD44))*AF44*(1-AJ44)-AH44)","v":21.543302671533844},0.59841828633846661,{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B44),0)),Hourly!$B$11:$B$8772,$C44,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D44),AN44*AC44*(1/(1-AD44))*AG44*(1-AK44)-AI44)","v":18.362019036253674},0.51005029882945463,{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z44)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z44),0)),Hourly!$B$11:$B$8772,$AA44,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z44&'System Detail - Commercial'!AA44,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4061326493399258},{"$f":"IF(Z44<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z44)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA44,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z44&'System Detail - Commercial'!AA44,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.7287900970685024E-2},24.565141508182926,21.295489885393742,null,2022,4,{"$f":"IFERROR((('System Detail - Commercial'!Q44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AO44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":23.679052154822038},{"$f":"IFERROR((('System Detail - Commercial'!R44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AP44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":0.65774398794160838},{"$f":"IFERROR((('System Detail - Commercial'!S44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AQ44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":19.41632920721975},{"$f":"IFERROR((('System Detail - Commercial'!T44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AR44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":0.53933636027500997},{"$f":"IFERROR((('System Detail - Commercial'!U44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AS44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":2.2172681247934922},{"$f":"IFERROR((('System Detail - Commercial'!V44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AT44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":2.0517383747042376E-2},{"$f":"IFERROR((('System Detail - Commercial'!W44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AU44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":26.574581651304179},{"$f":"IFERROR((('System Detail - Commercial'!X44*'System Detail - Commercial'!$N44)+('System Detail - Commercial'!AV44*'System Detail - Commercial'!$AL44))/SUM('System Detail - Commercial'!$N44+'System Detail - Commercial'!$AL44),\"\")","v":22.193451076035299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q44:R44)*(1-Controls!$C$28))+(SUM(S44:T44)*Controls!$C$28))","v":26.845453496925163}]
[null,2022,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C45&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C45&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B45&C45,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B45,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C45,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.498378081602198},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B45,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C45,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.894923525811539},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B45),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D45),O45*E45*(1/(1-F45))*H45*(1-L45)-J45)","v":25.859326096625988},{"$f":"IF(Controls!$C$42=1,Q45*$D45,0)","v":0.71830646603029613},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B45),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D45),P45*E45*(1/(1-F45))*I45*(1-M45)-K45)","v":19.502002454337045},{"$f":"IF(Controls!$C$42=1,S45*$D45,0)","v":0.54171614570098026},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B45)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B45),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B45&'System Detail - Commercial'!C45,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B45)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B45&'System Detail - Commercial'!C45,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.577632562656284,20.043718600038027,null,2022,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C45&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C45&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B45,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z45&AA45,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B45,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C45,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.854158261521587},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B45,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C45,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.182310161236952},{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B45),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D45),AM45*AC45*(1/(1-AD45))*AF45*(1-AJ45)-AH45)","v":21.403794213636822},0.59454309535325289,{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B45),0)),Hourly!$B$11:$B$8772,$C45,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D45),AN45*AC45*(1/(1-AD45))*AG45*(1-AK45)-AI45)","v":16.013390740305585},0.44481136394857446,{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z45)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z45),0)),Hourly!$B$11:$B$8772,$AA45,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z45&'System Detail - Commercial'!AA45,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z45<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z45)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA45,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z45&'System Detail - Commercial'!AA45,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.998337308990074,16.458202104254159,null,2022,5,{"$f":"IFERROR((('System Detail - Commercial'!Q45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AO45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":23.415969902728708},{"$f":"IFERROR((('System Detail - Commercial'!R45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AP45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":0.65043623049772403},{"$f":"IFERROR((('System Detail - Commercial'!S45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AQ45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":17.588892804706891},{"$f":"IFERROR((('System Detail - Commercial'!T45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AR45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":0.4885748137722416},{"$f":"IFERROR((('System Detail - Commercial'!U45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AS45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AT45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AU45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":24.066406133226426},{"$f":"IFERROR((('System Detail - Commercial'!X45*'System Detail - Commercial'!$N45)+('System Detail - Commercial'!AV45*'System Detail - Commercial'!$AL45))/SUM('System Detail - Commercial'!$N45+'System Detail - Commercial'!$AL45),\"\")","v":18.07746761847913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q45:R45)*(1-Controls!$C$28))+(SUM(S45:T45)*Controls!$C$28))","v":26.577632562656284}]
[null,2022,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C46&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C46&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B46&C46,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B46,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C46,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.416334081233533},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B46,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C46,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.777479394238242},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B46),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D46),O46*E46*(1/(1-F46))*H46*(1-L46)-J46)","v":25.59056335157636},{"$f":"IF(Controls!$C$42=1,Q46*$D46,0)","v":0.71084091890521506},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B46),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D46),P46*E46*(1/(1-F46))*I46*(1-M46)-K46)","v":21.705801705975897},{"$f":"IF(Controls!$C$42=1,S46*$D46,0)","v":0.60293209720605279},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B46)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B46),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B46&'System Detail - Commercial'!C46,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B46)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B46&'System Detail - Commercial'!C46,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.301404270481576,22.308733803181951,null,2022,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C46&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C46&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B46,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z46&AA46,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B46,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C46,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.447046972860875},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B46,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C46,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.648031044529848},{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B46),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D46),AM46*AC46*(1/(1-AD46))*AF46*(1-AJ46)-AH46)","v":20.783136751949606},0.57730280586334048,{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B46),0)),Hourly!$B$11:$B$8772,$C46,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D46),AN46*AC46*(1/(1-AD46))*AG46*(1-AK46)-AI46)","v":18.954331591830581},0.52650323874722516,{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z46)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z46),0)),Hourly!$B$11:$B$8772,$AA46,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z46&'System Detail - Commercial'!AA46,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z46<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z46)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA46,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z46&'System Detail - Commercial'!AA46,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.360439557812946,19.480834830577805,null,2022,6,{"$f":"IFERROR((('System Detail - Commercial'!Q46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AO46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":23.133434200656019},{"$f":"IFERROR((('System Detail - Commercial'!R46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AP46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":0.64258810557270141},{"$f":"IFERROR((('System Detail - Commercial'!S46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AQ46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":20.299494758746071},{"$f":"IFERROR((('System Detail - Commercial'!T46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AR46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":0.56386845843820754},{"$f":"IFERROR((('System Detail - Commercial'!U46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AS46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AT46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AU46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":23.776022306228722},{"$f":"IFERROR((('System Detail - Commercial'!X46*'System Detail - Commercial'!$N46)+('System Detail - Commercial'!AV46*'System Detail - Commercial'!$AL46))/SUM('System Detail - Commercial'!$N46+'System Detail - Commercial'!$AL46),\"\")","v":20.863363217184276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q46:R46)*(1-Controls!$C$28))+(SUM(S46:T46)*Controls!$C$28))","v":26.301404270481576}]
[null,2022,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C47&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C47&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B47&C47,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B47,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C47,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.839715455815707},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B47,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C47,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.323921560189309},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B47),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D47),O47*E47*(1/(1-F47))*H47*(1-L47)-J47)","v":30.708997109640126},{"$f":"IF(Controls!$C$42=1,Q47*$D47,0)","v":0.85301802168921448},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B47),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D47),P47*E47*(1/(1-F47))*I47*(1-M47)-K47)","v":28.498761183216814},{"$f":"IF(Controls!$C$42=1,S47*$D47,0)","v":0.7916232756904209},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B47)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B47),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B47&'System Detail - Commercial'!C47,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B47)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B47&'System Detail - Commercial'!C47,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},31.562015131329339,29.290384458907234,null,2022,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C47&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C47&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B47,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z47&AA47,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B47,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C47,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.594949765350133},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B47,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C47,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.116595762455663},{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B47),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D47),AM47*AC47*(1/(1-AD47))*AF47*(1-AJ47)-AH47)","v":20.798677934688051},0.57773450048713193,{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B47),0)),Hourly!$B$11:$B$8772,$C47,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D47),AN47*AC47*(1/(1-AD47))*AG47*(1-AK47)-AI47)","v":21.853022079581329},0.60702150564218282,{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z47)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z47),0)),Hourly!$B$11:$B$8772,$AA47,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z47&'System Detail - Commercial'!AA47,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z47<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z47)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA47,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z47&'System Detail - Commercial'!AA47,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.376412435175183,22.460043585223513,null,2022,7,{"$f":"IFERROR((('System Detail - Commercial'!Q47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AO47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":25.061180805635178},{"$f":"IFERROR((('System Detail - Commercial'!R47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AP47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":0.69613601498265132},{"$f":"IFERROR((('System Detail - Commercial'!S47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AQ47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":24.711404489747132},{"$f":"IFERROR((('System Detail - Commercial'!T47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AR47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":0.68642011641561862},{"$f":"IFERROR((('System Detail - Commercial'!U47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AS47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AT47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AU47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":25.757316820617831},{"$f":"IFERROR((('System Detail - Commercial'!X47*'System Detail - Commercial'!$N47)+('System Detail - Commercial'!AV47*'System Detail - Commercial'!$AL47))/SUM('System Detail - Commercial'!$N47+'System Detail - Commercial'!$AL47),\"\")","v":25.397824606162743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q47:R47)*(1-Controls!$C$28))+(SUM(S47:T47)*Controls!$C$28))","v":31.562015131329339}]
[null,2022,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C48&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C48&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B48&C48,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B48,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C48,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.493127008008294},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B48,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C48,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.741445957326018},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B48),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D48),O48*E48*(1/(1-F48))*H48*(1-L48)-J48)","v":29.045059395859358},{"$f":"IF(Controls!$C$42=1,Q48*$D48,0)","v":0.80679805391378423},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B48),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D48),P48*E48*(1/(1-F48))*I48*(1-M48)-K48)","v":27.705070744966044},{"$f":"IF(Controls!$C$42=1,S48*$D48,0)","v":0.76957656914858508},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B48)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B48),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B48&'System Detail - Commercial'!C48,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B48)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B48&'System Detail - Commercial'!C48,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},29.851857449773142,28.47464731411463,null,2022,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C48&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C48&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B48,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z48&AA48,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B48,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C48,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.523585615500984},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B48,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C48,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.64600301285753},{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B48),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D48),AM48*AC48*(1/(1-AD48))*AF48*(1-AJ48)-AH48)","v":21.838459619730745},0.60661699745690001,{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B48),0)),Hourly!$B$11:$B$8772,$C48,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D48),AN48*AC48*(1/(1-AD48))*AG48*(1-AK48)-AI48)","v":23.688073020463492},0.65799456470046269,{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z48)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z48),0)),Hourly!$B$11:$B$8772,$AA48,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z48&'System Detail - Commercial'!AA48,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z48<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z48)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA48,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z48&'System Detail - Commercial'!AA48,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.445076617187645,24.346067585163954,null,2022,8,{"$f":"IFERROR((('System Detail - Commercial'!Q48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AO48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":25.403014347708336},{"$f":"IFERROR((('System Detail - Commercial'!R48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AP48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":0.70563128344632653},{"$f":"IFERROR((('System Detail - Commercial'!S48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AQ48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":25.674975120755079},{"$f":"IFERROR((('System Detail - Commercial'!T48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AR48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":0.71318566367480285},{"$f":"IFERROR((('System Detail - Commercial'!U48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AS48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AT48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AU48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":26.108645631154662},{"$f":"IFERROR((('System Detail - Commercial'!X48*'System Detail - Commercial'!$N48)+('System Detail - Commercial'!AV48*'System Detail - Commercial'!$AL48))/SUM('System Detail - Commercial'!$N48+'System Detail - Commercial'!$AL48),\"\")","v":26.388160784429878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q48:R48)*(1-Controls!$C$28))+(SUM(S48:T48)*Controls!$C$28))","v":29.851857449773142}]
[null,2022,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C49&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C49&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B49&C49,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B49,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C49,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.341124425816414},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B49,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C49,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.221648133806223},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B49),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D49),O49*E49*(1/(1-F49))*H49*(1-L49)-J49)","v":25.463182763482681},{"$f":"IF(Controls!$C$42=1,Q49*$D49,0)","v":0.70730260937106326},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B49),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D49),P49*E49*(1/(1-F49))*I49*(1-M49)-K49)","v":20.982752487486206},{"$f":"IF(Controls!$C$42=1,S49*$D49,0)","v":0.582847624511033},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B49)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B49),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B49&'System Detail - Commercial'!C49,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B49)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B49&'System Detail - Commercial'!C49,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.170485372853744,21.565600111997238,null,2022,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C49&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C49&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B49,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z49&AA49,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B49,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C49,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.024857017759327},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B49,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C49,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.21400670619721},{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B49),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D49),AM49*AC49*(1/(1-AD49))*AF49*(1-AJ49)-AH49)","v":20.17867173466027},0.56051230139367081,{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B49),0)),Hourly!$B$11:$B$8772,$C49,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D49),AN49*AC49*(1/(1-AD49))*AG49*(1-AK49)-AI49)","v":18.320568890549353},0.50889891895334893,{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z49)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z49),0)),Hourly!$B$11:$B$8772,$AA49,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z49&'System Detail - Commercial'!AA49,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z49<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z49)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA49,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z49&'System Detail - Commercial'!AA49,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},20.739184036053942,18.829467809502702,null,2022,9,{"$f":"IFERROR((('System Detail - Commercial'!Q49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AO49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":22.644776881444063},{"$f":"IFERROR((('System Detail - Commercial'!R49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AP49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":0.62901444511645399},{"$f":"IFERROR((('System Detail - Commercial'!S49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AQ49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":19.562921235786554},{"$f":"IFERROR((('System Detail - Commercial'!T49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AR49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":0.5434083148802682},{"$f":"IFERROR((('System Detail - Commercial'!U49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AS49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AT49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AU49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":23.273791326560513},{"$f":"IFERROR((('System Detail - Commercial'!X49*'System Detail - Commercial'!$N49)+('System Detail - Commercial'!AV49*'System Detail - Commercial'!$AL49))/SUM('System Detail - Commercial'!$N49+'System Detail - Commercial'!$AL49),\"\")","v":20.106329550666821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q49:R49)*(1-Controls!$C$28))+(SUM(S49:T49)*Controls!$C$28))","v":26.170485372853744}]
[null,2022,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C50&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C50&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B50&C50,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B50,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C50,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.193598612456611},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B50,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C50,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.011181353800023},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B50),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D50),O50*E50*(1/(1-F50))*H50*(1-L50)-J50)","v":25.575898813645001},{"$f":"IF(Controls!$C$42=1,Q50*$D50,0)","v":0.71043357524985129},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B50),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D50),P50*E50*(1/(1-F50))*I50*(1-M50)-K50)","v":18.458694018483587},{"$f":"IF(Controls!$C$42=1,S50*$D50,0)","v":0.51273568454212293},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B50)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B50),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B50&'System Detail - Commercial'!C50,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B50)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B50&'System Detail - Commercial'!C50,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.286332388894852,18.971429703025709,null,2022,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C50&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C50&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B50,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z50&AA50,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B50,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C50,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.272382101786935},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B50,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C50,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":19.763030122422524},{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B50),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D50),AM50*AC50*(1/(1-AD50))*AF50*(1-AJ50)-AH50)","v":20.754335993687008},0.57650279387504288,{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B50),0)),Hourly!$B$11:$B$8772,$C50,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D50),AN50*AC50*(1/(1-AD50))*AG50*(1-AK50)-AI50)","v":15.522461460265653},0.4311745941851779,{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z50)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z50),0)),Hourly!$B$11:$B$8772,$AA50,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z50&'System Detail - Commercial'!AA50,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z50<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z50)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA50,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z50&'System Detail - Commercial'!AA50,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.330838787562051,15.953636054450831,null,2022,10,{"$f":"IFERROR((('System Detail - Commercial'!Q50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AO50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":22.931815976893848},{"$f":"IFERROR((('System Detail - Commercial'!R50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AP50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":0.63698766288302089},{"$f":"IFERROR((('System Detail - Commercial'!S50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AQ50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":16.84850197042859},{"$f":"IFERROR((('System Detail - Commercial'!T50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AR50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":0.46800863499154016},{"$f":"IFERROR((('System Detail - Commercial'!U50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AS50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AT50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AU50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":23.568803639776863},{"$f":"IFERROR((('System Detail - Commercial'!X50*'System Detail - Commercial'!$N50)+('System Detail - Commercial'!AV50*'System Detail - Commercial'!$AL50))/SUM('System Detail - Commercial'!$N50+'System Detail - Commercial'!$AL50),\"\")","v":17.316510605420131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q50:R50)*(1-Controls!$C$28))+(SUM(S50:T50)*Controls!$C$28))","v":26.286332388894852}]
[null,2022,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C51&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C51&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B51&C51,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B51,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C51,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.094282113104157},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B51,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C51,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.129357721185901},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B51),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D51),O51*E51*(1/(1-F51))*H51*(1-L51)-J51)","v":33.00051530699767},{"$f":"IF(Controls!$C$42=1,Q51*$D51,0)","v":0.91667058293684789},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B51),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D51),P51*E51*(1/(1-F51))*I51*(1-M51)-K51)","v":25.181913508602058},{"$f":"IF(Controls!$C$42=1,S51*$D51,0)","v":0.6994896631356764},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B51)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B51),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B51&'System Detail - Commercial'!C51,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.337434362932495},{"$f":"IF(B51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B51)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B51&'System Detail - Commercial'!C51,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.3744264331325702},54.629046685999583,46.593263967802798,null,2022,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C51&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C51&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B51,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z51&AA51,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B51,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C51,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.933481182139104},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B51,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C51,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.562478879837737},{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B51),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D51),AM51*AC51*(1/(1-AD51))*AF51*(1-AJ51)-AH51)","v":29.045859454211939},0.80682027750482888,{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B51),0)),Hourly!$B$11:$B$8772,$C51,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D51),AN51*AC51*(1/(1-AD51))*AG51*(1-AK51)-AI51)","v":20.557629433124244},0.57103878472666647,{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z51)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z51),0)),Hourly!$B$11:$B$8772,$AA51,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z51&'System Detail - Commercial'!AA51,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":7.8367242012327143},{"$f":"IF(Z51<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z51)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA51,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z51&'System Detail - Commercial'!AA51,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.16685623833136271},37.856260171280844,29.132248657414991,null,2022,11,{"$f":"IFERROR((('System Detail - Commercial'!Q51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AO51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":30.89136551884528},{"$f":"IFERROR((('System Detail - Commercial'!R51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AP51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":0.85808375337310439},{"$f":"IFERROR((('System Detail - Commercial'!S51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AQ51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":22.715628668347225},{"$f":"IFERROR((('System Detail - Commercial'!T51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AR51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":0.63098252798420451},{"$f":"IFERROR((('System Detail - Commercial'!U51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AS51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":13.203722276692613},{"$f":"IFERROR((('System Detail - Commercial'!V51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AT51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":0.73038899590525952},{"$f":"IFERROR((('System Detail - Commercial'!W51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AU51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":45.68356054481626},{"$f":"IFERROR((('System Detail - Commercial'!X51*'System Detail - Commercial'!$N51)+('System Detail - Commercial'!AV51*'System Detail - Commercial'!$AL51))/SUM('System Detail - Commercial'!$N51+'System Detail - Commercial'!$AL51),\"\")","v":37.280722468929305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q51:R51)*(1-Controls!$C$28))+(SUM(S51:T51)*Controls!$C$28))","v":33.917185889934515}]
[null,2022,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C52&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C52&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B52&C52,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B52,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C52,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.452784222047384},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B52,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C52,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.890478615912276},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B52),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D52),O52*E52*(1/(1-F52))*H52*(1-L52)-J52)","v":50.789135552337797},{"$f":"IF(Controls!$C$42=1,Q52*$D52,0)","v":1.4107933182409369},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B52),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D52),P52*E52*(1/(1-F52))*I52*(1-M52)-K52)","v":27.732969627487172},{"$f":"IF(Controls!$C$42=1,S52*$D52,0)","v":0.77035152931711637},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B52)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B52),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B52&'System Detail - Commercial'!C52,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":129.25971507217514},{"$f":"IF(B52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B52)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B52&'System Detail - Commercial'!C52,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.509109867336148},193.96875381009002,170.27214609631559,null,2022,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C52&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C52&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.352942875525567},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B52,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.084885200526756},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z52&AA52,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B52,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C52,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.480934716666603},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B52,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C52,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.286821903194333},{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B52),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D52),AM52*AC52*(1/(1-AD52))*AF52*(1-AJ52)-AH52)","v":44.512580188446449},1.2364465357519479,{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B52),0)),Hourly!$B$11:$B$8772,$C52,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D52),AN52*AC52*(1/(1-AD52))*AG52*(1-AK52)-AI52)","v":21.72495987796329},0.60346426261378405,{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z52)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z52),0)),Hourly!$B$11:$B$8772,$AA52,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z52&'System Detail - Commercial'!AA52,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":84.35152010246108},{"$f":"IF(Z52<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z52)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA52,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z52&'System Detail - Commercial'!AA52,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.1238861697250204},138.22443299638448,114.80383041276318,null,2022,12,{"$f":"IFERROR((('System Detail - Commercial'!Q52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AO52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":47.347153578590927},{"$f":"IFERROR((('System Detail - Commercial'!R52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AP52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":1.3151837923598786},{"$f":"IFERROR((('System Detail - Commercial'!S52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AQ52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":24.438254603554718},{"$f":"IFERROR((('System Detail - Commercial'!T52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AR52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":0.67883270564109544},{"$f":"IFERROR((('System Detail - Commercial'!U52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AS52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":104.63264041136418},{"$f":"IFERROR((('System Detail - Commercial'!V52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AT52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":10.104309775097787},{"$f":"IFERROR((('System Detail - Commercial'!W52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AU52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":163.39928755741278},{"$f":"IFERROR((('System Detail - Commercial'!X52*'System Detail - Commercial'!$N52)+('System Detail - Commercial'!AV52*'System Detail - Commercial'!$AL52))/SUM('System Detail - Commercial'!$N52+'System Detail - Commercial'!$AL52),\"\")","v":139.85403749565782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q52:R52)*(1-Controls!$C$28))+(SUM(S52:T52)*Controls!$C$28))","v":52.199928870578731}]
[null,2023,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C53&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C53&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B53&C53,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B53,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C53,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.443112635383883},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B53,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C53,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.19723275595274},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B53),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D53),O53*E53*(1/(1-F53))*H53*(1-L53)-J53)","v":69.065246870687176},{"$f":"IF(Controls!$C$42=1,Q53*$D53,0)","v":1.9184573186408818},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B53),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D53),P53*E53*(1/(1-F53))*I53*(1-M53)-K53)","v":40.911368027269504},{"$f":"IF(Controls!$C$42=1,S53*$D53,0)","v":1.1364139992792417},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B53)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B53),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B53&'System Detail - Commercial'!C53,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":263.73257558642797},{"$f":"IF(B53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B53)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B53&'System Detail - Commercial'!C53,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":29.916251326332649},364.63253110208865,335.69660893930939,null,2023,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C53&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C53&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B53,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z53&AA53,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B53,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C53,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.644311880669065},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B53,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C53,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.185698441345078},{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B53),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D53),AM53*AC53*(1/(1-AD53))*AF53*(1-AJ53)-AH53)","v":57.95257226624976},1.6097754143471903,{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B53),0)),Hourly!$B$11:$B$8772,$C53,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D53),AN53*AC53*(1/(1-AD53))*AG53*(1-AK53)-AI53)","v":27.890289265317406},0.77472146968852251,{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z53)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z53),0)),Hourly!$B$11:$B$8772,$AA53,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z53&'System Detail - Commercial'!AA53,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":110.12172649047702},{"$f":"IF(Z53<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z53)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA53,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z53&'System Detail - Commercial'!AA53,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.216366529803711},181.90044070087768,151.00310375528665,null,2023,1,{"$f":"IFERROR((('System Detail - Commercial'!Q53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AO53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":62.97119950696343},{"$f":"IFERROR((('System Detail - Commercial'!R53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AP53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":1.7491801453185349},{"$f":"IFERROR((('System Detail - Commercial'!S53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AQ53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":33.770776448134484},{"$f":"IFERROR((('System Detail - Commercial'!T53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AR53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":0.93806648305207319},{"$f":"IFERROR((('System Detail - Commercial'!U53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AS53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":179.49436801768067},{"$f":"IFERROR((('System Detail - Commercial'!V53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AT53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":20.209862889526459},{"$f":"IFERROR((('System Detail - Commercial'!W53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AU53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":264.42461055948905},{"$f":"IFERROR((('System Detail - Commercial'!X53*'System Detail - Commercial'!$N53)+('System Detail - Commercial'!AV53*'System Detail - Commercial'!$AL53))/SUM('System Detail - Commercial'!$N53+'System Detail - Commercial'!$AL53),\"\")","v":234.41307383839367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q53:R53)*(1-Controls!$C$28))+(SUM(S53:T53)*Controls!$C$28))","v":70.983704189328051}]
[null,2023,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C54&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C54&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B54&C54,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B54,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C54,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.576009803731225},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B54,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C54,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.427821258640392},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B54),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D54),O54*E54*(1/(1-F54))*H54*(1-L54)-J54)","v":65.525715996996738},{"$f":"IF(Controls!$C$42=1,Q54*$D54,0)","v":1.820138131830463},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B54),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D54),P54*E54*(1/(1-F54))*I54*(1-M54)-K54)","v":33.507831018808211},{"$f":"IF(Controls!$C$42=1,S54*$D54,0)","v":0.93076252619749689},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B54)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B54),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B54&'System Detail - Commercial'!C54,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":178.35445569165131},{"$f":"IF(B54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B54)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B54&'System Detail - Commercial'!C54,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.705096686148755},261.40540650662729,228.49814592280578,null,2023,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C54&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C54&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B54,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z54&AA54,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B54,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C54,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.008148415926321},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B54,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C54,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.025152012781628},{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B54),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D54),AM54*AC54*(1/(1-AD54))*AF54*(1-AJ54)-AH54)","v":50.07065425913639},1.3908357309202173,{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B54),0)),Hourly!$B$11:$B$8772,$C54,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D54),AN54*AC54*(1/(1-AD54))*AG54*(1-AK54)-AI54)","v":25.221705152161064},0.70059497403030702,{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z54)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z54),0)),Hourly!$B$11:$B$8772,$AA54,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z54&'System Detail - Commercial'!AA54,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":116.79098212994381},{"$f":"IF(Z54<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z54)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA54,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z54&'System Detail - Commercial'!AA54,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.444647398495242},179.69711951849567,154.15792965463044,null,2023,2,{"$f":"IFERROR((('System Detail - Commercial'!Q54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AO54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":57.43020746764131},{"$f":"IFERROR((('System Detail - Commercial'!R54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AP54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":1.5952654456393818},{"$f":"IFERROR((('System Detail - Commercial'!S54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AQ54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":29.167479374373993},{"$f":"IFERROR((('System Detail - Commercial'!T54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AR54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":0.81019857030039744},{"$f":"IFERROR((('System Detail - Commercial'!U54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AS54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":146.10692192123309},{"$f":"IFERROR((('System Detail - Commercial'!V54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AT54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":13.473432773568344},{"$f":"IFERROR((('System Detail - Commercial'!W54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AU54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":218.60582760808217},{"$f":"IFERROR((('System Detail - Commercial'!X54*'System Detail - Commercial'!$N54)+('System Detail - Commercial'!AV54*'System Detail - Commercial'!$AL54))/SUM('System Detail - Commercial'!$N54+'System Detail - Commercial'!$AL54),\"\")","v":189.55803263947584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q54:R54)*(1-Controls!$C$28))+(SUM(S54:T54)*Controls!$C$28))","v":67.345854128827199}]
[null,2023,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C55&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C55&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B55&C55,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B55,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C55,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.045440124213997},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B55,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C55,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.568396638023653},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B55),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D55),O55*E55*(1/(1-F55))*H55*(1-L55)-J55)","v":40.319563199800314},{"$f":"IF(Controls!$C$42=1,Q55*$D55,0)","v":1.1199751627600438},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B55),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D55),P55*E55*(1/(1-F55))*I55*(1-M55)-K55)","v":27.104863972654293},{"$f":"IF(Controls!$C$42=1,S55*$D55,0)","v":0.75290434791993688},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B55)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B55),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B55&'System Detail - Commercial'!C55,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":78.534397950042148},{"$f":"IF(B55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B55)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B55&'System Detail - Commercial'!C55,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.0324553379336407},128.00639165053616,114.42462160855001,null,2023,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C55&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C55&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B55,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z55&AA55,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B55,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C55,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.581603775315543},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B55,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C55,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.120540433493758},{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B55),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D55),AM55*AC55*(1/(1-AD55))*AF55*(1-AJ55)-AH55)","v":33.55400752483137},0.93204519237105388,{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B55),0)),Hourly!$B$11:$B$8772,$C55,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D55),AN55*AC55*(1/(1-AD55))*AG55*(1-AK55)-AI55)","v":21.340369531148227},0.59278131860132821,{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z55)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z55),0)),Hourly!$B$11:$B$8772,$AA55,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z55&'System Detail - Commercial'!AA55,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.740808370327109},{"$f":"IF(Z55<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z55)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA55,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z55&'System Detail - Commercial'!AA55,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.99324414259693683},51.220105230126471,38.667203362673604,null,2023,3,{"$f":"IFERROR((('System Detail - Commercial'!Q55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AO55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":36.900411407074074},{"$f":"IFERROR((('System Detail - Commercial'!R55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AP55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":1.0249998013806618},{"$f":"IFERROR((('System Detail - Commercial'!S55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AQ55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":24.191624846301767},{"$f":"IFERROR((('System Detail - Commercial'!T55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AR55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":0.67198195675891959},{"$f":"IFERROR((('System Detail - Commercial'!U55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AS55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":46.800003216207664},{"$f":"IFERROR((('System Detail - Commercial'!V55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AT55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":4.4750045187849841},{"$f":"IFERROR((('System Detail - Commercial'!W55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AU55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":89.200418943447389},{"$f":"IFERROR((('System Detail - Commercial'!X55*'System Detail - Commercial'!$N55)+('System Detail - Commercial'!AV55*'System Detail - Commercial'!$AL55))/SUM('System Detail - Commercial'!$N55+'System Detail - Commercial'!$AL55),\"\")","v":76.138614538053332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q55:R55)*(1-Controls!$C$28))+(SUM(S55:T55)*Controls!$C$28))","v":41.439538362560356}]
[null,2023,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C56&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C56&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B56&C56,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B56,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C56,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.17931963440164},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B56,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C56,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.997848224797451},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B56),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D56),O56*E56*(1/(1-F56))*H56*(1-L56)-J56)","v":25.717661481027882},{"$f":"IF(Controls!$C$42=1,Q56*$D56,0)","v":0.71437138245497067},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B56),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D56),P56*E56*(1/(1-F56))*I56*(1-M56)-K56)","v":19.812688506647483},{"$f":"IF(Controls!$C$42=1,S56*$D56,0)","v":0.55034621592965227},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B56)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B56),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B56&'System Detail - Commercial'!C56,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.0493679465781689},{"$f":"IF(B56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B56)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B56&'System Detail - Commercial'!C56,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4675957192070636E-2},28.506076767253091,22.437078626347375,null,2023,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C56&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C56&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B56,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z56&AA56,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B56,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C56,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.140839758775172},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B56,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C56,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.947362938005526},{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B56),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D56),AM56*AC56*(1/(1-AD56))*AF56*(1-AJ56)-AH56)","v":22.024478920393449},0.61178414164206452,{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B56),0)),Hourly!$B$11:$B$8772,$C56,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D56),AN56*AC56*(1/(1-AD56))*AG56*(1-AK56)-AI56)","v":18.445080886171901},0.51235754626713959,{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z56)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z56),0)),Hourly!$B$11:$B$8772,$AA56,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z56&'System Detail - Commercial'!AA56,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4637726459591804},{"$f":"IF(Z56<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z56)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA56,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z56&'System Detail - Commercial'!AA56,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.7621926892847951E-2},25.117657634887543,21.43883300529107,null,2023,4,{"$f":"IFERROR((('System Detail - Commercial'!Q56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AO56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":23.665893391786529},{"$f":"IFERROR((('System Detail - Commercial'!R56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AP56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":0.6573784708922451},{"$f":"IFERROR((('System Detail - Commercial'!S56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AQ56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":19.052906495272161},{"$f":"IFERROR((('System Detail - Commercial'!T56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AR56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":0.52924139945047854},{"$f":"IFERROR((('System Detail - Commercial'!U56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AS56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":2.2795927795676194},{"$f":"IFERROR((('System Detail - Commercial'!V56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AT56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":2.0757051470280254E-2},{"$f":"IFERROR((('System Detail - Commercial'!W56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AU56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":26.623621693716672},{"$f":"IFERROR((('System Detail - Commercial'!X56*'System Detail - Commercial'!$N56)+('System Detail - Commercial'!AV56*'System Detail - Commercial'!$AL56))/SUM('System Detail - Commercial'!$N56+'System Detail - Commercial'!$AL56),\"\")","v":21.88249772576054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q56:R56)*(1-Controls!$C$28))+(SUM(S56:T56)*Controls!$C$28))","v":26.432032863482853}]
[null,2023,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C57&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C57&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B57&C57,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B57,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C57,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.656936934816599},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B57,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C57,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.368390055363928},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B57),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D57),O57*E57*(1/(1-F57))*H57*(1-L57)-J57)","v":25.94406162494986},{"$f":"IF(Controls!$C$42=1,Q57*$D57,0)","v":0.72066020400746145},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B57),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D57),P57*E57*(1/(1-F57))*I57*(1-M57)-K57)","v":20.002329828511058},{"$f":"IF(Controls!$C$42=1,S57*$D57,0)","v":0.5556139706736134},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B57)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B57),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B57&'System Detail - Commercial'!C57,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B57)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B57&'System Detail - Commercial'!C57,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.664721828957322,20.55794379918467,null,2023,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C57&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C57&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B57,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z57&AA57,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B57,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C57,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.338224727138144},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B57,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C57,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.449530807418778},{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B57),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D57),AM57*AC57*(1/(1-AD57))*AF57*(1-AJ57)-AH57)","v":20.69014081646905},0.57471961473451461,{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B57),0)),Hourly!$B$11:$B$8772,$C57,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D57),AN57*AC57*(1/(1-AD57))*AG57*(1-AK57)-AI57)","v":17.498429544455632},0.48606197393512229,{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z57)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z57),0)),Hourly!$B$11:$B$8772,$AA57,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z57&'System Detail - Commercial'!AA57,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z57<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z57)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA57,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z57&'System Detail - Commercial'!AA57,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.264860431203566,17.984491518390755,null,2023,5,{"$f":"IFERROR((('System Detail - Commercial'!Q57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AO57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":23.175866790373949},{"$f":"IFERROR((('System Detail - Commercial'!R57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AP57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":0.64376677525074755},{"$f":"IFERROR((('System Detail - Commercial'!S57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AQ57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":18.683070539062502},{"$f":"IFERROR((('System Detail - Commercial'!T57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AR57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":0.51896829497268793},{"$f":"IFERROR((('System Detail - Commercial'!U57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AS57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AT57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AU57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":23.819633565624699},{"$f":"IFERROR((('System Detail - Commercial'!X57*'System Detail - Commercial'!$N57)+('System Detail - Commercial'!AV57*'System Detail - Commercial'!$AL57))/SUM('System Detail - Commercial'!$N57+'System Detail - Commercial'!$AL57),\"\")","v":19.202038834035189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q57:R57)*(1-Controls!$C$28))+(SUM(S57:T57)*Controls!$C$28))","v":26.664721828957322}]
[null,2023,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C58&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C58&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B58&C58,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B58,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C58,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.527812345979068},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B58,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C58,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.813953983856351},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B58),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D58),O58*E58*(1/(1-F58))*H58*(1-L58)-J58)","v":25.618769709663994},{"$f":"IF(Controls!$C$42=1,Q58*$D58,0)","v":0.71162441996482528},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B58),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D58),P58*E58*(1/(1-F58))*I58*(1-M58)-K58)","v":21.660279404387843},{"$f":"IF(Controls!$C$42=1,S58*$D58,0)","v":0.60166760317178847},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B58)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B58),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B58&'System Detail - Commercial'!C58,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B58)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B58&'System Detail - Commercial'!C58,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.330394129628818,22.26194700755963,null,2023,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C58&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C58&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B58,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z58&AA58,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B58,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C58,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.571732006594917},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B58,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C58,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.018623170058049},{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B58),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D58),AM58*AC58*(1/(1-AD58))*AF58*(1-AJ58)-AH58)","v":20.826398877755484},0.57850451794912583,{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B58),0)),Hourly!$B$11:$B$8772,$C58,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D58),AN58*AC58*(1/(1-AD58))*AG58*(1-AK58)-AI58)","v":19.322291407510164},0.53672422880142634,{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z58)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z58),0)),Hourly!$B$11:$B$8772,$AA58,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z58&'System Detail - Commercial'!AA58,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z58<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z58)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA58,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z58&'System Detail - Commercial'!AA58,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.404903395704608,19.85901563631159,null,2023,6,{"$f":"IFERROR((('System Detail - Commercial'!Q58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AO58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":23.169335728910756},{"$f":"IFERROR((('System Detail - Commercial'!R58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AP58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":0.64358535893457891},{"$f":"IFERROR((('System Detail - Commercial'!S58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AQ58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":20.46530776153925},{"$f":"IFERROR((('System Detail - Commercial'!T58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AR58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":0.56847432293804778},{"$f":"IFERROR((('System Detail - Commercial'!U58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AS58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AT58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AU58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":23.812921087845336},{"$f":"IFERROR((('System Detail - Commercial'!X58*'System Detail - Commercial'!$N58)+('System Detail - Commercial'!AV58*'System Detail - Commercial'!$AL58))/SUM('System Detail - Commercial'!$N58+'System Detail - Commercial'!$AL58),\"\")","v":21.033782084477298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q58:R58)*(1-Controls!$C$28))+(SUM(S58:T58)*Controls!$C$28))","v":26.330394129628818}]
[null,2023,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C59&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C59&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B59&C59,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B59,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C59,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.328516308124257},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B59,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C59,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.31206115698242},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B59),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D59),O59*E59*(1/(1-F59))*H59*(1-L59)-J59)","v":30.002970546555659},{"$f":"IF(Controls!$C$42=1,Q59*$D59,0)","v":0.83340639516972481},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B59),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D59),P59*E59*(1/(1-F59))*I59*(1-M59)-K59)","v":28.393212477856125},{"$f":"IF(Controls!$C$42=1,S59*$D59,0)","v":0.78869140046449993},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B59)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B59),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B59&'System Detail - Commercial'!C59,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B59)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B59&'System Detail - Commercial'!C59,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.836376941725383,29.181903878320625,null,2023,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C59&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C59&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B59,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z59&AA59,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B59,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C59,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.442362263259174},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B59,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C59,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.158734065997255},{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B59),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D59),AM59*AC59*(1/(1-AD59))*AF59*(1-AJ59)-AH59)","v":20.516417278859443},0.56989401564889419,{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B59),0)),Hourly!$B$11:$B$8772,$C59,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D59),AN59*AC59*(1/(1-AD59))*AG59*(1-AK59)-AI59)","v":21.814077989679994},0.60593973763766218,{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z59)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z59),0)),Hourly!$B$11:$B$8772,$AA59,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z59&'System Detail - Commercial'!AA59,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z59<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z59)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA59,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z59&'System Detail - Commercial'!AA59,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.086311294508338,22.420017727317656,null,2023,7,{"$f":"IFERROR((('System Detail - Commercial'!Q59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AO59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":24.596655243459967},{"$f":"IFERROR((('System Detail - Commercial'!R59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AP59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":0.68323267350731598},{"$f":"IFERROR((('System Detail - Commercial'!S59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AQ59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":24.643813253411661},{"$f":"IFERROR((('System Detail - Commercial'!T59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AR59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":0.68454260336963546},{"$f":"IFERROR((('System Detail - Commercial'!U59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AS59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AT59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AU59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":25.279887916967279},{"$f":"IFERROR((('System Detail - Commercial'!X59*'System Detail - Commercial'!$N59)+('System Detail - Commercial'!AV59*'System Detail - Commercial'!$AL59))/SUM('System Detail - Commercial'!$N59+'System Detail - Commercial'!$AL59),\"\")","v":25.328355856781297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q59:R59)*(1-Controls!$C$28))+(SUM(S59:T59)*Controls!$C$28))","v":30.836376941725383}]
[null,2023,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C60&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C60&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B60&C60,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B60,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C60,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.359244182050055},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B60,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C60,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.795493467043844},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B60),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D60),O60*E60*(1/(1-F60))*H60*(1-L60)-J60)","v":28.78404345114096},{"$f":"IF(Controls!$C$42=1,Q60*$D60,0)","v":0.79954769324592856},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B60),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D60),P60*E60*(1/(1-F60))*I60*(1-M60)-K60)","v":27.681078275946845},{"$f":"IF(Controls!$C$42=1,S60*$D60,0)","v":0.76891011923538455},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B60)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B60),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B60&'System Detail - Commercial'!C60,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B60)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B60&'System Detail - Commercial'!C60,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},29.583591144386887,28.449988395182231,null,2023,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C60&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C60&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B60,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z60&AA60,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B60,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C60,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.645838106186726},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B60,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C60,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.202441378919563},{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B60),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D60),AM60*AC60*(1/(1-AD60))*AF60*(1-AJ60)-AH60)","v":21.877915890175082},0.60771299253734823,{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B60),0)),Hourly!$B$11:$B$8772,$C60,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D60),AN60*AC60*(1/(1-AD60))*AG60*(1-AK60)-AI60)","v":24.281609414331967},0.67448149974072491,{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z60)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z60),0)),Hourly!$B$11:$B$8772,$AA60,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z60&'System Detail - Commercial'!AA60,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z60<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z60)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA60,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z60&'System Detail - Commercial'!AA60,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.48562888271243,24.956090914072693,null,2023,8,{"$f":"IFERROR((('System Detail - Commercial'!Q60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AO60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":25.29384995258831},{"$f":"IFERROR((('System Detail - Commercial'!R60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AP60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":0.70259897353299017},{"$f":"IFERROR((('System Detail - Commercial'!S60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AQ60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":25.963067130829646},{"$f":"IFERROR((('System Detail - Commercial'!T60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AR60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":0.72118812873808347},{"$f":"IFERROR((('System Detail - Commercial'!U60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AS60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AT60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AU60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":25.996448926121303},{"$f":"IFERROR((('System Detail - Commercial'!X60*'System Detail - Commercial'!$N60)+('System Detail - Commercial'!AV60*'System Detail - Commercial'!$AL60))/SUM('System Detail - Commercial'!$N60+'System Detail - Commercial'!$AL60),\"\")","v":26.684255259567735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q60:R60)*(1-Controls!$C$28))+(SUM(S60:T60)*Controls!$C$28))","v":29.583591144386887}]
[null,2023,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C61&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C61&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B61&C61,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B61,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C61,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.329816500724675},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B61,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C61,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.344440529100442},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B61),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D61),O61*E61*(1/(1-F61))*H61*(1-L61)-J61)","v":25.34630491493526},{"$f":"IF(Controls!$C$42=1,Q61*$D61,0)","v":0.70405603929287874},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B61),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D61),P61*E61*(1/(1-F61))*I61*(1-M61)-K61)","v":21.044332455854928},{"$f":"IF(Controls!$C$42=1,S61*$D61,0)","v":0.58455815978530556},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B61)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B61),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B61&'System Detail - Commercial'!C61,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B61)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B61&'System Detail - Commercial'!C61,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.05036095422814,21.628890615640234,null,2023,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C61&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C61&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B61,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z61&AA61,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B61,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C61,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.29258449133637},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B61,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C61,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.806652314955496},{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B61),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D61),AM61*AC61*(1/(1-AD61))*AF61*(1-AJ61)-AH61)","v":20.389232486620898},0.56636114482680477,{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B61),0)),Hourly!$B$11:$B$8772,$C61,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D61),AN61*AC61*(1/(1-AD61))*AG61*(1-AK61)-AI61)","v":18.960867833622942},0.52668479895979392,{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z61)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z61),0)),Hourly!$B$11:$B$8772,$AA61,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z61&'System Detail - Commercial'!AA61,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z61<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z61)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA61,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z61&'System Detail - Commercial'!AA61,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},20.955593631447702,19.487552632582737,null,2023,9,{"$f":"IFERROR((('System Detail - Commercial'!Q61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AO61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":22.592375788093946},{"$f":"IFERROR((('System Detail - Commercial'!R61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AP61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":0.62755887570061542},{"$f":"IFERROR((('System Detail - Commercial'!S61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AQ61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":19.886852110170494},{"$f":"IFERROR((('System Detail - Commercial'!T61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AR61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":0.55240629266002139},{"$f":"IFERROR((('System Detail - Commercial'!U61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AS61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AT61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AU61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":23.219934663794564},{"$f":"IFERROR((('System Detail - Commercial'!X61*'System Detail - Commercial'!$N61)+('System Detail - Commercial'!AV61*'System Detail - Commercial'!$AL61))/SUM('System Detail - Commercial'!$N61+'System Detail - Commercial'!$AL61),\"\")","v":20.439258402830514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q61:R61)*(1-Controls!$C$28))+(SUM(S61:T61)*Controls!$C$28))","v":26.05036095422814}]
[null,2023,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C62&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C62&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B62&C62,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B62,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C62,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.275797177654816},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B62,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C62,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.602667520223193},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B62),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D62),O62*E62*(1/(1-F62))*H62*(1-L62)-J62)","v":27.950079431136459},{"$f":"IF(Controls!$C$42=1,Q62*$D62,0)","v":0.77638228878923576},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B62),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D62),P62*E62*(1/(1-F62))*I62*(1-M62)-K62)","v":17.856653470025265},{"$f":"IF(Controls!$C$42=1,S62*$D62,0)","v":0.4960125256649679},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B62)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B62),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B62&'System Detail - Commercial'!C62,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B62)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B62&'System Detail - Commercial'!C62,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},28.726461719925695,18.352665995690231,null,2023,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C62&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C62&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B62,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z62&AA62,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B62,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C62,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.546941142186615},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B62,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C62,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":18.928377331071065},{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B62),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D62),AM62*AC62*(1/(1-AD62))*AF62*(1-AJ62)-AH62)","v":23.343951864816411},0.64843575213607163,{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B62),0)),Hourly!$B$11:$B$8772,$C62,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D62),AN62*AC62*(1/(1-AD62))*AG62*(1-AK62)-AI62)","v":14.392369615108185},0.39978351011162072,{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z62)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z62),0)),Hourly!$B$11:$B$8772,$AA62,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z62&'System Detail - Commercial'!AA62,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z62<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z62)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA62,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z62&'System Detail - Commercial'!AA62,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.992387616952481,14.792153125219805,null,2023,10,{"$f":"IFERROR((('System Detail - Commercial'!Q62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AO62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":25.523195014473202},{"$f":"IFERROR((('System Detail - Commercial'!R62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AP62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":0.70896959743434296},{"$f":"IFERROR((('System Detail - Commercial'!S62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AQ62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":16.031385632488309},{"$f":"IFERROR((('System Detail - Commercial'!T62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AR62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":0.44531121639492482},{"$f":"IFERROR((('System Detail - Commercial'!U62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AS62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AT62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AU62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":26.23216461190755},{"$f":"IFERROR((('System Detail - Commercial'!X62*'System Detail - Commercial'!$N62)+('System Detail - Commercial'!AV62*'System Detail - Commercial'!$AL62))/SUM('System Detail - Commercial'!$N62+'System Detail - Commercial'!$AL62),\"\")","v":16.476696848883229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q62:R62)*(1-Controls!$C$28))+(SUM(S62:T62)*Controls!$C$28))","v":28.726461719925695}]
[null,2023,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C63&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C63&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B63&C63,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B63,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C63,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.12989474328851},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B63,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C63,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.249583773265218},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B63),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D63),O63*E63*(1/(1-F63))*H63*(1-L63)-J63)","v":31.738643751419033},{"$f":"IF(Controls!$C$42=1,Q63*$D63,0)","v":0.88161899287278556},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B63),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D63),P63*E63*(1/(1-F63))*I63*(1-M63)-K63)","v":22.716742486715106},{"$f":"IF(Controls!$C$42=1,S63*$D63,0)","v":0.63101346703237005},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B63)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B63),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B63&'System Detail - Commercial'!C63,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.800671355128355},{"$f":"IF(B63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B63)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B63&'System Detail - Commercial'!C63,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.4009822340681892},53.821916333488367,44.549409542944019,null,2023,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C63&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C63&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B63,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z63&AA63,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B63,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C63,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.35973432286773},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B63,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C63,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.967239486335775},{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B63),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D63),AM63*AC63*(1/(1-AD63))*AF63*(1-AJ63)-AH63)","v":28.255948316498454},0.78487855034269005,{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B63),0)),Hourly!$B$11:$B$8772,$C63,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D63),AN63*AC63*(1/(1-AD63))*AG63*(1-AK63)-AI63)","v":18.459907394846475},0.512769389058781,{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z63)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z63),0)),Hourly!$B$11:$B$8772,$AA63,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z63&'System Detail - Commercial'!AA63,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.0244564763377468},{"$f":"IF(Z63<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z63)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA63,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z63&'System Detail - Commercial'!AA63,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.17008012936196143},37.235363472540854,27.167213389604964,null,2023,11,{"$f":"IFERROR((('System Detail - Commercial'!Q63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AO63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":29.881206186128054},{"$f":"IFERROR((('System Detail - Commercial'!R63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AP63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":0.83002409019006795},{"$f":"IFERROR((('System Detail - Commercial'!S63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AQ63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":20.446430437718501},{"$f":"IFERROR((('System Detail - Commercial'!T63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AR63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":0.56794995877978915},{"$f":"IFERROR((('System Detail - Commercial'!U63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AS63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":13.520023419773363},{"$f":"IFERROR((('System Detail - Commercial'!V63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AT63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":0.74450111155820098},{"$f":"IFERROR((('System Detail - Commercial'!W63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AU63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":44.975754807649693},{"$f":"IFERROR((('System Detail - Commercial'!X63*'System Detail - Commercial'!$N63)+('System Detail - Commercial'!AV63*'System Detail - Commercial'!$AL63))/SUM('System Detail - Commercial'!$N63+'System Detail - Commercial'!$AL63),\"\")","v":35.278904927829856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q63:R63)*(1-Controls!$C$28))+(SUM(S63:T63)*Controls!$C$28))","v":32.620262744291821}]
[null,2023,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C64&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C64&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B64&C64,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B64,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C64,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.18681997799402},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B64,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C64,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.178834245382902},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B64),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D64),O64*E64*(1/(1-F64))*H64*(1-L64)-J64)","v":49.151425477453657},{"$f":"IF(Controls!$C$42=1,Q64*$D64,0)","v":1.3653018877266001},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B64),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D64),P64*E64*(1/(1-F64))*I64*(1-M64)-K64)","v":25.460811327855509},{"$f":"IF(Controls!$C$42=1,S64*$D64,0)","v":0.70723673690639011},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B64)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B64),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B64&'System Detail - Commercial'!C64,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":132.356190049068},{"$f":"IF(B64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B64)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B64&'System Detail - Commercial'!C64,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.750803000930537},195.62372041517881,171.27504111476046,null,2023,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C64&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C64&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.456472304280823},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B64,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.1757340525320235},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z64&AA64,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B64,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C64,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.897828628998525},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B64,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C64,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.719299612477396},{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B64),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D64),AM64*AC64*(1/(1-AD64))*AF64*(1-AJ64)-AH64)","v":43.70562589164485},1.2140313928739921,{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B64),0)),Hourly!$B$11:$B$8772,$C64,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D64),AN64*AC64*(1/(1-AD64))*AG64*(1-AK64)-AI64)","v":19.64557917413444},0.54570434267937495,{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z64)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z64),0)),Hourly!$B$11:$B$8772,$AA64,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z64&'System Detail - Commercial'!AA64,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":86.372198943616709},{"$f":"IF(Z64<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z64)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA64,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z64&'System Detail - Commercial'!AA64,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.2808507760118353},139.57270700414739,114.84433323644235,null,2023,12,{"$f":"IFERROR((('System Detail - Commercial'!Q64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AO64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":46.04790528339057},{"$f":"IFERROR((('System Detail - Commercial'!R64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AP64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":1.2790939713052214},{"$f":"IFERROR((('System Detail - Commercial'!S64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AQ64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":22.146754294014471},{"$f":"IFERROR((('System Detail - Commercial'!T64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AR64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":0.61518064127163952},{"$f":"IFERROR((('System Detail - Commercial'!U64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AS64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":106.15025963413339},{"$f":"IFERROR((('System Detail - Commercial'!V64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AT64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":10.203410872751062},{"$f":"IFERROR((('System Detail - Commercial'!W64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AU64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":163.68066976158025},{"$f":"IFERROR((('System Detail - Commercial'!X64*'System Detail - Commercial'!$N64)+('System Detail - Commercial'!AV64*'System Detail - Commercial'!$AL64))/SUM('System Detail - Commercial'!$N64+'System Detail - Commercial'!$AL64),\"\")","v":139.11560544217056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q64:R64)*(1-Controls!$C$28))+(SUM(S64:T64)*Controls!$C$28))","v":50.516727365180259}]
[null,2024,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C65&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C65&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B65&C65,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B65,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C65,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.357820802445062},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B65,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C65,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.008283433650512},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B65),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D65),O65*E65*(1/(1-F65))*H65*(1-L65)-J65)","v":67.641914306593009},{"$f":"IF(Controls!$C$42=1,Q65*$D65,0)","v":1.8789207514356863},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B65),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D65),P65*E65*(1/(1-F65))*I65*(1-M65)-K65)","v":40.578167010018703},{"$f":"IF(Controls!$C$42=1,S65*$D65,0)","v":1.1271585204518044},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B65)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B65),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B65&'System Detail - Commercial'!C65,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":270.05113308569645},{"$f":"IF(B65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B65)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B65&'System Detail - Commercial'!C65,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":30.496062050025085},370.06803019375025,342.25252066619208,null,2024,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C65&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C65&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B65,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z65&AA65,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B65,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C65,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.468440813659136},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B65,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C65,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.008067025534956},{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B65),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D65),AM65*AC65*(1/(1-AD65))*AF65*(1-AJ65)-AH65)","v":54.012524364754135},1.5003308807372184,{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B65),0)),Hourly!$B$11:$B$8772,$C65,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D65),AN65*AC65*(1/(1-AD65))*AG65*(1-AK65)-AI65)","v":26.302932509689011},0.73062872662150502,{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z65)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z65),0)),Hourly!$B$11:$B$8772,$AA65,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z65&'System Detail - Commercial'!AA65,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":112.76004471567776},{"$f":"IF(Z65<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z65)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA65,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z65&'System Detail - Commercial'!AA65,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.45313350442472},180.72603346559384,152.246739456413,null,2024,1,{"$f":"IFERROR((('System Detail - Commercial'!Q65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AO65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":60.460837885624144},{"$f":"IFERROR((('System Detail - Commercial'!R65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AP65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":1.6794486690246655},{"$f":"IFERROR((('System Detail - Commercial'!S65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AQ65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":33.056806896941765},{"$f":"IFERROR((('System Detail - Commercial'!T65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AR65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":0.91823422047670045},{"$f":"IFERROR((('System Detail - Commercial'!U65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AS65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":187.17733383697694},{"$f":"IFERROR((('System Detail - Commercial'!V65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AT65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":20.989572816321669},{"$f":"IFERROR((('System Detail - Commercial'!W65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AU65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":270.30719320794742},{"$f":"IFERROR((('System Detail - Commercial'!X65*'System Detail - Commercial'!$N65)+('System Detail - Commercial'!AV65*'System Detail - Commercial'!$AL65))/SUM('System Detail - Commercial'!$N65+'System Detail - Commercial'!$AL65),\"\")","v":242.14194777071711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q65:R65)*(1-Controls!$C$28))+(SUM(S65:T65)*Controls!$C$28))","v":69.520835058028695}]
[null,2024,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C66&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C66&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B66&C66,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B66,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C66,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.189254168516669},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B66,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C66,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.258360310662933},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B66),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D66),O66*E66*(1/(1-F66))*H66*(1-L66)-J66)","v":58.880346222759464},{"$f":"IF(Controls!$C$42=1,Q66*$D66,0)","v":1.6355466208158069},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B66),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D66),P66*E66*(1/(1-F66))*I66*(1-M66)-K66)","v":29.369028806068865},{"$f":"IF(Controls!$C$42=1,S66*$D66,0)","v":0.81579710212099465},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B66)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B66),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B66&'System Detail - Commercial'!C66,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":182.62750721375699},{"$f":"IF(B66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B66)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B66&'System Detail - Commercial'!C66,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.009479189689245},259.15287924702147,228.82181231163608,null,2024,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C66&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C66&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B66,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z66&AA66,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":360},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B66,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C66,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.599523840990614},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B66,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C66,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.271720687459538},{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B66),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D66),AM66*AC66*(1/(1-AD66))*AF66*(1-AJ66)-AH66)","v":48.261167425833641},1.3405727779066181,{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B66),0)),Hourly!$B$11:$B$8772,$C66,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D66),AN66*AC66*(1/(1-AD66))*AG66*(1-AK66)-AI66)","v":21.625398176826273},0.60069869117435559,{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z66)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z66),0)),Hourly!$B$11:$B$8772,$AA66,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z66&'System Detail - Commercial'!AA66,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":119.58908370819296},{"$f":"IF(Z66<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z66)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA66,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z66&'System Detail - Commercial'!AA66,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.666457585144043},180.85728149707725,153.48163816133763,null,2024,2,{"$f":"IFERROR((('System Detail - Commercial'!Q66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AO66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":53.38766753469438},{"$f":"IFERROR((('System Detail - Commercial'!R66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AP66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":1.4829739434489853},{"$f":"IFERROR((('System Detail - Commercial'!S66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AQ66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":25.363702618529594},{"$f":"IFERROR((('System Detail - Commercial'!T66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AR66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":0.70453930335549164},{"$f":"IFERROR((('System Detail - Commercial'!U66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AS66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":150.02142609018938},{"$f":"IFERROR((('System Detail - Commercial'!V66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AT66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":13.763088704579658},{"$f":"IFERROR((('System Detail - Commercial'!W66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AU66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":218.65515627291239},{"$f":"IFERROR((('System Detail - Commercial'!X66*'System Detail - Commercial'!$N66)+('System Detail - Commercial'!AV66*'System Detail - Commercial'!$AL66))/SUM('System Detail - Commercial'!$N66+'System Detail - Commercial'!$AL66),\"\")","v":189.85275671665411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q66:R66)*(1-Controls!$C$28))+(SUM(S66:T66)*Controls!$C$28))","v":60.515892843575273}]
[null,2024,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C67&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C67&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B67&C67,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B67,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C67,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.091816119599102},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B67,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C67,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.980175235541083},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B67),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D67),O67*E67*(1/(1-F67))*H67*(1-L67)-J67)","v":36.648064300757234},{"$f":"IF(Controls!$C$42=1,Q67*$D67,0)","v":1.0179902390481357},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B67),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D67),P67*E67*(1/(1-F67))*I67*(1-M67)-K67)","v":26.26609151176071},{"$f":"IF(Controls!$C$42=1,S67*$D67,0)","v":0.72960537717581475},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B67)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B67),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B67&'System Detail - Commercial'!C67,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":80.415940675715632},{"$f":"IF(B67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B67)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B67&'System Detail - Commercial'!C67,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.1881333903644631},126.27012860588547,115.59977095501662,null,2024,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C67&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C67&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B67,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z67&AA67,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B67,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C67,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.83614636488479},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B67,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C67,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.553304944476164},{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B67),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D67),AM67*AC67*(1/(1-AD67))*AF67*(1-AJ67)-AH67)","v":32.552600265120908},0.90422863956948818,{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B67),0)),Hourly!$B$11:$B$8772,$C67,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D67),AN67*AC67*(1/(1-AD67))*AG67*(1-AK67)-AI67)","v":20.530974168086559},0.57029836909639142,{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z67)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z67),0)),Hourly!$B$11:$B$8772,$AA67,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z67&'System Detail - Commercial'!AA67,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.117929787928727},{"$f":"IF(Z67<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z67)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA67,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z67&'System Detail - Commercial'!AA67,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.0124943353714404},50.58725302799057,38.231696660483124,null,2024,3,{"$f":"IFERROR((('System Detail - Commercial'!Q67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AO67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":34.402164668311507},{"$f":"IFERROR((('System Detail - Commercial'!R67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AP67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":0.95560484578565164},{"$f":"IFERROR((('System Detail - Commercial'!S67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AQ67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":23.121027162003912},{"$f":"IFERROR((('System Detail - Commercial'!T67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AR67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":0.64224346951935685},{"$f":"IFERROR((('System Detail - Commercial'!U67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AS67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":45.155741156606688},{"$f":"IFERROR((('System Detail - Commercial'!V67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AT67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":4.2531055214973215},{"$f":"IFERROR((('System Detail - Commercial'!W67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AU67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":84.76661619220117},{"$f":"IFERROR((('System Detail - Commercial'!X67*'System Detail - Commercial'!$N67)+('System Detail - Commercial'!AV67*'System Detail - Commercial'!$AL67))/SUM('System Detail - Commercial'!$N67+'System Detail - Commercial'!$AL67),\"\")","v":73.172117309627282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q67:R67)*(1-Controls!$C$28))+(SUM(S67:T67)*Controls!$C$28))","v":37.666054539805373}]
[null,2024,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C68&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C68&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B68&C68,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B68,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C68,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.778377325024955},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B68,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C68,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.242696530151992},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B68),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D68),O68*E68*(1/(1-F68))*H68*(1-L68)-J68)","v":23.933871542214369},{"$f":"IF(Controls!$C$42=1,Q68*$D68,0)","v":0.66482222396948676},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B68),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D68),P68*E68*(1/(1-F68))*I68*(1-M68)-K68)","v":18.769074444280708},{"$f":"IF(Controls!$C$42=1,S68*$D68,0)","v":0.52135726524172199},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B68)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B68),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B68&'System Detail - Commercial'!C68,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.0984671114379476},{"$f":"IF(B68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B68)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B68&'System Detail - Commercial'!C68,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.515420509957984E-2},26.722315082721384,21.414053026059957,null,2024,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C68&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C68&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B68,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z68&AA68,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B68,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C68,'Long Term Regional Prices'!$A$4:$M$4,0))","v":24.975871959449375},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B68,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C68,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.221231948143139},{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B68),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D68),AM68*AC68*(1/(1-AD68))*AF68*(1-AJ68)-AH68)","v":19.328976919142228},0.53690993535139941,{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B68),0)),Hourly!$B$11:$B$8772,$C68,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D68),AN68*AC68*(1/(1-AD68))*AG68*(1-AK68)-AI68)","v":17.439485753429821},0.48442466497865638,{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z68)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z68),0)),Hourly!$B$11:$B$8772,$AA68,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z68&'System Detail - Commercial'!AA68,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.5228002010270467},{"$f":"IF(Z68<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z68)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA68,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z68&'System Detail - Commercial'!AA68,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.7963459729737976E-2},22.406650515250412,20.464674079165263,null,2024,4,{"$f":"IFERROR((('System Detail - Commercial'!Q68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AO68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":21.580258734866387},{"$f":"IFERROR((('System Detail - Commercial'!R68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AP68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":0.59944483200913101},{"$f":"IFERROR((('System Detail - Commercial'!S68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AQ68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":18.089506891179145},{"$f":"IFERROR((('System Detail - Commercial'!T68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AR68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":0.50248060288504393},{"$f":"IFERROR((('System Detail - Commercial'!U68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AS68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":2.3153484683390428},{"$f":"IFERROR((('System Detail - Commercial'!V68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AT68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":2.1478935243882887E-2},{"$f":"IFERROR((('System Detail - Commercial'!W68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AU68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":24.51653097045844},{"$f":"IFERROR((('System Detail - Commercial'!X68*'System Detail - Commercial'!$N68)+('System Detail - Commercial'!AV68*'System Detail - Commercial'!$AL68))/SUM('System Detail - Commercial'!$N68+'System Detail - Commercial'!$AL68),\"\")","v":20.928814897647115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q68:R68)*(1-Controls!$C$28))+(SUM(S68:T68)*Controls!$C$28))","v":24.598693766183857}]
[null,2024,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C69&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C69&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B69&C69,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B69,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C69,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.001168273675304},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B69,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C69,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.013800254270762},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B69),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D69),O69*E69*(1/(1-F69))*H69*(1-L69)-J69)","v":25.060869557291596},{"$f":"IF(Controls!$C$42=1,Q69*$D69,0)","v":0.6961273692933978},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B69),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D69),P69*E69*(1/(1-F69))*I69*(1-M69)-K69)","v":19.467827230680861},{"$f":"IF(Controls!$C$42=1,S69*$D69,0)","v":0.54076684470069347},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B69)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B69),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B69&'System Detail - Commercial'!C69,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B69)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B69&'System Detail - Commercial'!C69,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},25.756996926584993,20.008594075381556,null,2024,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C69&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C69&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B69,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z69&AA69,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B69,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C69,'Long Term Regional Prices'!$A$4:$M$4,0))","v":25.609019861704837},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B69,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C69,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.234333145349822},{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B69),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D69),AM69*AC69*(1/(1-AD69))*AF69*(1-AJ69)-AH69)","v":19.723245315072084},0.54786171101212555,{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B69),0)),Hourly!$B$11:$B$8772,$C69,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D69),AN69*AC69*(1/(1-AD69))*AG69*(1-AK69)-AI69)","v":15.895479183825039},0.44153608008683748,{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z69)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z69),0)),Hourly!$B$11:$B$8772,$AA69,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z69&'System Detail - Commercial'!AA69,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z69<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z69)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA69,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z69&'System Detail - Commercial'!AA69,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},20.271107026084209,16.337015263911876,null,2024,5,{"$f":"IFERROR((('System Detail - Commercial'!Q69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AO69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":22.24857291354153},{"$f":"IFERROR((('System Detail - Commercial'!R69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AP69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":0.61800890417745868},{"$f":"IFERROR((('System Detail - Commercial'!S69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AQ69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":17.585622345778329},{"$f":"IFERROR((('System Detail - Commercial'!T69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AR69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":0.48848396872134997},{"$f":"IFERROR((('System Detail - Commercial'!U69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AS69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AT69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AU69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":22.866581817718988},{"$f":"IFERROR((('System Detail - Commercial'!X69*'System Detail - Commercial'!$N69)+('System Detail - Commercial'!AV69*'System Detail - Commercial'!$AL69))/SUM('System Detail - Commercial'!$N69+'System Detail - Commercial'!$AL69),\"\")","v":18.07410631449968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q69:R69)*(1-Controls!$C$28))+(SUM(S69:T69)*Controls!$C$28))","v":25.756996926584993}]
[null,2024,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C70&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C70&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B70&C70,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B70,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C70,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.472229909180232},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B70,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C70,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.516035608529183},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B70),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D70),O70*E70*(1/(1-F70))*H70*(1-L70)-J70)","v":26.630239498645089},{"$f":"IF(Controls!$C$42=1,Q70*$D70,0)","v":0.73972048429784809},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B70),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D70),P70*E70*(1/(1-F70))*I70*(1-M70)-K70)","v":22.440990774022641},{"$f":"IF(Controls!$C$42=1,S70*$D70,0)","v":0.62335378411929632},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B70)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B70),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B70&'System Detail - Commercial'!C70,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B70)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B70&'System Detail - Commercial'!C70,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"Q70+R70+U70+V70","v":27.369959982942937},{"$f":"S70+T70+U70+V70","v":23.064344558141936},null,2024,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C70&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C70&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B70,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z70&AA70,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B70,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C70,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.654742892294092},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B70,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C70,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.669996920430467},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B70),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D70),AM70*AC70*(1/(1-AD70))*AF70*(1-AJ70)-AH70)","v":21.996861692159676},{"$f":"AO70*$D70","v":0.61101700511499391},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B70),0)),Hourly!$B$11:$B$8772,$C70,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D70),AN70*AC70*(1/(1-AD70))*AG70*(1-AK70)-AI70)","v":20.036962218007453},{"$f":"AQ70*D70","v":0.55657597058097319},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z70)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z70),0)),Hourly!$B$11:$B$8772,$AA70,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z70&'System Detail - Commercial'!AA70,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z70<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z70)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA70,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z70&'System Detail - Commercial'!AA70,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},{"$f":"AO70+AP70+AS70+AT70","v":22.607878697274671},{"$f":"AQ70+AR70+AS70+AT70","v":20.593538188588425},null,2024,6,{"$f":"IFERROR((('System Detail - Commercial'!Q70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AO70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":24.056140717264306},{"$f":"IFERROR((('System Detail - Commercial'!R70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AP70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":0.66821855141848474},{"$f":"IFERROR((('System Detail - Commercial'!S70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AQ70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":21.105419354014202},{"$f":"IFERROR((('System Detail - Commercial'!T70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AR70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":0.58625499882022791},{"$f":"IFERROR((('System Detail - Commercial'!U70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AS70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AT70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AU70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":24.724359268682786},{"$f":"IFERROR((('System Detail - Commercial'!X70*'System Detail - Commercial'!$N70)+('System Detail - Commercial'!AV70*'System Detail - Commercial'!$AL70))/SUM('System Detail - Commercial'!$N70+'System Detail - Commercial'!$AL70),\"\")","v":21.691674352834433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q70:R70)*(1-Controls!$C$28))+(SUM(S70:T70)*Controls!$C$28))","v":27.369959982942937}]
[null,2024,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C71&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C71&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B71&C71,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B71,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C71,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.491697581086967},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B71,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C71,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.230729749665485},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B71),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D71),O71*E71*(1/(1-F71))*H71*(1-L71)-J71)","v":30.09073057557908},{"$f":"IF(Controls!$C$42=1,Q71*$D71,0)","v":0.83584414610225033},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B71),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D71),P71*E71*(1/(1-F71))*I71*(1-M71)-K71)","v":28.20065251368516},{"$f":"IF(Controls!$C$42=1,S71*$D71,0)","v":0.78334257324271805},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B71)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B71),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B71&'System Detail - Commercial'!C71,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B71)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B71&'System Detail - Commercial'!C71,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.92657472168133,28.983995086927877,null,2024,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C71&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C71&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B71,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z71&AA71,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B71,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C71,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.230350572927122},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B71,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C71,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.517107067673091},{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B71),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D71),AM71*AC71*(1/(1-AD71))*AF71*(1-AJ71)-AH71)","v":21.33485159293604},0.59262804427847227,{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B71),0)),Hourly!$B$11:$B$8772,$C71,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D71),AN71*AC71*(1/(1-AD71))*AG71*(1-AK71)-AI71)","v":22.163754305307801},0.61565285845119633,{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z71)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z71),0)),Hourly!$B$11:$B$8772,$AA71,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z71&'System Detail - Commercial'!AA71,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z71<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z71)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA71,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z71&'System Detail - Commercial'!AA71,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},21.927479637214514,22.779407163758997,null,2024,7,{"$f":"IFERROR((('System Detail - Commercial'!Q71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AO71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":25.477417993326291},{"$f":"IFERROR((('System Detail - Commercial'!R71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AP71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":0.70769802793703396},{"$f":"IFERROR((('System Detail - Commercial'!S71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AQ71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":25.019921199593863},{"$f":"IFERROR((('System Detail - Commercial'!T71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AR71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":0.69498992781492708},{"$f":"IFERROR((('System Detail - Commercial'!U71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AS71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AT71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AU71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":26.18511602126333},{"$f":"IFERROR((('System Detail - Commercial'!X71*'System Detail - Commercial'!$N71)+('System Detail - Commercial'!AV71*'System Detail - Commercial'!$AL71))/SUM('System Detail - Commercial'!$N71+'System Detail - Commercial'!$AL71),\"\")","v":25.71491112740879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q71:R71)*(1-Controls!$C$28))+(SUM(S71:T71)*Controls!$C$28))","v":30.92657472168133}]
[null,2024,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C72&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C72&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B72&C72,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B72,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C72,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.801807555497028},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B72,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C72,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.142429400192849},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B72),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D72),O72*E72*(1/(1-F72))*H72*(1-L72)-J72)","v":29.200066512813713},{"$f":"IF(Controls!$C$42=1,Q72*$D72,0)","v":0.81110375832282355},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B72),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D72),P72*E72*(1/(1-F72))*I72*(1-M72)-K72)","v":28.018478203523895},{"$f":"IF(Controls!$C$42=1,S72*$D72,0)","v":0.77828223313777933},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B72)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B72),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B72&'System Detail - Commercial'!C72,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B72)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B72&'System Detail - Commercial'!C72,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.011170271136535,28.796760436661675,null,2024,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C72&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C72&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B72,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z72&AA72,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B72,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C72,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.89371192346033},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B72,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C72,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.038697088841687},{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B72),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D72),AM72*AC72*(1/(1-AD72))*AF72*(1-AJ72)-AH72)","v":22.06326273357427},0.61286145756595978,{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B72),0)),Hourly!$B$11:$B$8772,$C72,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D72),AN72*AC72*(1/(1-AD72))*AG72*(1-AK72)-AI72)","v":23.988456585895822},0.66633845798418712,{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z72)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z72),0)),Hourly!$B$11:$B$8772,$AA72,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z72&'System Detail - Commercial'!AA72,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z72<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z72)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA72,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z72&'System Detail - Commercial'!AA72,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.676124191140229,24.654795043880007,null,2024,8,{"$f":"IFERROR((('System Detail - Commercial'!Q72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AO72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":25.439815059235944},{"$f":"IFERROR((('System Detail - Commercial'!R72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AP72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":0.70665351383802444},{"$f":"IFERROR((('System Detail - Commercial'!S72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AQ72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":25.895133480257492},{"$f":"IFERROR((('System Detail - Commercial'!T72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AR72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":0.71930110429341354},{"$f":"IFERROR((('System Detail - Commercial'!U72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AS72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AT72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AU72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":26.146468573073967},{"$f":"IFERROR((('System Detail - Commercial'!X72*'System Detail - Commercial'!$N72)+('System Detail - Commercial'!AV72*'System Detail - Commercial'!$AL72))/SUM('System Detail - Commercial'!$N72+'System Detail - Commercial'!$AL72),\"\")","v":26.614434584550899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q72:R72)*(1-Controls!$C$28))+(SUM(S72:T72)*Controls!$C$28))","v":30.011170271136535}]
[null,2024,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C73&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C73&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B73&C73,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B73,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C73,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.460773530044474},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B73,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C73,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.173021928448293},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B73),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D73),O73*E73*(1/(1-F73))*H73*(1-L73)-J73)","v":25.396328181104828},{"$f":"IF(Controls!$C$42=1,Q73*$D73,0)","v":0.7054455587029087},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B73),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D73),P73*E73*(1/(1-F73))*I73*(1-M73)-K73)","v":20.739783964664618},{"$f":"IF(Controls!$C$42=1,S73*$D73,0)","v":0.57609857543170118},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B73)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B73),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B73&'System Detail - Commercial'!C73,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B73)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B73&'System Detail - Commercial'!C73,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},26.101773739807737,21.315882540096318,null,2024,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C73&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C73&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B73,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z73&AA73,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B73,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C73,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.299549697962153},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B73,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C73,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.147622835472337},{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B73),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D73),AM73*AC73*(1/(1-AD73))*AF73*(1-AJ73)-AH73)","v":20.292839143894746},0.56368358234494631,{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B73),0)),Hourly!$B$11:$B$8772,$C73,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D73),AN73*AC73*(1/(1-AD73))*AG73*(1-AK73)-AI73)","v":18.056064815047883},0.50155166686278252,{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z73)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z73),0)),Hourly!$B$11:$B$8772,$AA73,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z73&'System Detail - Commercial'!AA73,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z73<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z73)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA73,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z73&'System Detail - Commercial'!AA73,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},20.856522726239692,18.557616481910664,null,2024,9,{"$f":"IFERROR((('System Detail - Commercial'!Q73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AO73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":22.561056493765893},{"$f":"IFERROR((('System Detail - Commercial'!R73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AP73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":0.62668890517070741},{"$f":"IFERROR((('System Detail - Commercial'!S73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AQ73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":19.24882888154421},{"$f":"IFERROR((('System Detail - Commercial'!T73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AR73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":0.53468362622674637},{"$f":"IFERROR((('System Detail - Commercial'!U73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AS73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AT73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AU73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":23.187745398936599},{"$f":"IFERROR((('System Detail - Commercial'!X73*'System Detail - Commercial'!$N73)+('System Detail - Commercial'!AV73*'System Detail - Commercial'!$AL73))/SUM('System Detail - Commercial'!$N73+'System Detail - Commercial'!$AL73),\"\")","v":19.783512507770954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q73:R73)*(1-Controls!$C$28))+(SUM(S73:T73)*Controls!$C$28))","v":26.101773739807737}]
[null,2024,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C74&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C74&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B74&C74,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B74,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C74,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.301267051277208},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B74,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C74,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.411085664408073},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B74),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D74),O74*E74*(1/(1-F74))*H74*(1-L74)-J74)","v":30.25572050600541},{"$f":"IF(Controls!$C$42=1,Q74*$D74,0)","v":0.84042714774012306},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B74),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D74),P74*E74*(1/(1-F74))*I74*(1-M74)-K74)","v":20.0278509257382},{"$f":"IF(Controls!$C$42=1,S74*$D74,0)","v":0.55632288199983837},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B74)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B74),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B74&'System Detail - Commercial'!C74,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B74)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B74&'System Detail - Commercial'!C74,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},31.096147653745533,20.58417380773804,null,2024,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C74&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C74&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B74,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z74&AA74,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B74,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C74,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.735377467066002},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B74,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C74,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.781288170610924},{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B74),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D74),AM74*AC74*(1/(1-AD74))*AF74*(1-AJ74)-AH74)","v":25.830560594633347},0.71750743337172196,{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B74),0)),Hourly!$B$11:$B$8772,$C74,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D74),AN74*AC74*(1/(1-AD74))*AG74*(1-AK74)-AI74)","v":16.607708862386286},0.46132001341509132,{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z74)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z74),0)),Hourly!$B$11:$B$8772,$AA74,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z74&'System Detail - Commercial'!AA74,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z74<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z74)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA74,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z74&'System Detail - Commercial'!AA74,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},26.548068028005069,17.069028875801376,null,2024,10,{"$f":"IFERROR((('System Detail - Commercial'!Q74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AO74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":28.019349368000178},{"$f":"IFERROR((('System Detail - Commercial'!R74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AP74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":0.77830643187652249},{"$f":"IFERROR((('System Detail - Commercial'!S74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AQ74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":18.299392033506589},{"$f":"IFERROR((('System Detail - Commercial'!T74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AR74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":0.5083106795967941},{"$f":"IFERROR((('System Detail - Commercial'!U74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AS74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AT74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AU74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":28.797655799876694},{"$f":"IFERROR((('System Detail - Commercial'!X74*'System Detail - Commercial'!$N74)+('System Detail - Commercial'!AV74*'System Detail - Commercial'!$AL74))/SUM('System Detail - Commercial'!$N74+'System Detail - Commercial'!$AL74),\"\")","v":18.807702713103382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q74:R74)*(1-Controls!$C$28))+(SUM(S74:T74)*Controls!$C$28))","v":31.096147653745533}]
[null,2024,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C75&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C75&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B75&C75,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B75,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C75,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.14240452448395},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B75,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C75,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.564343014366319},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B75),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D75),O75*E75*(1/(1-F75))*H75*(1-L75)-J75)","v":38.855807127975517},{"$f":"IF(Controls!$C$42=1,Q75*$D75,0)","v":1.0793157330767604},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B75),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D75),P75*E75*(1/(1-F75))*I75*(1-M75)-K75)","v":28.074910939224811},{"$f":"IF(Controls!$C$42=1,S75*$D75,0)","v":0.77984979134862675},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B75)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B75),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B75&'System Detail - Commercial'!C75,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.275059777579788},{"$f":"IF(B75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B75)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B75&'System Detail - Commercial'!C75,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.4281348513581877},61.63831748999025,50.557955359511418,null,2024,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C75&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C75&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B75,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z75&AA75,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B75,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C75,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.70379645519229},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B75,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C75,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.644930371025225},{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B75),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D75),AM75*AC75*(1/(1-AD75))*AF75*(1-AJ75)-AH75)","v":34.544562815076425},0.95956030499560052,{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B75),0)),Hourly!$B$11:$B$8772,$C75,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D75),AN75*AC75*(1/(1-AD75))*AG75*(1-AK75)-AI75)","v":22.994828190497064},0.6387379822958682,{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z75)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z75),0)),Hourly!$B$11:$B$8772,$AA75,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z75&'System Detail - Commercial'!AA75,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.2167080005697315},{"$f":"IF(Z75<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z75)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA75,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z75&'System Detail - Commercial'!AA75,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.17337647427547873},43.894207594917233,32.023650647638142,null,2024,11,{"$f":"IFERROR((('System Detail - Commercial'!Q75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AO75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":36.460671398587131},{"$f":"IFERROR((('System Detail - Commercial'!R75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AP75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":1.0127849396983382},{"$f":"IFERROR((('System Detail - Commercial'!S75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AQ75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":25.252642745487172},{"$f":"IFERROR((('System Detail - Commercial'!T75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AR75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":0.70145434187487199},{"$f":"IFERROR((('System Detail - Commercial'!U75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AS75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":13.575975457018643},{"$f":"IFERROR((('System Detail - Commercial'!V75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AT75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":0.73104686409001607},{"$f":"IFERROR((('System Detail - Commercial'!W75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AU75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":51.780478659394127},{"$f":"IFERROR((('System Detail - Commercial'!X75*'System Detail - Commercial'!$N75)+('System Detail - Commercial'!AV75*'System Detail - Commercial'!$AL75))/SUM('System Detail - Commercial'!$N75+'System Detail - Commercial'!$AL75),\"\")","v":40.261119408470705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q75:R75)*(1-Controls!$C$28))+(SUM(S75:T75)*Controls!$C$28))","v":39.935122861052278}]
[null,2024,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C76&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C76&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B76&C76,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B76,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C76,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.833057084980645},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B76,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C76,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.141183279520448},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B76),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D76),O76*E76*(1/(1-F76))*H76*(1-L76)-J76)","v":51.041881640934101},{"$f":"IF(Controls!$C$42=1,Q76*$D76,0)","v":1.4178139632888478},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B76),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D76),P76*E76*(1/(1-F76))*I76*(1-M76)-K76)","v":31.693042204132599},{"$f":"IF(Controls!$C$42=1,S76*$D76,0)","v":0.8803522975940905},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B76)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B76),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B76&'System Detail - Commercial'!C76,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":135.52720597438392},{"$f":"IF(B76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B76)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B76&'System Detail - Commercial'!C76,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.99792795769682},200.98482953630369,181.09852843380742,null,2024,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C76&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C76&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.561037027323627},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B76,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.2674913930573446},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z76&AA76,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B76,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C76,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.59858174618909},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B76,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C76,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.811478894204672},{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B76),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D76),AM76*AC76*(1/(1-AD76))*AF76*(1-AJ76)-AH76)","v":45.6527496389172},1.2681175501311743,{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B76),0)),Hourly!$B$11:$B$8772,$C76,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D76),AN76*AC76*(1/(1-AD76))*AG76*(1-AK76)-AI76)","v":24.745090176827023},0.68735581933191836,{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z76)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z76),0)),Hourly!$B$11:$B$8772,$AA76,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z76&'System Detail - Commercial'!AA76,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":88.441521264342526},{"$f":"IF(Z76<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z76)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA76,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z76&'System Detail - Commercial'!AA76,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.4413430124506412},143.80373146584154,122.31531027295212,null,2024,12,{"$f":"IFERROR((('System Detail - Commercial'!Q76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AO76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":48.086551188215154},{"$f":"IFERROR((('System Detail - Commercial'!R76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AP76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":1.335722381879801},{"$f":"IFERROR((('System Detail - Commercial'!S76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AQ76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":27.882874963352123},{"$f":"IFERROR((('System Detail - Commercial'!T76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AR76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":0.77451551919225414},{"$f":"IFERROR((('System Detail - Commercial'!U76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AS76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":109.7060240366193},{"$f":"IFERROR((('System Detail - Commercial'!V76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AT76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":10.49915556836827},{"$f":"IFERROR((('System Detail - Commercial'!W76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AU76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":169.62745317508251},{"$f":"IFERROR((('System Detail - Commercial'!X76*'System Detail - Commercial'!$N76)+('System Detail - Commercial'!AV76*'System Detail - Commercial'!$AL76))/SUM('System Detail - Commercial'!$N76+'System Detail - Commercial'!$AL76),\"\")","v":148.86257008753194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q76:R76)*(1-Controls!$C$28))+(SUM(S76:T76)*Controls!$C$28))","v":52.459695604222951}]
[null,2025,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C77&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C77&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B77&C77,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B77,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C77,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.950809402343822},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B77,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C77,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.138506754918886},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B77),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D77),O77*E77*(1/(1-F77))*H77*(1-L77)-J77)","v":71.902242824830495},{"$f":"IF(Controls!$C$42=1,Q77*$D77,0)","v":1.9972618679299223},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B77),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D77),P77*E77*(1/(1-F77))*I77*(1-M77)-K77)","v":47.041006379058139},{"$f":"IF(Controls!$C$42=1,S77*$D77,0)","v":1.3066797999449267},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B77)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B77),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B77&'System Detail - Commercial'!C77,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":276.52181267815405},{"$f":"IF(B77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B77)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B77&'System Detail - Commercial'!C77,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":31.088919467626894},381.5102368385414,355.95841832478402,null,2025,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C77&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C77&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B77,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z77&AA77,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B77,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C77,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.572533539698462},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B77,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C77,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.515523168561025},{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B77),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D77),AM77*AC77*(1/(1-AD77))*AF77*(1-AJ77)-AH77)","v":58.863405703810464},1.6350760561826256,{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B77),0)),Hourly!$B$11:$B$8772,$C77,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D77),AN77*AC77*(1/(1-AD77))*AG77*(1-AK77)-AI77)","v":31.934755669270643},0.88706648435543456,{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z77)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z77),0)),Hourly!$B$11:$B$8772,$AA77,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z77&'System Detail - Commercial'!AA77,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":115.46188163022538},{"$f":"IF(Z77<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z77)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA77,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z77&'System Detail - Commercial'!AA77,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.69522812498173},188.6555915152002,160.97893190883318,null,2025,1,{"$f":"IFERROR((('System Detail - Commercial'!Q77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AO77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":65.032317890099506},{"$f":"IFERROR((('System Detail - Commercial'!R77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AP77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":1.8064327843211319},{"$f":"IFERROR((('System Detail - Commercial'!S77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AQ77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":39.081799015836772},{"$f":"IFERROR((('System Detail - Commercial'!T77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AR77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":1.0855932143117533},{"$f":"IFERROR((('System Detail - Commercial'!U77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AS77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":191.6622791152669},{"$f":"IFERROR((('System Detail - Commercial'!V77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AT77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":21.397619727953636},{"$f":"IFERROR((('System Detail - Commercial'!W77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AU77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":279.89864951764116},{"$f":"IFERROR((('System Detail - Commercial'!X77*'System Detail - Commercial'!$N77)+('System Detail - Commercial'!AV77*'System Detail - Commercial'!$AL77))/SUM('System Detail - Commercial'!$N77+'System Detail - Commercial'!$AL77),\"\")","v":253.22729107336906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q77:R77)*(1-Controls!$C$28))+(SUM(S77:T77)*Controls!$C$28))","v":73.899504692760416}]
[null,2025,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C78&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C78&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B78&C78,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B78,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C78,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.602700580007244},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B78,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C78,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.834949254336799},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B78),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D78),O78*E78*(1/(1-F78))*H78*(1-L78)-J78)","v":60.490996632431923},{"$f":"IF(Controls!$C$42=1,Q78*$D78,0)","v":1.6802864024891206},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B78),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D78),P78*E78*(1/(1-F78))*I78*(1-M78)-K78)","v":35.12014282682955},{"$f":"IF(Controls!$C$42=1,S78*$D78,0)","v":0.97554845730147233},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B78)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B78),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B78&'System Detail - Commercial'!C78,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":187.00343435928193},{"$f":"IF(B78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B78)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B78&'System Detail - Commercial'!C78,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.320710799658414},265.49542819386136,239.41983644307135,null,2025,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C78&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C78&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B78,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z78&AA78,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B78,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C78,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.471428100681955},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B78,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C78,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.255612377079036},{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B78),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D78),AM78*AC78*(1/(1-AD78))*AF78*(1-AJ78)-AH78)","v":51.631552830460869},1.4341935327596904,{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B78),0)),Hourly!$B$11:$B$8772,$C78,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D78),AN78*AC78*(1/(1-AD78))*AG78*(1-AK78)-AI78)","v":26.603394914509622},0.73897480986339648,{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z78)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z78),0)),Hourly!$B$11:$B$8772,$AA78,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z78&'System Detail - Commercial'!AA78,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":122.45455083136088},{"$f":"IF(Z78<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z78)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA78,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z78&'System Detail - Commercial'!AA78,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.893258865425537},187.41355606000698,161.69017942115943,null,2025,2,{"$f":"IFERROR((('System Detail - Commercial'!Q78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AO78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":55.850335593304237},{"$f":"IFERROR((('System Detail - Commercial'!R78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AP78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":1.5513806135832287},{"$f":"IFERROR((('System Detail - Commercial'!S78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AQ78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":30.658989158471492},{"$f":"IFERROR((('System Detail - Commercial'!T78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AR78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":0.8516289276910517},{"$f":"IFERROR((('System Detail - Commercial'!U78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AS78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":153.19211441608519},{"$f":"IFERROR((('System Detail - Commercial'!V78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AT78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":14.001569310298335},{"$f":"IFERROR((('System Detail - Commercial'!W78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AU78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":224.59539993327095},{"$f":"IFERROR((('System Detail - Commercial'!X78*'System Detail - Commercial'!$N78)+('System Detail - Commercial'!AV78*'System Detail - Commercial'!$AL78))/SUM('System Detail - Commercial'!$N78+'System Detail - Commercial'!$AL78),\"\")","v":198.70430181254605},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q78:R78)*(1-Controls!$C$28))+(SUM(S78:T78)*Controls!$C$28))","v":62.171283034921046}]
[null,2025,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C79&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C79&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B79&C79,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B79,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C79,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.957953063699634},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B79,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C79,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.334236936311669},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B79),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D79),O79*E79*(1/(1-F79))*H79*(1-L79)-J79)","v":36.380794657588858},{"$f":"IF(Controls!$C$42=1,Q79*$D79,0)","v":1.0105661665048646},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B79),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D79),P79*E79*(1/(1-F79))*I79*(1-M79)-K79)","v":27.893014966944513},{"$f":"IF(Controls!$C$42=1,S79*$D79,0)","v":0.77479718276379383},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B79)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B79),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B79&'System Detail - Commercial'!C79,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":82.342782382665675},{"$f":"IF(B79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B79)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B79&'System Detail - Commercial'!C79,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.3473144547532865},128.08145766151267,119.35790898712727,null,2025,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C79&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C79&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B79,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z79&AA79,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B79,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C79,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.963785929254165},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B79,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C79,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.767193110802101},{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B79),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D79),AM79*AC79*(1/(1-AD79))*AF79*(1-AJ79)-AH79)","v":31.397473269172998},0.87214214252872435,{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B79),0)),Hourly!$B$11:$B$8772,$C79,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D79),AN79*AC79*(1/(1-AD79))*AG79*(1-AK79)-AI79)","v":21.974049961099851},0.61038335310641523,{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z79)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z79),0)),Hourly!$B$11:$B$8772,$AA79,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z79&'System Detail - Commercial'!AA79,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.50413057205326},{"$f":"IF(Z79<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z79)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA79,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z79&'System Detail - Commercial'!AA79,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.0321776891113468},49.805923672866328,40.120741575370872,null,2025,3,{"$f":"IFERROR((('System Detail - Commercial'!Q79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AO79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":33.648005509102738},{"$f":"IFERROR((('System Detail - Commercial'!R79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AP79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":0.93465621787278763},{"$f":"IFERROR((('System Detail - Commercial'!S79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AQ79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":24.647130931481311},{"$f":"IFERROR((('System Detail - Commercial'!T79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AR79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":0.68463476004845725},{"$f":"IFERROR((('System Detail - Commercial'!U79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AS79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":46.237715260716925},{"$f":"IFERROR((('System Detail - Commercial'!V79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AT79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":4.3357878413367388},{"$f":"IFERROR((('System Detail - Commercial'!W79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AU79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":85.156164829029194},{"$f":"IFERROR((('System Detail - Commercial'!X79*'System Detail - Commercial'!$N79)+('System Detail - Commercial'!AV79*'System Detail - Commercial'!$AL79))/SUM('System Detail - Commercial'!$N79+'System Detail - Commercial'!$AL79),\"\")","v":75.905268793583431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q79:R79)*(1-Controls!$C$28))+(SUM(S79:T79)*Controls!$C$28))","v":37.391360824093724}]
[null,2025,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C80&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C80&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B80&C80,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B80,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C80,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.4782669057746},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B80,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C80,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.221142855036835},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B80),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D80),O80*E80*(1/(1-F80))*H80*(1-L80)-J80)","v":25.865816486614108},{"$f":"IF(Controls!$C$42=1,Q80*$D80,0)","v":0.71848675259608297},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B80),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D80),P80*E80*(1/(1-F80))*I80*(1-M80)-K80)","v":19.909715588443561},{"$f":"IF(Controls!$C$42=1,S80*$D80,0)","v":0.55304138207488551},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B80)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B80),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B80&'System Detail - Commercial'!C80,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.1487483606157323},{"$f":"IF(B80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B80)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B80&'System Detail - Commercial'!C80,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.5643214370767064E-2},28.758694814196687,22.637148545504942,null,2025,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C80&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C80&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B80,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z80&AA80,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B80,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C80,'Long Term Regional Prices'!$A$4:$M$4,0))","v":26.968325667445225},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B80,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C80,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":21.85672380991652},{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B80),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D80),AM80*AC80*(1/(1-AD80))*AF80*(1-AJ80)-AH80)","v":21.607846626936954},0.6002111536520226,{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B80),0)),Hourly!$B$11:$B$8772,$C80,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D80),AN80*AC80*(1/(1-AD80))*AG80*(1-AK80)-AI80)","v":18.146579046671846},0.5040659225553058,{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z80)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z80),0)),Hourly!$B$11:$B$8772,$AA80,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z80&'System Detail - Commercial'!AA80,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.5832488708404537},{"$f":"IF(Z80<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z80)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA80,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z80&'System Detail - Commercial'!AA80,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.8312677616594872E-2},24.809619329046026,21.252206517684201,null,2025,4,{"$f":"IFERROR((('System Detail - Commercial'!Q80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AO80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":23.689520780556894},{"$f":"IFERROR((('System Detail - Commercial'!R80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AP80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":0.65803477980245206},{"$f":"IFERROR((('System Detail - Commercial'!S80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AQ80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":19.008556911538015},{"$f":"IFERROR((('System Detail - Commercial'!T80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AR80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":0.52800948054265595},{"$f":"IFERROR((('System Detail - Commercial'!U80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AS80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":2.3708263991750345},{"$f":"IFERROR((('System Detail - Commercial'!V80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AT80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":2.1896495585301275E-2},{"$f":"IFERROR((('System Detail - Commercial'!W80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AU80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":26.740278455119682},{"$f":"IFERROR((('System Detail - Commercial'!X80*'System Detail - Commercial'!$N80)+('System Detail - Commercial'!AV80*'System Detail - Commercial'!$AL80))/SUM('System Detail - Commercial'!$N80+'System Detail - Commercial'!$AL80),\"\")","v":21.929289286841009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q80:R80)*(1-Controls!$C$28))+(SUM(S80:T80)*Controls!$C$28))","v":26.58430323921019}]
[null,2025,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C81&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C81&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B81&C81,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B81,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C81,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.531907169469282},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B81,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C81,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.780544973675916},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B81),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D81),O81*E81*(1/(1-F81))*H81*(1-L81)-J81)","v":26.77278300655761},{"$f":"IF(Controls!$C$42=1,Q81*$D81,0)","v":0.74367998127165225},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B81),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D81),P81*E81*(1/(1-F81))*I81*(1-M81)-K81)","v":20.332519356167744},{"$f":"IF(Controls!$C$42=1,S81*$D81,0)","v":0.56478579796118655},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B81)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B81),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B81&'System Detail - Commercial'!C81,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B81)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B81&'System Detail - Commercial'!C81,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},27.516462987829261,20.897305154128929,null,2025,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C81&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C81&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B81,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z81&AA81,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B81,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C81,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.884404765069842},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B81,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C81,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":20.793905518114098},{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B81),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D81),AM81*AC81*(1/(1-AD81))*AF81*(1-AJ81)-AH81)","v":22.308421207734852},0.61967133793691975,{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B81),0)),Hourly!$B$11:$B$8772,$C81,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D81),AN81*AC81*(1/(1-AD81))*AG81*(1-AK81)-AI81)","v":16.498676135320373},0.45829136090621636,{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z81)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z81),0)),Hourly!$B$11:$B$8772,$AA81,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z81&'System Detail - Commercial'!AA81,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z81<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z81)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA81,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z81&'System Detail - Commercial'!AA81,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.928092545671774,16.956967496226589,null,2025,5,{"$f":"IFERROR((('System Detail - Commercial'!Q81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AO81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":24.324584600751585},{"$f":"IFERROR((('System Detail - Commercial'!R81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AP81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":0.67567524137841184},{"$f":"IFERROR((('System Detail - Commercial'!S81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AQ81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":18.230089202799832},{"$f":"IFERROR((('System Detail - Commercial'!T81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AR81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":0.50638562280200938},{"$f":"IFERROR((('System Detail - Commercial'!U81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AS81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AT81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AU81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":25.000259842129992},{"$f":"IFERROR((('System Detail - Commercial'!X81*'System Detail - Commercial'!$N81)+('System Detail - Commercial'!AV81*'System Detail - Commercial'!$AL81))/SUM('System Detail - Commercial'!$N81+'System Detail - Commercial'!$AL81),\"\")","v":18.736474825601842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q81:R81)*(1-Controls!$C$28))+(SUM(S81:T81)*Controls!$C$28))","v":27.516462987829261}]
[null,{"$f":"B70+1","v":2025},{"$f":"C70","v":6},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C82&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C82&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B82&C82,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B82,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C82,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.436929859067448},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B82,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C82,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.628835176010028},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B82),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D82),O82*E82*(1/(1-F82))*H82*(1-L82)-J82)","v":27.664631686321464},{"$f":"IF(Controls!$C$42=1,Q82*$D82,0)","v":0.76845327470556524},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B82),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D82),P82*E82*(1/(1-F82))*I82*(1-M82)-K82)","v":23.731179004757294},{"$f":"IF(Controls!$C$42=1,S82*$D82,0)","v":0.6591919395712208},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B82)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B82),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B82&'System Detail - Commercial'!C82,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B82)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B82&'System Detail - Commercial'!C82,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},28.433084961027028,24.390370944328517,null,{"$f":"Z70+1","v":2025},{"$f":"AA70","v":6},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C82&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C82&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B82,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z82&AA82,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B82,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C82,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.397913710781374},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B82,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C82,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.618014054820136},{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B82),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D82),AM82*AC82*(1/(1-AD82))*AF82*(1-AJ82)-AH82)","v":22.7661855179417},0.63238686898791574,{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B82),0)),Hourly!$B$11:$B$8772,$C82,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D82),AN82*AC82*(1/(1-AD82))*AG82*(1-AK82)-AI82)","v":21.11797246468786},0.58660369238370236,{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z82)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z82),0)),Hourly!$B$11:$B$8772,$AA82,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z82&'System Detail - Commercial'!AA82,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z82<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z82)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA82,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z82&'System Detail - Commercial'!AA82,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.398572386929615,21.704576157071561,null,{"$f":"AX70+1","v":2025},{"$f":"AY70","v":6},{"$f":"IFERROR((('System Detail - Commercial'!Q82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AO82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":25.052127063185591},{"$f":"IFERROR((('System Detail - Commercial'!R82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AP82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":0.6958845249894855},{"$f":"IFERROR((('System Detail - Commercial'!S82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AQ82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":22.337468850053593},{"$f":"IFERROR((('System Detail - Commercial'!T82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AR82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":0.62047820773787754},{"$f":"IFERROR((('System Detail - Commercial'!U82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AS82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AT82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AU82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":25.748011588175075},{"$f":"IFERROR((('System Detail - Commercial'!X82*'System Detail - Commercial'!$N82)+('System Detail - Commercial'!AV82*'System Detail - Commercial'!$AL82))/SUM('System Detail - Commercial'!$N82+'System Detail - Commercial'!$AL82),\"\")","v":22.957947057791475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q82:R82)*(1-Controls!$C$28))+(SUM(S82:T82)*Controls!$C$28))","v":28.433084961027028}]
[null,2025,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C83&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C83&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B83&C83,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B83,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C83,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.334923447595706},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B83,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C83,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.480905141164101},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B83),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D83),O83*E83*(1/(1-F83))*H83*(1-L83)-J83)","v":32.157538347057709},{"$f":"IF(Controls!$C$42=1,Q83*$D83,0)","v":0.89325482187730354},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B83),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D83),P83*E83*(1/(1-F83))*I83*(1-M83)-K83)","v":30.896858188553921},{"$f":"IF(Controls!$C$42=1,S83*$D83,0)","v":0.85823632580104559},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B83)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B83),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B83&'System Detail - Commercial'!C83,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B83)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B83&'System Detail - Commercial'!C83,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},33.050793168935016,31.755094514354965,null,2025,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C83&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C83&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B83,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z83&AA83,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B83,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C83,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.400857058506674},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B83,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C83,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.125645967818901},{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B83),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D83),AM83*AC83*(1/(1-AD83))*AF83*(1-AJ83)-AH83)","v":22.600297551642107},0.62777892219207243,{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B83),0)),Hourly!$B$11:$B$8772,$C83,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D83),AN83*AC83*(1/(1-AD83))*AG83*(1-AK83)-AI83)","v":24.052431793582421},0.66811552692926346,{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z83)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z83),0)),Hourly!$B$11:$B$8772,$AA83,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z83&'System Detail - Commercial'!AA83,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z83<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z83)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA83,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z83&'System Detail - Commercial'!AA83,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.228076473834179,24.720547320511685,null,2025,7,{"$f":"IFERROR((('System Detail - Commercial'!Q83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AO83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":27.12200287420433},{"$f":"IFERROR((('System Detail - Commercial'!R83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AP83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":0.75338042311841824},{"$f":"IFERROR((('System Detail - Commercial'!S83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AQ83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":27.290655034214097},{"$f":"IFERROR((('System Detail - Commercial'!T83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AR83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":0.75806515220193449},{"$f":"IFERROR((('System Detail - Commercial'!U83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AS83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AT83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AU83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":27.875383297322749},{"$f":"IFERROR((('System Detail - Commercial'!X83*'System Detail - Commercial'!$N83)+('System Detail - Commercial'!AV83*'System Detail - Commercial'!$AL83))/SUM('System Detail - Commercial'!$N83+'System Detail - Commercial'!$AL83),\"\")","v":28.048720186416034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q83:R83)*(1-Controls!$C$28))+(SUM(S83:T83)*Controls!$C$28))","v":33.050793168935016}]
[null,2025,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C84&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C84&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B84&C84,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B84,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C84,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.987630442187964},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B84,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C84,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.613737445154442},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B84),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D84),O84*E84*(1/(1-F84))*H84*(1-L84)-J84)","v":31.665642017006711},{"$f":"IF(Controls!$C$42=1,Q84*$D84,0)","v":0.87959118991829799},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B84),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D84),P84*E84*(1/(1-F84))*I84*(1-M84)-K84)","v":30.982793667005801},{"$f":"IF(Controls!$C$42=1,S84*$D84,0)","v":0.86062339534813048},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B84)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B84),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B84&'System Detail - Commercial'!C84,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B84)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B84&'System Detail - Commercial'!C84,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},32.545233206925012,31.843417062353932,null,2025,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C84&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C84&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B84,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z84&AA84,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B84,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C84,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.000847159377276},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B84,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C84,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.403020956902537},{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B84),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D84),AM84*AC84*(1/(1-AD84))*AF84*(1-AJ84)-AH84)","v":24.422143706795801},0.67838518580735196,{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B84),0)),Hourly!$B$11:$B$8772,$C84,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D84),AN84*AC84*(1/(1-AD84))*AG84*(1-AK84)-AI84)","v":26.803755798946277},0.74454032685686433,{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z84)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z84),0)),Hourly!$B$11:$B$8772,$AA84,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z84&'System Detail - Commercial'!AA84,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z84<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z84)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA84,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z84&'System Detail - Commercial'!AA84,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},25.100528892603151,27.548296125803141,null,2025,8,{"$f":"IFERROR((('System Detail - Commercial'!Q84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AO84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":27.693401008181375},{"$f":"IFERROR((('System Detail - Commercial'!R84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AP84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":0.76925241347035989},{"$f":"IFERROR((('System Detail - Commercial'!S84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AQ84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":28.691063223231222},{"$f":"IFERROR((('System Detail - Commercial'!T84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AR84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":0.7969649384335652},{"$f":"IFERROR((('System Detail - Commercial'!U84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AS84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AT84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AU84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":28.46265342165173},{"$f":"IFERROR((('System Detail - Commercial'!X84*'System Detail - Commercial'!$N84)+('System Detail - Commercial'!AV84*'System Detail - Commercial'!$AL84))/SUM('System Detail - Commercial'!$N84+'System Detail - Commercial'!$AL84),\"\")","v":29.48802816166479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q84:R84)*(1-Controls!$C$28))+(SUM(S84:T84)*Controls!$C$28))","v":32.545233206925012}]
[null,2025,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C85&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C85&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B85&C85,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B85,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C85,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.445063664935468},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B85,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C85,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.287223732134475},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B85),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D85),O85*E85*(1/(1-F85))*H85*(1-L85)-J85)","v":27.633069523908816},{"$f":"IF(Controls!$C$42=1,Q85*$D85,0)","v":0.76757655791649693},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B85),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D85),P85*E85*(1/(1-F85))*I85*(1-M85)-K85)","v":23.271581732419818},{"$f":"IF(Controls!$C$42=1,S85*$D85,0)","v":0.64642549348301548},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B85)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B85),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B85&'System Detail - Commercial'!C85,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B85)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B85&'System Detail - Commercial'!C85,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},28.400646081825311,23.918007225902834,null,2025,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C85&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C85&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B85,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z85&AA85,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B85,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C85,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.742163997650827},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B85,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C85,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.070839987008046},{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B85),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D85),AM85*AC85*(1/(1-AD85))*AF85*(1-AJ85)-AH85)","v":21.87966242653961},0.60776150688606367,{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B85),0)),Hourly!$B$11:$B$8772,$C85,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D85),AN85*AC85*(1/(1-AD85))*AG85*(1-AK85)-AI85)","v":20.336065846104674},0.56488431045311649,{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z85)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z85),0)),Hourly!$B$11:$B$8772,$AA85,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z85&'System Detail - Commercial'!AA85,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z85<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z85)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA85,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z85&'System Detail - Commercial'!AA85,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},22.487423933425674,20.900950156557791,null,2025,9,{"$f":"IFERROR((('System Detail - Commercial'!Q85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AO85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":24.564585738645242},{"$f":"IFERROR((('System Detail - Commercial'!R85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AP85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":0.6823418640335992},{"$f":"IFERROR((('System Detail - Commercial'!S85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AQ85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":21.705973259718409},{"$f":"IFERROR((('System Detail - Commercial'!T85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AR85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":0.60293686253373602},{"$f":"IFERROR((('System Detail - Commercial'!U85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AS85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AT85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AU85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":25.246927602678838},{"$f":"IFERROR((('System Detail - Commercial'!X85*'System Detail - Commercial'!$N85)+('System Detail - Commercial'!AV85*'System Detail - Commercial'!$AL85))/SUM('System Detail - Commercial'!$N85+'System Detail - Commercial'!$AL85),\"\")","v":22.308910122252144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q85:R85)*(1-Controls!$C$28))+(SUM(S85:T85)*Controls!$C$28))","v":28.400646081825311}]
[null,2025,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C86&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C86&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B86&C86,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B86,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C86,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.593270767680451},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B86,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C86,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.638255745516812},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B86),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D86),O86*E86*(1/(1-F86))*H86*(1-L86)-J86)","v":29.307630684495948},{"$f":"IF(Controls!$C$42=1,Q86*$D86,0)","v":0.8140916180893093},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B86),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D86),P86*E86*(1/(1-F86))*I86*(1-M86)-K86)","v":21.470789016894365},{"$f":"IF(Controls!$C$42=1,S86*$D86,0)","v":0.59640404100166244},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B86)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B86),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B86&'System Detail - Commercial'!C86,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B86)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B86&'System Detail - Commercial'!C86,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.121722302585258,22.067193057896027,null,2025,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C86&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C86&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B86,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z86&AA86,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B86,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C86,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.649769089069387},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B86,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C86,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.356971762740244},{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B86),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D86),AM86*AC86*(1/(1-AD86))*AF86*(1-AJ86)-AH86)","v":23.255528107440838},0.64597956451400296,{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B86),0)),Hourly!$B$11:$B$8772,$C86,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D86),AN86*AC86*(1/(1-AD86))*AG86*(1-AK86)-AI86)","v":18.476949309565128},0.51324277020917164,{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z86)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z86),0)),Hourly!$B$11:$B$8772,$AA86,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z86&'System Detail - Commercial'!AA86,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z86<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z86)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA86,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z86&'System Detail - Commercial'!AA86,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.901507671954842,18.9901920797743,null,2025,10,{"$f":"IFERROR((('System Detail - Commercial'!Q86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AO86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":26.249041210070249},{"$f":"IFERROR((('System Detail - Commercial'!R86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AP86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":0.72913176305662752},{"$f":"IFERROR((('System Detail - Commercial'!S86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AQ86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":19.957773250824751},{"$f":"IFERROR((('System Detail - Commercial'!T86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AR86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":0.55437630199900578},{"$f":"IFERROR((('System Detail - Commercial'!U86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AS86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AT86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AU86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":26.978172973126874},{"$f":"IFERROR((('System Detail - Commercial'!X86*'System Detail - Commercial'!$N86)+('System Detail - Commercial'!AV86*'System Detail - Commercial'!$AL86))/SUM('System Detail - Commercial'!$N86+'System Detail - Commercial'!$AL86),\"\")","v":20.512149552823757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q86:R86)*(1-Controls!$C$28))+(SUM(S86:T86)*Controls!$C$28))","v":30.121722302585258}]
[null,2025,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C87&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C87&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B87&C87,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B87,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C87,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.769159832666752},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B87,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C87,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.353827962321606},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B87),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D87),O87*E87*(1/(1-F87))*H87*(1-L87)-J87)","v":39.503003253723783},{"$f":"IF(Controls!$C$42=1,Q87*$D87,0)","v":1.0972931993176689},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B87),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D87),P87*E87*(1/(1-F87))*I87*(1-M87)-K87)","v":28.979425935704256},{"$f":"IF(Controls!$C$42=1,S87*$D87,0)","v":0.80497492292262118},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B87)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B87),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B87&'System Detail - Commercial'!C87,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.760869313128048},{"$f":"IF(B87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B87)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B87&'System Detail - Commercial'!C87,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.4558984471488339},62.817064213318332,52.001168618903755,null,2025,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C87&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C87&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B87,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z87&AA87,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B87,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C87,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.807930495220241},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B87,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C87,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.586356939843039},{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B87),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D87),AM87*AC87*(1/(1-AD87))*AF87*(1-AJ87)-AH87)","v":35.75984404894335},0.99331773413625335,{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B87),0)),Hourly!$B$11:$B$8772,$C87,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D87),AN87*AC87*(1/(1-AD87))*AG87*(1-AK87)-AI87)","v":24.086504506545488},0.66906198044259602,{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z87)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z87),0)),Hourly!$B$11:$B$8772,$AA87,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z87&'System Detail - Commercial'!AA87,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.4135880660927214},{"$f":"IF(Z87<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z87)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA87,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z87&'System Detail - Commercial'!AA87,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.17674699236542937},45.343496841537757,33.345901545446232,null,2025,11,{"$f":"IFERROR((('System Detail - Commercial'!Q87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AO87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":37.340289046517306},{"$f":"IFERROR((('System Detail - Commercial'!R87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AP87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":1.0372184861017399},{"$f":"IFERROR((('System Detail - Commercial'!S87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AQ87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":26.15240466552363},{"$f":"IFERROR((('System Detail - Commercial'!T87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AR87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":0.72644744504527337},{"$f":"IFERROR((('System Detail - Commercial'!U87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AS87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":13.626884592618747},{"$f":"IFERROR((('System Detail - Commercial'!V87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AT87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":0.71683316216286685},{"$f":"IFERROR((('System Detail - Commercial'!W87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AU87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":52.721225287400671},{"$f":"IFERROR((('System Detail - Commercial'!X87*'System Detail - Commercial'!$N87)+('System Detail - Commercial'!AV87*'System Detail - Commercial'!$AL87))/SUM('System Detail - Commercial'!$N87+'System Detail - Commercial'!$AL87),\"\")","v":41.222569865350515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q87:R87)*(1-Controls!$C$28))+(SUM(S87:T87)*Controls!$C$28))","v":40.600296453041452}]
[null,2025,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C88&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C88&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B88&C88,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B88,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C88,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.136447159223671},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B88,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C88,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.75819616666692},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B88),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D88),O88*E88*(1/(1-F88))*H88*(1-L88)-J88)","v":50.092072494101608},{"$f":"IF(Controls!$C$42=1,Q88*$D88,0)","v":1.3914306751430088},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B88),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D88),P88*E88*(1/(1-F88))*I88*(1-M88)-K88)","v":32.386684858975727},{"$f":"IF(Controls!$C$42=1,S88*$D88,0)","v":0.89961993056435763},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B88)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B88),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B88&'System Detail - Commercial'!C88,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":138.77456552403987},{"$f":"IF(B88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B88)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B88&'System Detail - Commercial'!C88,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":13.250613632015487},203.50868232529996,185.31148394559546,null,2025,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C88&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C88&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.666647397596869},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B88,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.3601663069879155},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z88&AA88,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B88,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C88,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.084010752374859},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B88,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C88,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.233515423769344},{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B88),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D88),AM88*AC88*(1/(1-AD88))*AF88*(1-AJ88)-AH88)","v":44.926391104494648},1.2479411530362754,{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B88),0)),Hourly!$B$11:$B$8772,$C88,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D88),AN88*AC88*(1/(1-AD88))*AG88*(1-AK88)-AI88)","v":25.187803554752008},0.69965327367289298,{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z88)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z88),0)),Hourly!$B$11:$B$8772,$AA88,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z88&'System Detail - Commercial'!AA88,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":90.560663443944065},{"$f":"IF(Z88<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z88)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA88,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z88&'System Detail - Commercial'!AA88,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.6054465878973101},145.34044228937231,125.05356686026627,null,2025,12,{"$f":"IFERROR((('System Detail - Commercial'!Q88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AO88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":47.370369396351705},{"$f":"IFERROR((('System Detail - Commercial'!R88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AP88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":1.3158286688717191},{"$f":"IFERROR((('System Detail - Commercial'!S88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AQ88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":28.5937258922342},{"$f":"IFERROR((('System Detail - Commercial'!T88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AR88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":0.79426115435272571},{"$f":"IFERROR((('System Detail - Commercial'!U88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AS88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":113.37154184743024},{"$f":"IFERROR((('System Detail - Commercial'!V88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AT88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":10.803160028125266},{"$f":"IFERROR((('System Detail - Commercial'!W88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AU88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":172.86089994077892},{"$f":"IFERROR((('System Detail - Commercial'!X88*'System Detail - Commercial'!$N88)+('System Detail - Commercial'!AV88*'System Detail - Commercial'!$AL88))/SUM('System Detail - Commercial'!$N88+'System Detail - Commercial'!$AL88),\"\")","v":153.56268892214246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q88:R88)*(1-Controls!$C$28))+(SUM(S88:T88)*Controls!$C$28))","v":51.483503169244614}]
[null,2026,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C89&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C89&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B89&C89,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B89,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C89,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.692721357442167},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B89,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C89,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.492190407635995},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B89),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D89),O89*E89*(1/(1-F89))*H89*(1-L89)-J89)","v":65.406329506292749},{"$f":"IF(Controls!$C$42=1,Q89*$D89,0)","v":1.8168218780383532},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B89),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D89),P89*E89*(1/(1-F89))*I89*(1-M89)-K89)","v":44.843704808002236},{"$f":"IF(Controls!$C$42=1,S89*$D89,0)","v":1.2456443375198669},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B89)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B89),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B89&'System Detail - Commercial'!C89,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":283.14829361803555},{"$f":"IF(B89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B89)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B89&'System Detail - Commercial'!C89,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":31.695133297160986},382.06657829952763,360.93277606071865,null,2026,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C89&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C89&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B89,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z89&AA89,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B89,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C89,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.632130580655023},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B89,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C89,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.528754007037065},{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B89),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D89),AM89*AC89*(1/(1-AD89))*AF89*(1-AJ89)-AH89)","v":60.036409134807556},1.6676591152311313,{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B89),0)),Hourly!$B$11:$B$8772,$C89,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D89),AN89*AC89*(1/(1-AD89))*AG89*(1-AK89)-AI89)","v":31.857957255520056},0.8849332192822541,{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z89)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z89),0)),Hourly!$B$11:$B$8772,$AA89,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z89&'System Detail - Commercial'!AA89,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":118.22877350937},{"$f":"IF(Z89<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z89)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA89,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z89&'System Detail - Commercial'!AA89,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.942776865505438},192.87561862491413,163.91444084967776,null,2026,1,{"$f":"IFERROR((('System Detail - Commercial'!Q89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AO89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":62.461534463865384},{"$f":"IFERROR((('System Detail - Commercial'!R89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AP89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":1.735022943595683},{"$f":"IFERROR((('System Detail - Commercial'!S89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AQ89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":37.722488408253945},{"$f":"IFERROR((('System Detail - Commercial'!T89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AR89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":1.0478350146153697},{"$f":"IFERROR((('System Detail - Commercial'!U89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AS89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":192.70855678425121},{"$f":"IFERROR((('System Detail - Commercial'!V89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AT89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":21.411582995930527},{"$f":"IFERROR((('System Detail - Commercial'!W89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AU89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":278.31669718764277},{"$f":"IFERROR((('System Detail - Commercial'!X89*'System Detail - Commercial'!$N89)+('System Detail - Commercial'!AV89*'System Detail - Commercial'!$AL89))/SUM('System Detail - Commercial'!$N89+'System Detail - Commercial'!$AL89),\"\")","v":252.8904632030511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q89:R89)*(1-Controls!$C$28))+(SUM(S89:T89)*Controls!$C$28))","v":67.223151384331103}]
[null,2026,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C90&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C90&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B90&C90,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B90,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C90,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.458433440102326},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B90,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C90,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.124407490315328},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B90),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D90),O90*E90*(1/(1-F90))*H90*(1-L90)-J90)","v":60.209155470515256},{"$f":"IF(Controls!$C$42=1,Q90*$D90,0)","v":1.6724575701273736},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B90),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D90),P90*E90*(1/(1-F90))*I90*(1-M90)-K90)","v":34.119259310543576},{"$f":"IF(Controls!$C$42=1,S90*$D90,0)","v":0.94774645276334335},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B90)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B90),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B90&'System Detail - Commercial'!C90,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":191.4847252978613},{"$f":"IF(B90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B90)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B90&'System Detail - Commercial'!C90,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.638954108335703},270.00529244683963,243.19068516950392,null,2026,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C90&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C90&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B90,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z90&AA90,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B90,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C90,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.588915415541848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B90,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C90,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.80388676116986},{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B90),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D90),AM90*AC90*(1/(1-AD90))*AF90*(1-AJ90)-AH90)","v":52.877431857209679},1.4688008909507442,{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B90),0)),Hourly!$B$11:$B$8772,$C90,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D90),AN90*AC90*(1/(1-AD90))*AG90*(1-AK90)-AI90)","v":25.934839800554819},0.72040404512432565,{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z90)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z90),0)),Hourly!$B$11:$B$8772,$AA90,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z90&'System Detail - Commercial'!AA90,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":125.38901281548726},{"$f":"IF(Z90<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z90)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA90,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z90&'System Detail - Commercial'!AA90,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.125169723889355},191.86041528753702,164.16942638505574,null,2026,2,{"$f":"IFERROR((('System Detail - Commercial'!Q90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AO90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":56.36872881592663},{"$f":"IFERROR((('System Detail - Commercial'!R90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AP90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":1.5657802619872343},{"$f":"IFERROR((('System Detail - Commercial'!S90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AQ90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":29.83218242435899},{"$f":"IFERROR((('System Detail - Commercial'!T90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AR90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":0.82866233447623883},{"$f":"IFERROR((('System Detail - Commercial'!U90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AS90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":156.86316161661776},{"$f":"IFERROR((('System Detail - Commercial'!V90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AT90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":14.274590859339996},{"$f":"IFERROR((('System Detail - Commercial'!W90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AU90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":229.07226155387156},{"$f":"IFERROR((('System Detail - Commercial'!X90*'System Detail - Commercial'!$N90)+('System Detail - Commercial'!AV90*'System Detail - Commercial'!$AL90))/SUM('System Detail - Commercial'!$N90+'System Detail - Commercial'!$AL90),\"\")","v":201.79859723479296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q90:R90)*(1-Controls!$C$28))+(SUM(S90:T90)*Controls!$C$28))","v":61.881613040642627}]
[null,2026,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C91&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C91&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B91&C91,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B91,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C91,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.198869027249458},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B91,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C91,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.039227579774444},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B91),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D91),O91*E91*(1/(1-F91))*H91*(1-L91)-J91)","v":42.603302863505391},{"$f":"IF(Controls!$C$42=1,Q91*$D91,0)","v":1.1834116560793051},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B91),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D91),P91*E91*(1/(1-F91))*I91*(1-M91)-K91)","v":29.964675882518804},{"$f":"IF(Controls!$C$42=1,S91*$D91,0)","v":0.83234266656792966},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B91)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B91),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B91&'System Detail - Commercial'!C91,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":84.316018680775088},{"$f":"IF(B91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B91)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B91&'System Detail - Commercial'!C91,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.5100816897873166},136.61281489014709,123.62311891964913,null,2026,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C91&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C91&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B91,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z91&AA91,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B91,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C91,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.759951995011058},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B91,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C91,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.160931793287116},{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B91),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D91),AM91*AC91*(1/(1-AD91))*AF91*(1-AJ91)-AH91)","v":37.060963051618444},1.0294595186980078,{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B91),0)),Hourly!$B$11:$B$8772,$C91,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D91),AN91*AC91*(1/(1-AD91))*AG91*(1-AK91)-AI91)","v":23.643736899318334},0.65676301974920337,{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z91)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z91),0)),Hourly!$B$11:$B$8772,$AA91,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z91&'System Detail - Commercial'!AA91,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.899630318007539},{"$f":"IF(Z91<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z91)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA91,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z91&'System Detail - Commercial'!AA91,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.0523044867096809},56.042357375033667,42.252434723784752,null,2026,3,{"$f":"IFERROR((('System Detail - Commercial'!Q91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AO91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":39.683145328210117},{"$f":"IFERROR((('System Detail - Commercial'!R91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AP91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":1.102297089071955},{"$f":"IFERROR((('System Detail - Commercial'!S91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AQ91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":26.634288676316409},{"$f":"IFERROR((('System Detail - Commercial'!T91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AR91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":0.73983296017956857},{"$f":"IFERROR((('System Detail - Commercial'!U91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AS91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":48.795555995015839},{"$f":"IFERROR((('System Detail - Commercial'!V91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AT91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":4.5807152064453369},{"$f":"IFERROR((('System Detail - Commercial'!W91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AU91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":94.161713618743249},{"$f":"IFERROR((('System Detail - Commercial'!X91*'System Detail - Commercial'!$N91)+('System Detail - Commercial'!AV91*'System Detail - Commercial'!$AL91))/SUM('System Detail - Commercial'!$N91+'System Detail - Commercial'!$AL91),\"\")","v":80.750392837957136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q91:R91)*(1-Controls!$C$28))+(SUM(S91:T91)*Controls!$C$28))","v":43.786714519584699}]
[null,2026,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C92&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C92&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B92&C92,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B92,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C92,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.471825717226494},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B92,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C92,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.177227646434321},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B92),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D92),O92*E92*(1/(1-F92))*H92*(1-L92)-J92)","v":28.148708956575931},{"$f":"IF(Controls!$C$42=1,Q92*$D92,0)","v":0.78189971302274341},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B92),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D92),P92*E92*(1/(1-F92))*I92*(1-M92)-K92)","v":21.021243625531941},{"$f":"IF(Controls!$C$42=1,S92*$D92,0)","v":0.58391681066228096},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B92)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B92),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B92&'System Detail - Commercial'!C92,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.2002402842304316},{"$f":"IF(B92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B92)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B92&'System Detail - Commercial'!C92,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.61432404717531E-2},31.156992194300859,23.831543960896408,null,2026,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C92&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C92&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B92,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z92&AA92,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B92,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C92,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.272902035498646},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B92,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C92,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.638368677198269},{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B92),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D92),AM92*AC92*(1/(1-AD92))*AF92*(1-AJ92)-AH92)","v":24.259194763768235},0.67385887762081442,{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B92),0)),Hourly!$B$11:$B$8772,$C92,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D92),AN92*AC92*(1/(1-AD92))*AG92*(1-AK92)-AI92)","v":19.036679538979858},0.52879065577737594,{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z92)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z92),0)),Hourly!$B$11:$B$8772,$AA92,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z92&'System Detail - Commercial'!AA92,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.6451530267542522},{"$f":"IF(Z92<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z92)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA92,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z92&'System Detail - Commercial'!AA92,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.8669762990325509E-2},27.596876431133627,22.229292984501807,null,2026,4,{"$f":"IFERROR((('System Detail - Commercial'!Q92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AO92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":26.160735035807551},{"$f":"IFERROR((('System Detail - Commercial'!R92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AP92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":0.72667884159509077},{"$f":"IFERROR((('System Detail - Commercial'!S92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AQ92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":20.006910870183098},{"$f":"IFERROR((('System Detail - Commercial'!T92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AR92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":0.55574122038777396},{"$f":"IFERROR((('System Detail - Commercial'!U92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AS92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":2.4276401304092734},{"$f":"IFERROR((('System Detail - Commercial'!V92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AT92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":2.2323463092356773E-2},{"$f":"IFERROR((('System Detail - Commercial'!W92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AU92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":29.337377470904276},{"$f":"IFERROR((('System Detail - Commercial'!X92*'System Detail - Commercial'!$N92)+('System Detail - Commercial'!AV92*'System Detail - Commercial'!$AL92))/SUM('System Detail - Commercial'!$N92+'System Detail - Commercial'!$AL92),\"\")","v":23.0126156840725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q92:R92)*(1-Controls!$C$28))+(SUM(S92:T92)*Controls!$C$28))","v":28.930608669598673}]
[null,2026,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B93,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C93&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C93&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B93&C93,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B93,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C93,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.828122892679154},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B93,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C93,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.42892616631076},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B93),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D93),O93*E93*(1/(1-F93))*H93*(1-L93)-J93)","v":28.205179111228176},{"$f":"IF(Controls!$C$42=1,Q93*$D93,0)","v":0.78346831063711553},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B93),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D93),P93*E93*(1/(1-F93))*I93*(1-M93)-K93)","v":22.297107051674129},{"$f":"IF(Controls!$C$42=1,S93*$D93,0)","v":0.61935705938898988},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B93)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B93),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B93&'System Detail - Commercial'!C93,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B93)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B93&'System Detail - Commercial'!C93,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},28.988647421865291,22.916464111063117,null,2026,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z93,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C93&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C93&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B93,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z93&AA93,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B93,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C93,'Long Term Regional Prices'!$A$4:$M$4,0))","v":28.712660273216859},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B93,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C93,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.440038017530274},{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B93),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D93),AM93*AC93*(1/(1-AD93))*AF93*(1-AJ93)-AH93)","v":23.181219148868237},0.64391545018916596,{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B93),0)),Hourly!$B$11:$B$8772,$C93,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D93),AN93*AC93*(1/(1-AD93))*AG93*(1-AK93)-AI93)","v":18.452168554912586},0.51255442372119586,{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z93)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z93),0)),Hourly!$B$11:$B$8772,$AA93,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z93&'System Detail - Commercial'!AA93,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z93<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z93)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA93,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z93&'System Detail - Commercial'!AA93,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.825134599057403,18.96472297863378,null,2026,5,{"$f":"IFERROR((('System Detail - Commercial'!Q93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AO93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":25.342062143431654},{"$f":"IFERROR((('System Detail - Commercial'!R93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AP93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":0.70393818586570345},{"$f":"IFERROR((('System Detail - Commercial'!S93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AQ93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":20.105905542767012},{"$f":"IFERROR((('System Detail - Commercial'!T93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AR93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":0.5584910412127202},{"$f":"IFERROR((('System Detail - Commercial'!U93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AS93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AT93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AU93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":26.046000329297357},{"$f":"IFERROR((('System Detail - Commercial'!X93*'System Detail - Commercial'!$N93)+('System Detail - Commercial'!AV93*'System Detail - Commercial'!$AL93))/SUM('System Detail - Commercial'!$N93+'System Detail - Commercial'!$AL93),\"\")","v":20.664396583979734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q93:R93)*(1-Controls!$C$28))+(SUM(S93:T93)*Controls!$C$28))","v":28.988647421865291}]
[null,2026,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C94&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C94&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B94&C94,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B94,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C94,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.854670429403882},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B94,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C94,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.121535006309738},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B94),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D94),O94*E94*(1/(1-F94))*H94*(1-L94)-J94)","v":29.233333679900021},{"$f":"IF(Controls!$C$42=1,Q94*$D94,0)","v":0.81202783581561344},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B94),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D94),P94*E94*(1/(1-F94))*I94*(1-M94)-K94)","v":25.492538146572024},{"$f":"IF(Controls!$C$42=1,S94*$D94,0)","v":0.7081180274297969},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B94)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B94),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B94&'System Detail - Commercial'!C94,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B94)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B94&'System Detail - Commercial'!C94,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.045361515715634,26.200656174001821,null,2026,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C94&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C94&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B94,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z94&AA94,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B94,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C94,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.57448367124557},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B94,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C94,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.76031741565026},{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B94),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D94),AM94*AC94*(1/(1-AD94))*AF94*(1-AJ94)-AH94)","v":24.044693578343839},0.66790057894412891,{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B94),0)),Hourly!$B$11:$B$8772,$C94,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D94),AN94*AC94*(1/(1-AD94))*AG94*(1-AK94)-AI94)","v":22.438590497536765},0.6232871105287463,{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z94)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z94),0)),Hourly!$B$11:$B$8772,$AA94,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z94&'System Detail - Commercial'!AA94,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z94<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z94)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA94,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z94&'System Detail - Commercial'!AA94,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},24.712594157287967,23.061877608065512,null,2026,6,{"$f":"IFERROR((('System Detail - Commercial'!Q94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AO94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":26.581362072437969},{"$f":"IFERROR((('System Detail - Commercial'!R94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AP94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":0.7383627934146324},{"$f":"IFERROR((('System Detail - Commercial'!S94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AQ94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":23.931631570398451},{"$f":"IFERROR((('System Detail - Commercial'!T94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AR94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":0.66476000323592654},{"$f":"IFERROR((('System Detail - Commercial'!U94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AS94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AT94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AU94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":27.319724865852599},{"$f":"IFERROR((('System Detail - Commercial'!X94*'System Detail - Commercial'!$N94)+('System Detail - Commercial'!AV94*'System Detail - Commercial'!$AL94))/SUM('System Detail - Commercial'!$N94+'System Detail - Commercial'!$AL94),\"\")","v":24.596391573634374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q94:R94)*(1-Controls!$C$28))+(SUM(S94:T94)*Controls!$C$28))","v":30.045361515715634}]
[null,2026,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C95&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C95&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B95&C95,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B95,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C95,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.365306731167728},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B95,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C95,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.92767833231904},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B95),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D95),O95*E95*(1/(1-F95))*H95*(1-L95)-J95)","v":34.443872948037438},{"$f":"IF(Controls!$C$42=1,Q95*$D95,0)","v":0.95676339596991355},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B95),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D95),P95*E95*(1/(1-F95))*I95*(1-M95)-K95)","v":33.835801581210561},{"$f":"IF(Controls!$C$42=1,S95*$D95,0)","v":0.93987271626049085},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B95)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B95),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B95&'System Detail - Commercial'!C95,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B95)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B95&'System Detail - Commercial'!C95,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},35.400636344007353,34.775674297471049,null,2026,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C95&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C95&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B95,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z95&AA95,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B95,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C95,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.92170700218816},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B95,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C95,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.207154993653635},{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B95),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D95),AM95*AC95*(1/(1-AD95))*AF95*(1-AJ95)-AH95)","v":24.275057294779231},0.67429949848425952,{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B95),0)),Hourly!$B$11:$B$8772,$C95,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D95),AN95*AC95*(1/(1-AD95))*AG95*(1-AK95)-AI95)","v":26.5227736622329},0.73673535603565798,{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z95)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z95),0)),Hourly!$B$11:$B$8772,$AA95,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z95&'System Detail - Commercial'!AA95,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z95<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z95)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA95,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z95&'System Detail - Commercial'!AA95,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},24.94935679326349,27.25950901826856,null,2026,7,{"$f":"IFERROR((('System Detail - Commercial'!Q95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AO95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":29.304794069509096},{"$f":"IFERROR((('System Detail - Commercial'!R95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AP95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":0.81401282412232501},{"$f":"IFERROR((('System Detail - Commercial'!S95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AQ95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":30.139970267318624},{"$f":"IFERROR((('System Detail - Commercial'!T95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AR95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":0.83721189980277966},{"$f":"IFERROR((('System Detail - Commercial'!U95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AS95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AT95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AU95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":30.118806893631426},{"$f":"IFERROR((('System Detail - Commercial'!X95*'System Detail - Commercial'!$N95)+('System Detail - Commercial'!AV95*'System Detail - Commercial'!$AL95))/SUM('System Detail - Commercial'!$N95+'System Detail - Commercial'!$AL95),\"\")","v":30.977182167121402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q95:R95)*(1-Controls!$C$28))+(SUM(S95:T95)*Controls!$C$28))","v":35.400636344007353}]
[null,2026,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C96&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C96&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B96&C96,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B96,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C96,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.048645505421256},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B96,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C96,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.383019104225731},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B96),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D96),O96*E96*(1/(1-F96))*H96*(1-L96)-J96)","v":32.807048733128632},{"$f":"IF(Controls!$C$42=1,Q96*$D96,0)","v":0.91129657239799666},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B96),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D96),P96*E96*(1/(1-F96))*I96*(1-M96)-K96)","v":33.077780762727173},{"$f":"IF(Controls!$C$42=1,S96*$D96,0)","v":0.91881682125117581},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B96)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B96),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B96&'System Detail - Commercial'!C96,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B96)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B96&'System Detail - Commercial'!C96,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},33.718345305526626,33.99659758397835,null,2026,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C96&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C96&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B96,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z96&AA96,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B96,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C96,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.77633019463666},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B96,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C96,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.956425975910197},{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B96),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D96),AM96*AC96*(1/(1-AD96))*AF96*(1-AJ96)-AH96)","v":25.222477028014332},0.70061641478302827,{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B96),0)),Hourly!$B$11:$B$8772,$C96,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D96),AN96*AC96*(1/(1-AD96))*AG96*(1-AK96)-AI96)","v":28.620747546965077},0.79501174735903613,{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z96)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z96),0)),Hourly!$B$11:$B$8772,$AA96,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z96&'System Detail - Commercial'!AA96,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z96<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z96)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA96,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z96&'System Detail - Commercial'!AA96,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},25.923093442797359,29.415759294324115,null,2026,8,{"$f":"IFERROR((('System Detail - Commercial'!Q96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AO96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":28.647767475485306},{"$f":"IFERROR((('System Detail - Commercial'!R96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AP96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":0.7957622924155946},{"$f":"IFERROR((('System Detail - Commercial'!S96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AQ96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":30.633601257309248},{"$f":"IFERROR((('System Detail - Commercial'!T96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AR96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":0.85092371621355078},{"$f":"IFERROR((('System Detail - Commercial'!U96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AS96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AT96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AU96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":29.443529767900898},{"$f":"IFERROR((('System Detail - Commercial'!X96*'System Detail - Commercial'!$N96)+('System Detail - Commercial'!AV96*'System Detail - Commercial'!$AL96))/SUM('System Detail - Commercial'!$N96+'System Detail - Commercial'!$AL96),\"\")","v":31.484524973522806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q96:R96)*(1-Controls!$C$28))+(SUM(S96:T96)*Controls!$C$28))","v":33.718345305526626}]
[null,2026,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C97&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C97&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B97&C97,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B97,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C97,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.703139406946789},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B97,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C97,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.622140862303223},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B97),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D97),O97*E97*(1/(1-F97))*H97*(1-L97)-J97)","v":29.011496291926413},{"$f":"IF(Controls!$C$42=1,Q97*$D97,0)","v":0.80586575604627619},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B97),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D97),P97*E97*(1/(1-F97))*I97*(1-M97)-K97)","v":24.835084672294592},{"$f":"IF(Controls!$C$42=1,S97*$D97,0)","v":0.68985563807274486},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B97)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B97),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B97&'System Detail - Commercial'!C97,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B97)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B97&'System Detail - Commercial'!C97,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},29.81736204797269,25.524940310367338,null,2026,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C97&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C97&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B97,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z97&AA97,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B97,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C97,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.068994948235055},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B97,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C97,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.52729192508524},{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B97),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D97),AM97*AC97*(1/(1-AD97))*AF97*(1-AJ97)-AH97)","v":23.329595906540717},0.6480369800405823,{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B97),0)),Hourly!$B$11:$B$8772,$C97,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D97),AN97*AC97*(1/(1-AD97))*AG97*(1-AK97)-AI97)","v":22.039291169392826},0.6121955883361101,{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z97)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z97),0)),Hourly!$B$11:$B$8772,$AA97,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z97&'System Detail - Commercial'!AA97,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z97<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z97)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA97,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z97&'System Detail - Commercial'!AA97,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},23.977632886581301,22.651486757728936,null,2026,9,{"$f":"IFERROR((('System Detail - Commercial'!Q97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AO97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":25.981149419720708},{"$f":"IFERROR((('System Detail - Commercial'!R97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AP97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":0.72169040884323943},{"$f":"IFERROR((('System Detail - Commercial'!S97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AQ97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":23.343994804080314},{"$f":"IFERROR((('System Detail - Commercial'!T97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AR97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":0.64843694487987302},{"$f":"IFERROR((('System Detail - Commercial'!U97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AS97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AT97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AU97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":26.702839828563953},{"$f":"IFERROR((('System Detail - Commercial'!X97*'System Detail - Commercial'!$N97)+('System Detail - Commercial'!AV97*'System Detail - Commercial'!$AL97))/SUM('System Detail - Commercial'!$N97+'System Detail - Commercial'!$AL97),\"\")","v":23.99243174896019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q97:R97)*(1-Controls!$C$28))+(SUM(S97:T97)*Controls!$C$28))","v":29.81736204797269}]
[null,2026,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C98&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C98&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B98&C98,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B98,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C98,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.715596554946963},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B98,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C98,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.696003878449158},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B98),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D98),O98*E98*(1/(1-F98))*H98*(1-L98)-J98)","v":30.536474629530993},{"$f":"IF(Controls!$C$42=1,Q98*$D98,0)","v":0.84822578493351097},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B98),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D98),P98*E98*(1/(1-F98))*I98*(1-M98)-K98)","v":22.700795070506736},{"$f":"IF(Controls!$C$42=1,S98*$D98,0)","v":0.63057048827352125},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B98)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B98),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B98&'System Detail - Commercial'!C98,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B98)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B98&'System Detail - Commercial'!C98,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},31.384700414464504,23.331365558780256,null,2026,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C98&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C98&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B98,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z98&AA98,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B98,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C98,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.490442465690965},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B98,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C98,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":22.745941724434115},{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B98),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D98),AM98*AC98*(1/(1-AD98))*AF98*(1-AJ98)-AH98)","v":25.328273451238637},0.70355517098266529,{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B98),0)),Hourly!$B$11:$B$8772,$C98,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D98),AN98*AC98*(1/(1-AD98))*AG98*(1-AK98)-AI98)","v":18.867661976268835},0.52409577673395613,{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z98)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z98),0)),Hourly!$B$11:$B$8772,$AA98,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z98&'System Detail - Commercial'!AA98,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z98<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z98)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA98,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z98&'System Detail - Commercial'!AA98,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},26.031828622221301,19.391757753002789,null,2026,10,{"$f":"IFERROR((('System Detail - Commercial'!Q98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AO98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":27.792368632366205},{"$f":"IFERROR((('System Detail - Commercial'!R98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AP98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":0.7720014829594094},{"$f":"IFERROR((('System Detail - Commercial'!S98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AQ98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":20.681187311177087},{"$f":"IFERROR((('System Detail - Commercial'!T98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AR98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":0.57447090907525578},{"$f":"IFERROR((('System Detail - Commercial'!U98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AS98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AT98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AU98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":28.564370115325609},{"$f":"IFERROR((('System Detail - Commercial'!X98*'System Detail - Commercial'!$N98)+('System Detail - Commercial'!AV98*'System Detail - Commercial'!$AL98))/SUM('System Detail - Commercial'!$N98+'System Detail - Commercial'!$AL98),\"\")","v":21.255658220252343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q98:R98)*(1-Controls!$C$28))+(SUM(S98:T98)*Controls!$C$28))","v":31.384700414464504}]
[null,2026,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C99&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C99&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B99&C99,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B99,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C99,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.516259463744802},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B99,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C99,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.356372241349476},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B99),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D99),O99*E99*(1/(1-F99))*H99*(1-L99)-J99)","v":41.49480796028822},{"$f":"IF(Controls!$C$42=1,Q99*$D99,0)","v":1.1526204802548736},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B99),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D99),P99*E99*(1/(1-F99))*I99*(1-M99)-K99)","v":30.152127122834514},{"$f":"IF(Controls!$C$42=1,S99*$D99,0)","v":0.8375495864033905},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B99)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B99),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B99&'System Detail - Commercial'!C99,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.258376195013469},{"$f":"IF(B99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B99)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B99&'System Detail - Commercial'!C99,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.4842875255784613},65.39009216113503,53.732340429829833,null,2026,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C99&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C99&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B99,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z99&AA99,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B99,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C99,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.356486470559211},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B99,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C99,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.199185150762492},{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B99),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D99),AM99*AC99*(1/(1-AD99))*AF99*(1-AJ99)-AH99)","v":37.505737601388226},1.0418142271630142,{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B99),0)),Hourly!$B$11:$B$8772,$C99,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D99),AN99*AC99*(1/(1-AD99))*AG99*(1-AK99)-AI99)","v":24.763864562008472},0.68787732411596358,{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z99)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z99),0)),Hourly!$B$11:$B$8772,$AA99,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z99&'System Detail - Commercial'!AA99,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.6152086196975421},{"$f":"IF(Z99<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z99)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA99,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z99&'System Detail - Commercial'!AA99,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.1801934444433812},47.342953892692165,34.247143950265361,null,2026,11,{"$f":"IFERROR((('System Detail - Commercial'!Q99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AO99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":39.278657760899335},{"$f":"IFERROR((('System Detail - Commercial'!R99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AP99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":1.0910614507593963},{"$f":"IFERROR((('System Detail - Commercial'!S99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AQ99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":27.1586479223756},{"$f":"IFERROR((('System Detail - Commercial'!T99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AR99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":0.75439832957704211},{"$f":"IFERROR((('System Detail - Commercial'!U99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AS99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":14.234394208726844},{"$f":"IFERROR((('System Detail - Commercial'!V99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AT99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":0.75979081383675007},{"$f":"IFERROR((('System Detail - Commercial'!W99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AU99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":55.363904234222332},{"$f":"IFERROR((('System Detail - Commercial'!X99*'System Detail - Commercial'!$N99)+('System Detail - Commercial'!AV99*'System Detail - Commercial'!$AL99))/SUM('System Detail - Commercial'!$N99+'System Detail - Commercial'!$AL99),\"\")","v":42.907231274516235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q99:R99)*(1-Controls!$C$28))+(SUM(S99:T99)*Controls!$C$28))","v":42.647428440543095}]
[null,2026,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C100&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C100&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B100&C100,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B100,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C100,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.223946972527983},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B100,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C100,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.135221270580566},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B100),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D100),O100*E100*(1/(1-F100))*H100*(1-L100)-J100)","v":51.303311461829338},{"$f":"IF(Controls!$C$42=1,Q100*$D100,0)","v":1.4250758203867671},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B100),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D100),P100*E100*(1/(1-F100))*I100*(1-M100)-K100)","v":34.047955832127919},{"$f":"IF(Controls!$C$42=1,S100*$D100,0)","v":0.94576582305145374},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B100)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B100),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B100&'System Detail - Commercial'!C100,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":142.10011515963296},{"$f":"IF(B100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B100)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B100&'System Detail - Commercial'!C100,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":13.508992030850006},208.33749447269909,190.60282884566234,null,2026,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C100&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C100&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.773313871572839},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B100,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.4537679700577968},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z100&AA100,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B100,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C100,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.316858328131872},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B100,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C100,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.764195514564857},{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B100),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D100),AM100*AC100*(1/(1-AD100))*AF100*(1-AJ100)-AH100)","v":46.306959392148833},1.2862898371478757,{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B100),0)),Hourly!$B$11:$B$8772,$C100,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D100),AN100*AC100*(1/(1-AD100))*AG100*(1-AK100)-AI100)","v":27.03599636154383},0.75099138042125335,{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z100)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z100),0)),Hourly!$B$11:$B$8772,$AA100,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z100&'System Detail - Commercial'!AA100,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":92.730830435120183},{"$f":"IF(Z100<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z100)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA100,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z100&'System Detail - Commercial'!AA100,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.7732472326361055},149.09732689705299,129.29106540972137,null,2026,12,{"$f":"IFERROR((('System Detail - Commercial'!Q100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AO100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":48.670824887481544},{"$f":"IFERROR((('System Detail - Commercial'!R100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AP100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":1.3519520227662758},{"$f":"IFERROR((('System Detail - Commercial'!S100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AQ100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":30.353482562680387},{"$f":"IFERROR((('System Detail - Commercial'!T100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AR100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":0.84314272962263848},{"$f":"IFERROR((('System Detail - Commercial'!U100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AS100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":116.08834148757784},{"$f":"IFERROR((('System Detail - Commercial'!V100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AT100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":11.013814664049134},{"$f":"IFERROR((('System Detail - Commercial'!W100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AU100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":177.1249330618748},{"$f":"IFERROR((('System Detail - Commercial'!X100*'System Detail - Commercial'!$N100)+('System Detail - Commercial'!AV100*'System Detail - Commercial'!$AL100))/SUM('System Detail - Commercial'!$N100+'System Detail - Commercial'!$AL100),\"\")","v":158.29878144393001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q100:R100)*(1-Controls!$C$28))+(SUM(S100:T100)*Controls!$C$28))","v":52.728387282216104}]
[null,2027,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C101&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C101&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B101&C101,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B101,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C101,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.972035563739567},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B101,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C101,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.576509064765467},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B101),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D101),O101*E101*(1/(1-F101))*H101*(1-L101)-J101)","v":66.853126110325292},{"$f":"IF(Controls!$C$42=1,Q101*$D101,0)","v":1.8570102167376685},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B101),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D101),P101*E101*(1/(1-F101))*I101*(1-M101)-K101)","v":47.412556199577978},{"$f":"IF(Controls!$C$42=1,S101*$D101,0)","v":1.3170005112246617},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B101)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B101),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B101&'System Detail - Commercial'!C101,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":289.9343445348166},{"$f":"IF(B101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B101)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B101&'System Detail - Commercial'!C101,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":32.315020736839337},390.95950159871893,370.97892198245859,null,2027,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C101&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C101&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B101,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z101&AA101,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B101,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C101,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.252643285570784},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B101,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C101,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.175356914149184},{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B101),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D101),AM101*AC101*(1/(1-AD101))*AF101*(1-AJ101)-AH101)","v":58.262676273953716},1.6183893168535175,{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B101),0)),Hourly!$B$11:$B$8772,$C101,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D101),AN101*AC101*(1/(1-AD101))*AG101*(1-AK101)-AI101)","v":32.58460939522962},0.90511777198706078,{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z101)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z101),0)),Hourly!$B$11:$B$8772,$AA101,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z101&'System Detail - Commercial'!AA101,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":121.06229394705791},{"$f":"IF(Z101<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z101)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA101,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z101&'System Detail - Commercial'!AA101,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.195909254578087},194.13926879244323,167.74793036885268,null,2027,1,{"$f":"IFERROR((('System Detail - Commercial'!Q101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AO101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":61.957493407876974},{"$f":"IFERROR((('System Detail - Commercial'!R101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AP101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":1.7210219619649805},{"$f":"IFERROR((('System Detail - Commercial'!S101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AQ101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":38.962220923981604},{"$f":"IFERROR((('System Detail - Commercial'!T101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AR101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":1.082271638325814},{"$f":"IFERROR((('System Detail - Commercial'!U101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AS101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":193.6954339848036},{"$f":"IFERROR((('System Detail - Commercial'!V101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AT101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":21.419183010389379},{"$f":"IFERROR((('System Detail - Commercial'!W101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AU101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":278.79313236503492},{"$f":"IFERROR((('System Detail - Commercial'!X101*'System Detail - Commercial'!$N101)+('System Detail - Commercial'!AV101*'System Detail - Commercial'!$AL101))/SUM('System Detail - Commercial'!$N101+'System Detail - Commercial'!$AL101),\"\")","v":255.15910955750039},{"$f":"AVERAGE(SUM(AZ101:BA101),SUM(BB101:BC101))","v":51.861503966074686},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q101:R101)*(1-Controls!$C$28))+(SUM(S101:T101)*Controls!$C$28))","v":68.710136327062955}]
[null,2027,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C102&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C102&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B102&C102,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B102,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C102,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.992288167381034},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B102,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C102,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.370867296381249},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B102),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D102),O102*E102*(1/(1-F102))*H102*(1-L102)-J102)","v":59.535410884301527},{"$f":"IF(Controls!$C$42=1,Q102*$D102,0)","v":1.6537426550162111},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B102),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D102),P102*E102*(1/(1-F102))*I102*(1-M102)-K102)","v":36.893197938959553},{"$f":"IF(Controls!$C$42=1,S102*$D102,0)","v":1.0247994295391916},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B102)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B102),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B102&'System Detail - Commercial'!C102,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":196.07392864093364},{"$f":"IF(B102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B102)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B102&'System Detail - Commercial'!C102,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.964375634865952},274.22745781511736,250.95630164429835,null,2027,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C102&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C102&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B102,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z102&AA102,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B102,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C102,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.917957469810354},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B102,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C102,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.048729271217933},{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B102),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D102),AM102*AC102*(1/(1-AD102))*AF102*(1-AJ102)-AH102)","v":53.167953216895924},1.4768708371822421,{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B102),0)),Hourly!$B$11:$B$8772,$C102,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D102),AN102*AC102*(1/(1-AD102))*AG102*(1-AK102)-AI102)","v":28.697523191321089},0.79714437995620813,{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z102)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z102),0)),Hourly!$B$11:$B$8772,$AA102,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z102&'System Detail - Commercial'!AA102,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":128.39413855542429},{"$f":"IF(Z102<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z102)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA102,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z102&'System Detail - Commercial'!AA102,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.362311506677836},195.40127411618028,170.25111763337941,null,2027,2,{"$f":"IFERROR((('System Detail - Commercial'!Q102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AO102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":56.200075915660491},{"$f":"IFERROR((('System Detail - Commercial'!R102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AP102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":1.5610955123412746},{"$f":"IFERROR((('System Detail - Commercial'!S102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AQ102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":32.600225452101313},{"$f":"IFERROR((('System Detail - Commercial'!T102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AR102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":0.90555154642429547},{"$f":"IFERROR((('System Detail - Commercial'!U102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AS102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":160.62261002471445},{"$f":"IFERROR((('System Detail - Commercial'!V102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AT102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":14.553770615338841},{"$f":"IFERROR((('System Detail - Commercial'!W102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AU102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":232.93755206805508},{"$f":"IFERROR((('System Detail - Commercial'!X102*'System Detail - Commercial'!$N102)+('System Detail - Commercial'!AV102*'System Detail - Commercial'!$AL102))/SUM('System Detail - Commercial'!$N102+'System Detail - Commercial'!$AL102),\"\")","v":208.6821576385789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q102:R102)*(1-Controls!$C$28))+(SUM(S102:T102)*Controls!$C$28))","v":61.189153539317736}]
[null,2027,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C103&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C103&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B103&C103,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B103,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C103,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.409059612630401},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B103,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C103,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.716505782603281},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B103),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D103),O103*E103*(1/(1-F103))*H103*(1-L103)-J103)","v":41.54175901999794},{"$f":"IF(Controls!$C$42=1,Q103*$D103,0)","v":1.1539246615645662},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B103),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D103),P103*E103*(1/(1-F103))*I103*(1-M103)-K103)","v":30.730251514019905},{"$f":"IF(Controls!$C$42=1,S103*$D103,0)","v":0.85360841511403029},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B103)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B103),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B103&'System Detail - Commercial'!C103,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":86.336771794123734},{"$f":"IF(B103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B103)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B103&'System Detail - Commercial'!C103,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.6765202625699853},137.70897573825624,126.59715198582765,null,2027,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C103&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C103&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B103,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z103&AA103,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B103,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C103,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.480570052628003},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B103,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C103,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.799197099809991},{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B103),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D103),AM103*AC103*(1/(1-AD103))*AF103*(1-AJ103)-AH103)","v":35.414035144001573},0.98371204017878622,{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B103),0)),Hourly!$B$11:$B$8772,$C103,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D103),AN103*AC103*(1/(1-AD103))*AG103*(1-AK103)-AI103)","v":24.356700621231262},0.67656734293927678,{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z103)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z103),0)),Hourly!$B$11:$B$8772,$AA103,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z103&'System Detail - Commercial'!AA103,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.304653955435779},{"$f":"IF(Z103<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z103)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA103,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z103&'System Detail - Commercial'!AA103,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.0728852594078961},54.77528639902404,43.410807179014213,null,2027,3,{"$f":"IFERROR((('System Detail - Commercial'!Q103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AO103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":38.444952329978271},{"$f":"IFERROR((('System Detail - Commercial'!R103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AP103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":1.0679032292513226},{"$f":"IFERROR((('System Detail - Commercial'!S103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AQ103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":27.509209664976186},{"$f":"IFERROR((('System Detail - Commercial'!T103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AR103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":0.7641360453052839},{"$f":"IFERROR((('System Detail - Commercial'!U103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AS103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":51.449572456292188},{"$f":"IFERROR((('System Detail - Commercial'!V103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AT103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":4.8338230029074243},{"$f":"IFERROR((('System Detail - Commercial'!W103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AU103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":95.796251018429203},{"$f":"IFERROR((('System Detail - Commercial'!X103*'System Detail - Commercial'!$N103)+('System Detail - Commercial'!AV103*'System Detail - Commercial'!$AL103))/SUM('System Detail - Commercial'!$N103+'System Detail - Commercial'!$AL103),\"\")","v":84.556741169481072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q103:R103)*(1-Controls!$C$28))+(SUM(S103:T103)*Controls!$C$28))","v":42.695683681562507}]
[null,2027,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C104&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C104&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B104&C104,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B104,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C104,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.495022569942869},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B104,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C104,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":25.935734503071561},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B104),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D104),O104*E104*(1/(1-F104))*H104*(1-L104)-J104)","v":28.068780488864245},{"$f":"IF(Controls!$C$42=1,Q104*$D104,0)","v":0.77967950299241751},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B104),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D104),P104*E104*(1/(1-F104))*I104*(1-M104)-K104)","v":23.143275919471307},{"$f":"IF(Controls!$C$42=1,S104*$D104,0)","v":0.64286148354997186},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B104)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B104),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B104&'System Detail - Commercial'!C104,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.2529721669027749},{"$f":"IF(B104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B104)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B104&'System Detail - Commercial'!C104,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.6654545038576997E-2},31.128086703798019,26.065764114962633,null,2027,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C104&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C104&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B104,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z104&AA104,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B104,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C104,'Long Term Regional Prices'!$A$4:$M$4,0))","v":27.915116431377864},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B104,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C104,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.601541675161059},{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B104),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D104),AM104*AC104*(1/(1-AD104))*AF104*(1-AJ104)-AH104)","v":22.52652413700913},0.62572968391904127,{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B104),0)),Hourly!$B$11:$B$8772,$C104,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D104),AN104*AC104*(1/(1-AD104))*AG104*(1-AK104)-AI104)","v":21.412800326201157},0.59479326230905782,{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z104)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z104),0)),Hourly!$B$11:$B$8772,$AA104,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z104&'System Detail - Commercial'!AA104,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.708547875061007},{"$f":"IF(Z104<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z104)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA104,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z104&'System Detail - Commercial'!AA104,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.9034902693981882E-2},25.879836598683159,24.735176366265204,null,2027,4,{"$f":"IFERROR((('System Detail - Commercial'!Q104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AO104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":25.236071686804966},{"$f":"IFERROR((('System Detail - Commercial'!R104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AP104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":0.7009940399104696},{"$f":"IFERROR((('System Detail - Commercial'!S104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AQ104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":22.258810616244343},{"$f":"IFERROR((('System Detail - Commercial'!T104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AR104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":0.61829328158239349},{"$f":"IFERROR((('System Detail - Commercial'!U104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AS104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":2.48582197329476},{"$f":"IFERROR((('System Detail - Commercial'!V104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AT104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":2.2760061173561719E-2},{"$f":"IFERROR((('System Detail - Commercial'!W104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AU104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":28.445647761183757},{"$f":"IFERROR((('System Detail - Commercial'!X104*'System Detail - Commercial'!$N104)+('System Detail - Commercial'!AV104*'System Detail - Commercial'!$AL104))/SUM('System Detail - Commercial'!$N104+'System Detail - Commercial'!$AL104),\"\")","v":25.385685932295058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q104:R104)*(1-Controls!$C$28))+(SUM(S104:T104)*Controls!$C$28))","v":28.848459991856664}]
[null,2027,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C105&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C105&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B105&C105,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B105,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C105,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.434411059934213},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B105,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C105,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.18083955566026},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B105),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D105),O105*E105*(1/(1-F105))*H105*(1-L105)-J105)","v":30.004673268462117},{"$f":"IF(Controls!$C$42=1,Q105*$D105,0)","v":0.83345369246396561},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B105),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D105),P105*E105*(1/(1-F105))*I105*(1-M105)-K105)","v":24.390030325312139},{"$f":"IF(Controls!$C$42=1,S105*$D105,0)","v":0.67749315755110051},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B105)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B105),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B105&'System Detail - Commercial'!C105,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B105)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B105&'System Detail - Commercial'!C105,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.838126960926083,25.067523482863241,null,2027,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C105&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C105&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B105,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z105&AA105,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B105,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C105,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.520629556561786},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B105,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C105,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.78449425891915},{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B105),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D105),AM105*AC105*(1/(1-AD105))*AF105*(1-AJ105)-AH105)","v":24.028960684034548},0.66746355905932953,{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B105),0)),Hourly!$B$11:$B$8772,$C105,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D105),AN105*AC105*(1/(1-AD105))*AG105*(1-AK105)-AI105)","v":20.029567014691303},0.55637055059671869,{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z105)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z105),0)),Hourly!$B$11:$B$8772,$AA105,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z105&'System Detail - Commercial'!AA105,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z105<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z105)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA105,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z105&'System Detail - Commercial'!AA105,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},24.696424243093876,20.58593756528802,null,2027,5,{"$f":"IFERROR((('System Detail - Commercial'!Q105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AO105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":26.599159645078661},{"$f":"IFERROR((('System Detail - Commercial'!R105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AP105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":0.73885716482476438},{"$f":"IFERROR((('System Detail - Commercial'!S105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AQ105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":21.905035105280913},{"$f":"IFERROR((('System Detail - Commercial'!T105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AR105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":0.60846629552333453},{"$f":"IFERROR((('System Detail - Commercial'!U105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AS105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AT105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AU105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":27.338016809903429},{"$f":"IFERROR((('System Detail - Commercial'!X105*'System Detail - Commercial'!$N105)+('System Detail - Commercial'!AV105*'System Detail - Commercial'!$AL105))/SUM('System Detail - Commercial'!$N105+'System Detail - Commercial'!$AL105),\"\")","v":22.513501400804245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q105:R105)*(1-Controls!$C$28))+(SUM(S105:T105)*Controls!$C$28))","v":30.838126960926083}]
[null,2027,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C106&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C106&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B106&C106,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B106,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C106,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.235394345913292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B106,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C106,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.301622660868095},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B106),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D106),O106*E106*(1/(1-F106))*H106*(1-L106)-J106)","v":31.938943026492634},{"$f":"IF(Controls!$C$42=1,Q106*$D106,0)","v":0.88718279851446935},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B106),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D106),P106*E106*(1/(1-F106))*I106*(1-M106)-K106)","v":28.107170166185078},{"$f":"IF(Controls!$C$42=1,S106*$D106,0)","v":0.78074587082216418},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B106)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B106),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B106&'System Detail - Commercial'!C106,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B106)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B106&'System Detail - Commercial'!C106,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},32.826125825007104,28.887916037007244,null,2027,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C106&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C106&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B106,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z106&AA106,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B106,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C106,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.421158156254556},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B106,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C106,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.181632241617525},{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B106),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D106),AM106*AC106*(1/(1-AD106))*AF106*(1-AJ106)-AH106)","v":26.111048301697149},0.72529867019178085,{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B106),0)),Hourly!$B$11:$B$8772,$C106,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D106),AN106*AC106*(1/(1-AD106))*AG106*(1-AK106)-AI106)","v":25.34174260351152},0.70392930985749169,{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z106)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z106),0)),Hourly!$B$11:$B$8772,$AA106,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z106&'System Detail - Commercial'!AA106,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z106<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z106)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA106,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z106&'System Detail - Commercial'!AA106,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},26.836346971888929,26.045671913369013,null,2027,6,{"$f":"IFERROR((('System Detail - Commercial'!Q106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AO106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":28.96024127826383},{"$f":"IFERROR((('System Detail - Commercial'!R106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AP106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":0.80444202181620628},{"$f":"IFERROR((('System Detail - Commercial'!S106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AQ106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":26.693729411929706},{"$f":"IFERROR((('System Detail - Commercial'!T106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AR106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":0.74148407299577601},{"$f":"IFERROR((('System Detail - Commercial'!U106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AS106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AT106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AU106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":29.764683300080033},{"$f":"IFERROR((('System Detail - Commercial'!X106*'System Detail - Commercial'!$N106)+('System Detail - Commercial'!AV106*'System Detail - Commercial'!$AL106))/SUM('System Detail - Commercial'!$N106+'System Detail - Commercial'!$AL106),\"\")","v":27.435213484925477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q106:R106)*(1-Controls!$C$28))+(SUM(S106:T106)*Controls!$C$28))","v":32.826125825007104}]
[null,2027,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C107&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C107&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B107&C107,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B107,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C107,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.607037229852693},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B107,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C107,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.440495384575996},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B107),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D107),O107*E107*(1/(1-F107))*H107*(1-L107)-J107)","v":35.799638076964442},{"$f":"IF(Controls!$C$42=1,Q107*$D107,0)","v":0.99442311126519067},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B107),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D107),P107*E107*(1/(1-F107))*I107*(1-M107)-K107)","v":35.616258236344549},{"$f":"IF(Controls!$C$42=1,S107*$D107,0)","v":0.98932928458290681},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B107)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B107),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B107&'System Detail - Commercial'!C107,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B107)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B107&'System Detail - Commercial'!C107,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},36.794061188229634,36.605587520927457,null,2027,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C107&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C107&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B107,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z107&AA107,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B107,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C107,'Long Term Regional Prices'!$A$4:$M$4,0))","v":30.887017919665141},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B107,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C107,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.951318702606958},{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B107),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D107),AM107*AC107*(1/(1-AD107))*AF107*(1-AJ107)-AH107)","v":25.298027538868194},0.70271501628004496,{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B107),0)),Hourly!$B$11:$B$8772,$C107,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D107),AN107*AC107*(1/(1-AD107))*AG107*(1-AK107)-AI107)","v":27.344875643677554},0.75957126315873891,{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z107)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z107),0)),Hourly!$B$11:$B$8772,$AA107,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z107&'System Detail - Commercial'!AA107,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z107<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z107)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA107,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z107&'System Detail - Commercial'!AA107,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},26.000742555148239,28.104446906836294,null,2027,7,{"$f":"IFERROR((('System Detail - Commercial'!Q107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AO107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":30.040690362524568},{"$f":"IFERROR((('System Detail - Commercial'!R107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AP107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":0.834454155950756},{"$f":"IFERROR((('System Detail - Commercial'!S107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AQ107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":31.080338750043293},{"$f":"IFERROR((('System Detail - Commercial'!T107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AR107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":0.86333295025352441},{"$f":"IFERROR((('System Detail - Commercial'!U107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AS107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AT107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AU107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":30.87514451847532},{"$f":"IFERROR((('System Detail - Commercial'!X107*'System Detail - Commercial'!$N107)+('System Detail - Commercial'!AV107*'System Detail - Commercial'!$AL107))/SUM('System Detail - Commercial'!$N107+'System Detail - Commercial'!$AL107),\"\")","v":31.943671700296818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q107:R107)*(1-Controls!$C$28))+(SUM(S107:T107)*Controls!$C$28))","v":36.794061188229634}]
[null,2027,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C108&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C108&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B108&C108,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B108,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C108,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.498056560577396},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B108,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C108,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.972456968819493},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B108),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D108),O108*E108*(1/(1-F108))*H108*(1-L108)-J108)","v":34.40425941854609},{"$f":"IF(Controls!$C$42=1,Q108*$D108,0)","v":0.95566303263215313},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B108),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D108),P108*E108*(1/(1-F108))*I108*(1-M108)-K108)","v":34.949366354249008},{"$f":"IF(Controls!$C$42=1,S108*$D108,0)","v":0.97080472020476383},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B108)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B108),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B108&'System Detail - Commercial'!C108,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B108)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B108&'System Detail - Commercial'!C108,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},35.359922451178242,35.920171074453769,null,2027,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C108&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C108&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B108,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z108&AA108,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B108,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C108,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.158044534693659},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B108,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C108,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.190963980694157},{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B108),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D108),AM108*AC108*(1/(1-AD108))*AF108*(1-AJ108)-AH108)","v":26.730787782547456},0.74251346050323896,{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B108),0)),Hourly!$B$11:$B$8772,$C108,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D108),AN108*AC108*(1/(1-AD108))*AG108*(1-AK108)-AI108)","v":30.044616302686961},0.83456320860716937,{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z108)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z108),0)),Hourly!$B$11:$B$8772,$AA108,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z108&'System Detail - Commercial'!AA108,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z108<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z108)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA108,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z108&'System Detail - Commercial'!AA108,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},27.473301243050695,30.879179511294129,null,2027,8,{"$f":"IFERROR((('System Detail - Commercial'!Q108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AO108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":30.361247481299497},{"$f":"IFERROR((('System Detail - Commercial'!R108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AP108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":0.8433584193599295},{"$f":"IFERROR((('System Detail - Commercial'!S108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AQ108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":32.365143208802337},{"$f":"IFERROR((('System Detail - Commercial'!T108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AR108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":0.89902155818022489},{"$f":"IFERROR((('System Detail - Commercial'!U108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AS108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AT108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AU108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":31.204605900659431},{"$f":"IFERROR((('System Detail - Commercial'!X108*'System Detail - Commercial'!$N108)+('System Detail - Commercial'!AV108*'System Detail - Commercial'!$AL108))/SUM('System Detail - Commercial'!$N108+'System Detail - Commercial'!$AL108),\"\")","v":33.26416476698256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q108:R108)*(1-Controls!$C$28))+(SUM(S108:T108)*Controls!$C$28))","v":35.359922451178242}]
[null,2027,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C109&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C109&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B109&C109,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B109,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C109,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.529617402306037},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B109,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C109,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.782740485778195},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B109),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D109),O109*E109*(1/(1-F109))*H109*(1-L109)-J109)","v":29.879377613117644},{"$f":"IF(Controls!$C$42=1,Q109*$D109,0)","v":0.8299732970714816},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B109),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D109),P109*E109*(1/(1-F109))*I109*(1-M109)-K109)","v":26.181261876515748},{"$f":"IF(Controls!$C$42=1,S109*$D109,0)","v":0.72724902514715928},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B109)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B109),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B109&'System Detail - Commercial'!C109,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B109)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B109&'System Detail - Commercial'!C109,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},30.709350910189126,26.908510901662908,null,2027,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C109&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C109&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B109,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z109&AA109,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B109,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C109,'Long Term Regional Prices'!$A$4:$M$4,0))","v":29.96612583513593},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B109,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C109,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.757040134555606},{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B109),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D109),AM109*AC109*(1/(1-AD109))*AF109*(1-AJ109)-AH109)","v":24.274350951527989},0.67427987806094658,{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B109),0)),Hourly!$B$11:$B$8772,$C109,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D109),AN109*AC109*(1/(1-AD109))*AG109*(1-AK109)-AI109)","v":23.46189573890301},0.65171193369890512,{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z109)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z109),0)),Hourly!$B$11:$B$8772,$AA109,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z109&'System Detail - Commercial'!AA109,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z109<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z109)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA109,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z109&'System Detail - Commercial'!AA109,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},24.948630829588936,24.113607672601916,null,2027,9,{"$f":"IFERROR((('System Detail - Commercial'!Q109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AO109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":26.890030060269829},{"$f":"IFERROR((('System Detail - Commercial'!R109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AP109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":0.74693680693252951},{"$f":"IFERROR((('System Detail - Commercial'!S109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AQ109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":24.730933269788956},{"$f":"IFERROR((('System Detail - Commercial'!T109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AR109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":0.68696257637475699},{"$f":"IFERROR((('System Detail - Commercial'!U109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AS109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AT109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AU109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":27.636966867202357},{"$f":"IFERROR((('System Detail - Commercial'!X109*'System Detail - Commercial'!$N109)+('System Detail - Commercial'!AV109*'System Detail - Commercial'!$AL109))/SUM('System Detail - Commercial'!$N109+'System Detail - Commercial'!$AL109),\"\")","v":25.417895846163709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q109:R109)*(1-Controls!$C$28))+(SUM(S109:T109)*Controls!$C$28))","v":30.709350910189126}]
[null,2027,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C110&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C110&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B110&C110,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B110,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C110,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.050210244766575},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B110,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C110,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.658505430566365},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B110),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D110),O110*E110*(1/(1-F110))*H110*(1-L110)-J110)","v":34.396761629582087},{"$f":"IF(Controls!$C$42=1,Q110*$D110,0)","v":0.95545476307889221},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B110),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D110),P110*E110*(1/(1-F110))*I110*(1-M110)-K110)","v":25.062023671557782},{"$f":"IF(Controls!$C$42=1,S110*$D110,0)","v":0.69615942765937533},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B110)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B110),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B110&'System Detail - Commercial'!C110,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B110)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B110&'System Detail - Commercial'!C110,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},35.352216392660978,25.758183099217156,null,2027,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C110&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C110&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B110,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z110&AA110,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B110,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C110,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.545979868216072},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B110,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C110,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":24.34076261898656},{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B110),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D110),AM110*AC110*(1/(1-AD110))*AF110*(1-AJ110)-AH110)","v":28.838387133850663},0.8010572228652395,{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B110),0)),Hourly!$B$11:$B$8772,$C110,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D110),AN110*AC110*(1/(1-AD110))*AG110*(1-AK110)-AI110)","v":20.758867898183354},0.5766286786831385,{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z110)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z110),0)),Hourly!$B$11:$B$8772,$AA110,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z110&'System Detail - Commercial'!AA110,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z110<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z110)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA110,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z110&'System Detail - Commercial'!AA110,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},29.639444356715902,21.335496576866493,null,2027,10,{"$f":"IFERROR((('System Detail - Commercial'!Q110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AO110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":31.348620777084207},{"$f":"IFERROR((('System Detail - Commercial'!R110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AP110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":0.87078514425205034},{"$f":"IFERROR((('System Detail - Commercial'!S110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AQ110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":22.70222857002987},{"$f":"IFERROR((('System Detail - Commercial'!T110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AR110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":0.63061030725305189},{"$f":"IFERROR((('System Detail - Commercial'!U110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AS110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AT110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AU110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":32.219405921336254},{"$f":"IFERROR((('System Detail - Commercial'!X110*'System Detail - Commercial'!$N110)+('System Detail - Commercial'!AV110*'System Detail - Commercial'!$AL110))/SUM('System Detail - Commercial'!$N110+'System Detail - Commercial'!$AL110),\"\")","v":23.332838877282924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q110:R110)*(1-Controls!$C$28))+(SUM(S110:T110)*Controls!$C$28))","v":35.352216392660978}]
[null,2027,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C111&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C111&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B111&C111,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B111,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C111,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.355015443964113},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B111,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C111,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.513244763574853},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B111),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D111),O111*E111*(1/(1-F111))*H111*(1-L111)-J111)","v":43.595636007150446},{"$f":"IF(Controls!$C$42=1,Q111*$D111,0)","v":1.2109761529603515},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B111),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D111),P111*E111*(1/(1-F111))*I111*(1-M111)-K111)","v":32.781911829234161},{"$f":"IF(Controls!$C$42=1,S111*$D111,0)","v":0.91059833298773862},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B111)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B111),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B111&'System Detail - Commercial'!C111,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.767863366643944},{"$f":"IF(B111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B111)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B111&'System Detail - Commercial'!C111,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.5133169410837044},68.08779246783844,56.973690469949545,null,2027,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C111&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C111&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B111,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z111&AA111,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B111,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C111,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.78893011292233},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B111,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C111,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.232243035373472},{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B111),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D111),AM111*AC111*(1/(1-AD111))*AF111*(1-AJ111)-AH111)","v":39.111657617097038},1.0864226104944585,{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B111),0)),Hourly!$B$11:$B$8772,$C111,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D111),AN111*AC111*(1/(1-AD111))*AG111*(1-AK111)-AI111)","v":27.226992754518349},0.75629677560245112,{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z111)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z111),0)),Hourly!$B$11:$B$8772,$AA111,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z111&'System Detail - Commercial'!AA111,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.8216843275498533},{"$f":"IF(Z111<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z111)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA111,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z111&'System Detail - Commercial'!AA111,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.1837176338473373},49.203482188988687,36.98869149151799,null,2027,11,{"$f":"IFERROR((('System Detail - Commercial'!Q111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AO111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":41.204180865788629},{"$f":"IFERROR((('System Detail - Commercial'!R111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AP111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":1.1445475969785419},{"$f":"IFERROR((('System Detail - Commercial'!S111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AQ111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":29.819288322719057},{"$f":"IFERROR((('System Detail - Commercial'!T111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AR111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":0.82830416904891868},{"$f":"IFERROR((('System Detail - Commercial'!U111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AS111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":14.863234545793762},{"$f":"IFERROR((('System Detail - Commercial'!V111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AT111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":0.80419731055764188},{"$f":"IFERROR((('System Detail - Commercial'!W111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AU111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":58.016160319118576},{"$f":"IFERROR((('System Detail - Commercial'!X111*'System Detail - Commercial'!$N111)+('System Detail - Commercial'!AV111*'System Detail - Commercial'!$AL111))/SUM('System Detail - Commercial'!$N111+'System Detail - Commercial'!$AL111),\"\")","v":46.315024348119387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q111:R111)*(1-Controls!$C$28))+(SUM(S111:T111)*Controls!$C$28))","v":44.806612160110795}]
[null,2027,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C112&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C112&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B112&C112,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B112,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C112,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.261965054331874},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B112,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C112,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.885946060536078},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B112),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D112),O112*E112*(1/(1-F112))*H112*(1-L112)-J112)","v":51.241651192533467},{"$f":"IF(Controls!$C$42=1,Q112*$D112,0)","v":1.4233630545564862},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B112),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D112),P112*E112*(1/(1-F112))*I112*(1-M112)-K112)","v":34.910137378156946},{"$f":"IF(Controls!$C$42=1,S112*$D112,0)","v":0.96971503878470722},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B112)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B112),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B112&'System Detail - Commercial'!C112,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":145.50574619640179},{"$f":"IF(B112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B112)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B112&'System Detail - Commercial'!C112,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":13.773198349344618},211.94395879283638,195.15879696268806,null,2027,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C112&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C112&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.881047010288565},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B112,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.5483056497583778},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z112&AA112,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B112,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C112,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.86261209463985},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B112,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C112,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.289986255860196},{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B112),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D112),AM112*AC112*(1/(1-AD112))*AF112*(1-AJ112)-AH112)","v":46.857591479436707},1.3015849994125352,{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B112),0)),Hourly!$B$11:$B$8772,$C112,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D112),AN112*AC112*(1/(1-AD112))*AG112*(1-AK112)-AI112)","v":27.608467784457993},0.76689318401660922,{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z112)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z112),0)),Hourly!$B$11:$B$8772,$AA112,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z112&'System Detail - Commercial'!AA112,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":94.95325646088672},{"$f":"IF(Z112<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z112)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA112,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z112&'System Detail - Commercial'!AA112,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":8.9448327474757328},152.0572656872117,132.27345017683706,null,2027,12,{"$f":"IFERROR((('System Detail - Commercial'!Q112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AO112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":49.026051122473817},{"$f":"IFERROR((('System Detail - Commercial'!R112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AP112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":1.3618193062579302},{"$f":"IFERROR((('System Detail - Commercial'!S112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AQ112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":31.220046293169304},{"$f":"IFERROR((('System Detail - Commercial'!T112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AR112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":0.86721367132125982},{"$f":"IFERROR((('System Detail - Commercial'!U112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AS112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":119.95771374942107},{"$f":"IFERROR((('System Detail - Commercial'!V112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AT112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":11.333056593561418},{"$f":"IFERROR((('System Detail - Commercial'!W112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AU112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":181.67864077171421},{"$f":"IFERROR((('System Detail - Commercial'!X112*'System Detail - Commercial'!$N112)+('System Detail - Commercial'!AV112*'System Detail - Commercial'!$AL112))/SUM('System Detail - Commercial'!$N112+'System Detail - Commercial'!$AL112),\"\")","v":163.37803030747304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q112:R112)*(1-Controls!$C$28))+(SUM(S112:T112)*Controls!$C$28))","v":52.665014247089957}]
[null,2028,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C113&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C113&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B113&C113,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B113,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C113,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.621058588764285},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B113,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C113,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.884115396649094},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B113),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D113),O113*E113*(1/(1-F113))*H113*(1-L113)-J113)","v":71.178343493936012},{"$f":"IF(Controls!$C$42=1,Q113*$D113,0)","v":1.9771537812692896},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B113),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D113),P113*E113*(1/(1-F113))*I113*(1-M113)-K113)","v":51.543606608244311},{"$f":"IF(Controls!$C$42=1,S113*$D113,0)","v":1.431750609852688},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B113)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B113),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B113&'System Detail - Commercial'!C113,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":296.88382561334134},{"$f":"IF(B113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B113)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B113&'System Detail - Commercial'!C113,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":32.948906646749634},402.98822953529623,382.80808947818798,null,2028,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C113&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C113&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B113,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z113&AA113,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B113,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C113,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.006184740446137},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B113,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C113,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.908256381631197},{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B113),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D113),AM113*AC113*(1/(1-AD113))*AF113*(1-AJ113)-AH113)","v":61.479303678534535},1.7077390645958657,{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B113),0)),Hourly!$B$11:$B$8772,$C113,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D113),AN113*AC113*(1/(1-AD113))*AG113*(1-AK113)-AI113)","v":35.959926107002303},0.99887550604041553,{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z113)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z113),0)),Hourly!$B$11:$B$8772,$AA113,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z113&'System Detail - Commercial'!AA113,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":123.96405476624517},{"$f":"IF(Z113<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z113)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA113,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z113&'System Detail - Commercial'!AA113,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.454757949525577},200.60585545890115,174.37761432881345,null,2028,1,{"$f":"IFERROR((('System Detail - Commercial'!Q113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AO113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":65.859515208070675},{"$f":"IFERROR((('System Detail - Commercial'!R113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AP113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":1.8294102269645085},{"$f":"IFERROR((('System Detail - Commercial'!S113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AQ113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":42.997717301111592},{"$f":"IFERROR((('System Detail - Commercial'!T113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AR113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":1.1943674884072484},{"$f":"IFERROR((('System Detail - Commercial'!U113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AS113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":202.05685450364345},{"$f":"IFERROR((('System Detail - Commercial'!V113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AT113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":22.258567038594503},{"$f":"IFERROR((('System Detail - Commercial'!W113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AU113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":292.00434697727309},{"$f":"IFERROR((('System Detail - Commercial'!X113*'System Detail - Commercial'!$N113)+('System Detail - Commercial'!AV113*'System Detail - Commercial'!$AL113))/SUM('System Detail - Commercial'!$N113+'System Detail - Commercial'!$AL113),\"\")","v":268.50750633175676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q113:R113)*(1-Controls!$C$28))+(SUM(S113:T113)*Controls!$C$28))","v":73.155497275205306}]
[null,2028,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C114&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C114&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B114&C114,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B114,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C114,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.013066022860819},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B114,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C114,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.048693354582234},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B114),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D114),O114*E114*(1/(1-F114))*H114*(1-L114)-J114)","v":64.308782916580824},{"$f":"IF(Controls!$C$42=1,Q114*$D114,0)","v":1.7863348185839136},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B114),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D114),P114*E114*(1/(1-F114))*I114*(1-M114)-K114)","v":40.216997339448554},{"$f":"IF(Controls!$C$42=1,S114*$D114,0)","v":1.1171261434000908},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B114)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B114),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B114&'System Detail - Commercial'!C114,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":200.77365491609572},{"$f":"IF(B114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B114)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B114&'System Detail - Commercial'!C114,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.29714592063922},284.16591857189962,259.40492431958359,null,2028,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C114&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C114&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B114,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z114&AA114,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":360},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B114,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C114,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.308413547718033},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B114,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C114,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.332189474655745},{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B114),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D114),AM114*AC114*(1/(1-AD114))*AF114*(1-AJ114)-AH114)","v":55.952419985702548},1.554216258985065,{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B114),0)),Hourly!$B$11:$B$8772,$C114,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D114),AN114*AC114*(1/(1-AD114))*AG114*(1-AK114)-AI114)","v":30.235620005105652},0.83986880682617993,{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z114)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z114),0)),Hourly!$B$11:$B$8772,$AA114,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z114&'System Detail - Commercial'!AA114,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":131.47163749028141},{"$f":"IF(Z114<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z114)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA114,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z114&'System Detail - Commercial'!AA114,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.604808491031356},201.58308222600039,175.15193479324458,null,2028,2,{"$f":"IFERROR((('System Detail - Commercial'!Q114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AO114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":59.986526228195515},{"$f":"IFERROR((('System Detail - Commercial'!R114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AP114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":1.6662734946534747},{"$f":"IFERROR((('System Detail - Commercial'!S114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AQ114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":35.054215959616023},{"$f":"IFERROR((('System Detail - Commercial'!T114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AR114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":0.97371717620668863},{"$f":"IFERROR((('System Detail - Commercial'!U114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AS114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":164.92778383377799},{"$f":"IFERROR((('System Detail - Commercial'!V114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AT114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":14.87007483635929},{"$f":"IFERROR((('System Detail - Commercial'!W114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AU114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":241.45065839298624},{"$f":"IFERROR((('System Detail - Commercial'!X114*'System Detail - Commercial'!$N114)+('System Detail - Commercial'!AV114*'System Detail - Commercial'!$AL114))/SUM('System Detail - Commercial'!$N114+'System Detail - Commercial'!$AL114),\"\")","v":215.82579180595997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q114:R114)*(1-Controls!$C$28))+(SUM(S114:T114)*Controls!$C$28))","v":66.095117735164735}]
[null,2028,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C115&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C115&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B115&C115,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B115,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C115,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.396710421062444},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B115,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C115,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.918343642051134},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B115),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D115),O115*E115*(1/(1-F115))*H115*(1-L115)-J115)","v":43.833328417973497},{"$f":"IF(Controls!$C$42=1,Q115*$D115,0)","v":1.2175786450354567},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B115),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D115),P115*E115*(1/(1-F115))*I115*(1-M115)-K115)","v":33.431004987959632},{"$f":"IF(Controls!$C$42=1,S115*$D115,0)","v":0.92862849399140712},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B115)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B115),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B115&'System Detail - Commercial'!C115,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":88.406191210187828},{"$f":"IF(B115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B115)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B115&'System Detail - Commercial'!C115,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":8.8467173974034576},142.30381567060024,131.61254208954233,null,2028,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C115&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C115&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B115,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z115&AA115,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B115,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C115,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.521693745271584},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B115,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C115,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.577345613241889},{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B115),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D115),AM115*AC115*(1/(1-AD115))*AF115*(1-AJ115)-AH115)","v":37.760853291374154},1.0489006937251333,{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B115),0)),Hourly!$B$11:$B$8772,$C115,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D115),AN115*AC115*(1/(1-AD115))*AG115*(1-AK115)-AI115)","v":26.510842293195665},0.73640393287729666,{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z115)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z115),0)),Hourly!$B$11:$B$8772,$AA115,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z115&'System Detail - Commercial'!AA115,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.71943187843992},{"$f":"IF(Z115<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z115)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA115,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z115&'System Detail - Commercial'!AA115,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.0939307928280193},57.623116656367223,46.060608897340899,null,2028,3,{"$f":"IFERROR((('System Detail - Commercial'!Q115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AO115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":40.76444313893942},{"$f":"IFERROR((('System Detail - Commercial'!R115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AP115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":1.1323327986743255},{"$f":"IFERROR((('System Detail - Commercial'!S115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AQ115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":29.933718464799348},{"$f":"IFERROR((('System Detail - Commercial'!T115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AR115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":0.83148274805201805},{"$f":"IFERROR((('System Detail - Commercial'!U115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AS115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":52.682775203820604},{"$f":"IFERROR((('System Detail - Commercial'!V115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AT115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":4.9286424467040426},{"$f":"IFERROR((('System Detail - Commercial'!W115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AU115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":99.508193588138383},{"$f":"IFERROR((('System Detail - Commercial'!X115*'System Detail - Commercial'!$N115)+('System Detail - Commercial'!AV115*'System Detail - Commercial'!$AL115))/SUM('System Detail - Commercial'!$N115+'System Detail - Commercial'!$AL115),\"\")","v":88.376618863376024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q115:R115)*(1-Controls!$C$28))+(SUM(S115:T115)*Controls!$C$28))","v":45.050907063008957}]
[null,2028,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C116&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C116&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B116&C116,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B116,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C116,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.316546805238886},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B116,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C116,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.776957426889087},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B116),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D116),O116*E116*(1/(1-F116))*H116*(1-L116)-J116)","v":31.341961276435143},{"$f":"IF(Controls!$C$42=1,Q116*$D116,0)","v":0.87060016022118736},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B116),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D116),P116*E116*(1/(1-F116))*I116*(1-M116)-K116)","v":25.368625126042566},{"$f":"IF(Controls!$C$42=1,S116*$D116,0)","v":0.70467603812431123},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B116)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B116),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B116&'System Detail - Commercial'!C116,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3069740046962739},{"$f":"IF(B116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B116)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B116&'System Detail - Commercial'!C116,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.717739602705747E-2},34.546712837379658,28.407452564890207,null,2028,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C116&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C116&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B116,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z116&AA116,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B116,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C116,'Long Term Regional Prices'!$A$4:$M$4,0))","v":31.426294547292283},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B116,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C116,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":26.74346009207564},{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B116),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D116),AM116*AC116*(1/(1-AD116))*AF116*(1-AJ116)-AH116)","v":26.619735643300196},0.73942871384782594,{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B116),0)),Hourly!$B$11:$B$8772,$C116,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D116),AN116*AC116*(1/(1-AD116))*AG116*(1-AK116)-AI116)","v":24.01292732429247},0.66701819300717913,{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z116)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z116),0)),Hourly!$B$11:$B$8772,$AA116,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z116&'System Detail - Commercial'!AA116,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.7734694773576063},{"$f":"IF(Z116<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z116)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA116,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z116&'System Detail - Commercial'!AA116,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.9408288083782154E-2},30.152042122589407,27.472823282741039,null,2028,4,{"$f":"IFERROR((('System Detail - Commercial'!Q116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AO116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":28.718502591360174},{"$f":"IFERROR((('System Detail - Commercial'!R116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AP116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":0.79772713445820875},{"$f":"IFERROR((('System Detail - Commercial'!S116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AQ116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":24.615459680625847},{"$f":"IFERROR((('System Detail - Commercial'!T116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AR116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":0.68375501305923791},{"$f":"IFERROR((('System Detail - Commercial'!U116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AS116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":2.5661381561747918},{"$f":"IFERROR((('System Detail - Commercial'!V116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AT116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":2.2861224947460072E-2},{"$f":"IFERROR((('System Detail - Commercial'!W116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AU116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":32.105229106940627},{"$f":"IFERROR((('System Detail - Commercial'!X116*'System Detail - Commercial'!$N116)+('System Detail - Commercial'!AV116*'System Detail - Commercial'!$AL116))/SUM('System Detail - Commercial'!$N116+'System Detail - Commercial'!$AL116),\"\")","v":27.888214074807333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q116:R116)*(1-Controls!$C$28))+(SUM(S116:T116)*Controls!$C$28))","v":32.21256143665633}]
[null,2028,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C117&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C117&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B117&C117,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B117,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C117,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.855344962000423},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B117,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C117,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.083975705600579},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B117),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D117),O117*E117*(1/(1-F117))*H117*(1-L117)-J117)","v":33.957710883071073},{"$f":"IF(Controls!$C$42=1,Q117*$D117,0)","v":0.94325904734539368},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B117),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D117),P117*E117*(1/(1-F117))*I117*(1-M117)-K117)","v":26.670826851007455},{"$f":"IF(Controls!$C$42=1,S117*$D117,0)","v":0.74084789796408212},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B117)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B117),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B117&'System Detail - Commercial'!C117,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B117)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B117&'System Detail - Commercial'!C117,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},34.900969930416466,27.411674748971535,null,2028,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C117&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C117&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B117,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z117&AA117,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B117,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C117,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.398474236080332},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B117,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C117,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":23.854209777099914},{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B117),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D117),AM117*AC117*(1/(1-AD117))*AF117*(1-AJ117)-AH117)","v":28.50594630408623},0.7918228601173477,{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B117),0)),Hourly!$B$11:$B$8772,$C117,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D117),AN117*AC117*(1/(1-AD117))*AG117*(1-AK117)-AI117)","v":20.020780639529015},0.55612648738840242,{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z117)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z117),0)),Hourly!$B$11:$B$8772,$AA117,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z117&'System Detail - Commercial'!AA117,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z117<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z117)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA117,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z117&'System Detail - Commercial'!AA117,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},29.297769164203576,20.576907126917419,null,2028,5,{"$f":"IFERROR((('System Detail - Commercial'!Q117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AO117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":31.08527578231562},{"$f":"IFERROR((('System Detail - Commercial'!R117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AP117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":0.86347008848330487},{"$f":"IFERROR((('System Detail - Commercial'!S117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AQ117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":23.167039062163976},{"$f":"IFERROR((('System Detail - Commercial'!T117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AR117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":0.6435215633596918},{"$f":"IFERROR((('System Detail - Commercial'!U117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AS117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AT117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AU117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":31.948745870798923},{"$f":"IFERROR((('System Detail - Commercial'!X117*'System Detail - Commercial'!$N117)+('System Detail - Commercial'!AV117*'System Detail - Commercial'!$AL117))/SUM('System Detail - Commercial'!$N117+'System Detail - Commercial'!$AL117),\"\")","v":23.810560625523664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q117:R117)*(1-Controls!$C$28))+(SUM(S117:T117)*Controls!$C$28))","v":34.900969930416466}]
[null,2028,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C118&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C118&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B118&C118,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B118,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C118,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.617632920366901},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B118,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C118,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.124324630379597},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B118),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D118),O118*E118*(1/(1-F118))*H118*(1-L118)-J118)","v":35.826982174681667},{"$f":"IF(Controls!$C$42=1,Q118*$D118,0)","v":0.99518266091952645},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B118),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D118),P118*E118*(1/(1-F118))*I118*(1-M118)-K118)","v":31.519426181556433},{"$f":"IF(Controls!$C$42=1,S118*$D118,0)","v":0.87552968500330097},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B118)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B118),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B118&'System Detail - Commercial'!C118,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B118)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B118&'System Detail - Commercial'!C118,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},36.822164835601193,32.394955866559734,null,2028,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C118&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C118&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B118,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z118&AA118,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B118,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C118,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.242422743269202},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B118,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C118,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.744026108967773},{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B118),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D118),AM118*AC118*(1/(1-AD118))*AF118*(1-AJ118)-AH118)","v":29.323709560426821},0.814538248465696,{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B118),0)),Hourly!$B$11:$B$8772,$C118,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D118),AN118*AC118*(1/(1-AD118))*AG118*(1-AK118)-AI118)","v":28.41861113081282},0.78939691059957007,{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z118)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z118),0)),Hourly!$B$11:$B$8772,$AA118,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z118&'System Detail - Commercial'!AA118,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z118<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z118)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA118,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z118&'System Detail - Commercial'!AA118,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},30.138247808892515,29.208008041412391,null,2028,6,{"$f":"IFERROR((('System Detail - Commercial'!Q118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AO118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":32.503087282951412},{"$f":"IFERROR((('System Detail - Commercial'!R118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AP118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":0.90285329455423535},{"$f":"IFERROR((('System Detail - Commercial'!S118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AQ118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":29.93456515562081},{"$f":"IFERROR((('System Detail - Commercial'!T118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AR118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":0.8315062669747274},{"$f":"IFERROR((('System Detail - Commercial'!U118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AS118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AT118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AU118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":33.405940577505653},{"$f":"IFERROR((('System Detail - Commercial'!X118*'System Detail - Commercial'!$N118)+('System Detail - Commercial'!AV118*'System Detail - Commercial'!$AL118))/SUM('System Detail - Commercial'!$N118+'System Detail - Commercial'!$AL118),\"\")","v":30.766071422595537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q118:R118)*(1-Controls!$C$28))+(SUM(S118:T118)*Controls!$C$28))","v":36.822164835601193}]
[null,2028,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C119&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C119&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B119&C119,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B119,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C119,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.310403532122798},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B119,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C119,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.392898533164413},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B119),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D119),O119*E119*(1/(1-F119))*H119*(1-L119)-J119)","v":41.234195062804062},{"$f":"IF(Controls!$C$42=1,Q119*$D119,0)","v":1.1453813152165322},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B119),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D119),P119*E119*(1/(1-F119))*I119*(1-M119)-K119)","v":40.419406842895448},{"$f":"IF(Controls!$C$42=1,S119*$D119,0)","v":1.1227485658316967},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B119)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B119),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B119&'System Detail - Commercial'!C119,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B119)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B119&'System Detail - Commercial'!C119,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},42.379576378020595,41.542155408727147,null,2028,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C119&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C119&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B119,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z119&AA119,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B119,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C119,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.596631575445379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B119,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C119,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.272351178127856},{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B119),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D119),AM119*AC119*(1/(1-AD119))*AF119*(1-AJ119)-AH119)","v":29.534420912986029},0.82039127520133925,{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B119),0)),Hourly!$B$11:$B$8772,$C119,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D119),AN119*AC119*(1/(1-AD119))*AG119*(1-AK119)-AI119)","v":31.340145799662608},0.87054973088286014,{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z119)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z119),0)),Hourly!$B$11:$B$8772,$AA119,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z119&'System Detail - Commercial'!AA119,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z119<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z119)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA119,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z119&'System Detail - Commercial'!AA119,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},30.354812188187367,32.210695530545465,null,2028,7,{"$f":"IFERROR((('System Detail - Commercial'!Q119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AO119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":34.56658183763895},{"$f":"IFERROR((('System Detail - Commercial'!R119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AP119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":0.9601719375734652},{"$f":"IFERROR((('System Detail - Commercial'!S119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AQ119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":35.245204312881036},{"$f":"IFERROR((('System Detail - Commercial'!T119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AR119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":0.97902234806515531},{"$f":"IFERROR((('System Detail - Commercial'!U119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AS119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AT119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AU119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":35.526753775212413},{"$f":"IFERROR((('System Detail - Commercial'!X119*'System Detail - Commercial'!$N119)+('System Detail - Commercial'!AV119*'System Detail - Commercial'!$AL119))/SUM('System Detail - Commercial'!$N119+'System Detail - Commercial'!$AL119),\"\")","v":36.224226660946186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q119:R119)*(1-Controls!$C$28))+(SUM(S119:T119)*Controls!$C$28))","v":42.379576378020595}]
[null,2028,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C120&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C120&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B120&C120,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B120,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C120,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.864931861182413},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B120,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C120,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.626927585527767},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B120),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D120),O120*E120*(1/(1-F120))*H120*(1-L120)-J120)","v":39.43220918498232},{"$f":"IF(Controls!$C$42=1,Q120*$D120,0)","v":1.095326719714002},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B120),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D120),P120*E120*(1/(1-F120))*I120*(1-M120)-K120)","v":39.374437314718371},{"$f":"IF(Controls!$C$42=1,S120*$D120,0)","v":1.0937219637427831},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B120)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B120),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B120&'System Detail - Commercial'!C120,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B120)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B120&'System Detail - Commercial'!C120,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},40.527535904696322,40.468159278461151,null,2028,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C120&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C120&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B120,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z120&AA120,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B120,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C120,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.034207671190551},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B120,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C120,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.634353959416366},{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B120),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D120),AM120*AC120*(1/(1-AD120))*AF120*(1-AJ120)-AH120)","v":31.155511911002556},0.86542106992791989,{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B120),0)),Hourly!$B$11:$B$8772,$C120,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D120),AN120*AC120*(1/(1-AD120))*AG120*(1-AK120)-AI120)","v":34.184292863066467},0.94955291984263079,{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z120)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z120),0)),Hourly!$B$11:$B$8772,$AA120,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z120&'System Detail - Commercial'!AA120,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z120<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z120)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA120,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z120&'System Detail - Commercial'!AA120,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},32.020932980930475,35.133845782909098,null,2028,8,{"$f":"IFERROR((('System Detail - Commercial'!Q120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AO120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":35.249362175551688},{"$f":"IFERROR((('System Detail - Commercial'!R120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AP120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":0.97913784294039075},{"$f":"IFERROR((('System Detail - Commercial'!S120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AQ120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":36.75146108646419},{"$f":"IFERROR((('System Detail - Commercial'!T120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AR120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":1.0208623394061469},{"$f":"IFERROR((('System Detail - Commercial'!U120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AS120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AT120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AU120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":36.22850001849207},{"$f":"IFERROR((('System Detail - Commercial'!X120*'System Detail - Commercial'!$N120)+('System Detail - Commercial'!AV120*'System Detail - Commercial'!$AL120))/SUM('System Detail - Commercial'!$N120+'System Detail - Commercial'!$AL120),\"\")","v":37.772323425870326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q120:R120)*(1-Controls!$C$28))+(SUM(S120:T120)*Controls!$C$28))","v":40.527535904696322}]
[null,2028,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C121&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C121&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B121&C121,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B121,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C121,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.305471741543315},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B121,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C121,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.881871193982942},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B121),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D121),O121*E121*(1/(1-F121))*H121*(1-L121)-J121)","v":34.227767591843474},{"$f":"IF(Controls!$C$42=1,Q121*$D121,0)","v":0.95076053749951595},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B121),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D121),P121*E121*(1/(1-F121))*I121*(1-M121)-K121)","v":29.932896851265539},{"$f":"IF(Controls!$C$42=1,S121*$D121,0)","v":0.83145992571273086},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B121)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B121),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B121&'System Detail - Commercial'!C121,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B121)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B121&'System Detail - Commercial'!C121,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},35.178528129342993,30.764356776978271,null,2028,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C121&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C121&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B121,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z121&AA121,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B121,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C121,'Long Term Regional Prices'!$A$4:$M$4,0))","v":33.804162653478102},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B121,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C121,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.087926736908106},{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B121),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D121),AM121*AC121*(1/(1-AD121))*AF121*(1-AJ121)-AH121)","v":28.668215017441284},0.79633027324953143,{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B121),0)),Hourly!$B$11:$B$8772,$C121,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D121),AN121*AC121*(1/(1-AD121))*AG121*(1-AK121)-AI121)","v":27.475732584514105},0.76320613695152895,{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z121)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z121),0)),Hourly!$B$11:$B$8772,$AA121,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z121&'System Detail - Commercial'!AA121,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z121<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z121)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA121,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z121&'System Detail - Commercial'!AA121,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},29.464545290690815,28.238938721465633,null,2028,9,{"$f":"IFERROR((('System Detail - Commercial'!Q121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AO121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":31.139127272731145},{"$f":"IFERROR((('System Detail - Commercial'!R121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AP121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":0.86496594624952461},{"$f":"IFERROR((('System Detail - Commercial'!S121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AQ121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":28.567805591959186},{"$f":"IFERROR((('System Detail - Commercial'!T121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AR121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":0.79354115417872984},{"$f":"IFERROR((('System Detail - Commercial'!U121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AS121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AT121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AU121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":32.004093218980671},{"$f":"IFERROR((('System Detail - Commercial'!X121*'System Detail - Commercial'!$N121)+('System Detail - Commercial'!AV121*'System Detail - Commercial'!$AL121))/SUM('System Detail - Commercial'!$N121+'System Detail - Commercial'!$AL121),\"\")","v":29.361346746137915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q121:R121)*(1-Controls!$C$28))+(SUM(S121:T121)*Controls!$C$28))","v":35.178528129342993}]
[null,2028,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C122&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C122&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B122&C122,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B122,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C122,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.227526893967216},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B122,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C122,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":30.844300127089046},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B122),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D122),O122*E122*(1/(1-F122))*H122*(1-L122)-J122)","v":36.878846872190017},{"$f":"IF(Controls!$C$42=1,Q122*$D122,0)","v":1.024400793317332},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B122),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D122),P122*E122*(1/(1-F122))*I122*(1-M122)-K122)","v":28.953068515982096},{"$f":"IF(Controls!$C$42=1,S122*$D122,0)","v":0.80424278067948773},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B122)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B122),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B122&'System Detail - Commercial'!C122,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B122)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B122&'System Detail - Commercial'!C122,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},37.903247665507351,29.757311296661584,null,2028,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C122&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C122&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B122,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z122&AA122,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B122,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C122,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.614111939326982},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B122,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C122,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.572003039897609},{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B122),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D122),AM122*AC122*(1/(1-AD122))*AF122*(1-AJ122)-AH122)","v":29.994276685103536},0.83316490175754165,{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B122),0)),Hourly!$B$11:$B$8772,$C122,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D122),AN122*AC122*(1/(1-AD122))*AG122*(1-AK122)-AI122)","v":24.6866673388121},0.68573298112827952,{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z122)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z122),0)),Hourly!$B$11:$B$8772,$AA122,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z122&'System Detail - Commercial'!AA122,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z122<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z122)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA122,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z122&'System Detail - Commercial'!AA122,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},30.827441586861077,25.372400319940379,null,2028,10,{"$f":"IFERROR((('System Detail - Commercial'!Q122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AO122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":33.251492687596063},{"$f":"IFERROR((('System Detail - Commercial'!R122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AP122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":0.92364209776432415},{"$f":"IFERROR((('System Detail - Commercial'!S122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AQ122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":26.705179723709733},{"$f":"IFERROR((('System Detail - Commercial'!T122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AR122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":0.74180213360412006},{"$f":"IFERROR((('System Detail - Commercial'!U122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AS122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AT122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AU122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":34.175134785360392},{"$f":"IFERROR((('System Detail - Commercial'!X122*'System Detail - Commercial'!$N122)+('System Detail - Commercial'!AV122*'System Detail - Commercial'!$AL122))/SUM('System Detail - Commercial'!$N122+'System Detail - Commercial'!$AL122),\"\")","v":27.446981857313855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q122:R122)*(1-Controls!$C$28))+(SUM(S122:T122)*Controls!$C$28))","v":37.903247665507351}]
[null,2028,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C123&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C123&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B123&C123,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B123,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C123,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.704769556849399},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B123,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C123,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.260587057519167},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B123),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D123),O123*E123*(1/(1-F123))*H123*(1-L123)-J123)","v":47.510272364432545},{"$f":"IF(Controls!$C$42=1,Q123*$D123,0)","v":1.3197148183488476},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B123),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D123),P123*E123*(1/(1-F123))*I123*(1-M123)-K123)","v":36.156567149737221},{"$f":"IF(Controls!$C$42=1,S123*$D123,0)","v":1.0043376952697729},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B123)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B123),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B123&'System Detail - Commercial'!C123,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":22.289620645275821},{"$f":"IF(B123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B123)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B123&'System Detail - Commercial'!C123,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.5430019069079082},72.662609734965116,60.993527397190725,null,2028,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C123&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C123&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B123,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z123&AA123,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B123,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C123,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.095476573929481},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B123,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C123,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.968183238283121},{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B123),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D123),AM123*AC123*(1/(1-AD123))*AF123*(1-AJ123)-AH123)","v":42.958516749330798},1.1932785965424375,{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B123),0)),Hourly!$B$11:$B$8772,$C123,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D123),AN123*AC123*(1/(1-AD123))*AG123*(1-AK123)-AI123)","v":30.573428857508695},0.84925227962267469,{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z123)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z123),0)),Hourly!$B$11:$B$8772,$AA123,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z123&'System Detail - Commercial'!AA123,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.0331326415237907},{"$f":"IF(Z123<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z123)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA123,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z123&'System Detail - Commercial'!AA123,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.18732140747466244},53.372249394871687,40.643135186129825,null,2028,11,{"$f":"IFERROR((('System Detail - Commercial'!Q123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AO123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":45.082669369711617},{"$f":"IFERROR((('System Detail - Commercial'!R123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AP123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":1.2522821667187622},{"$f":"IFERROR((('System Detail - Commercial'!S123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AQ123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":33.178893393882007},{"$f":"IFERROR((('System Detail - Commercial'!T123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AR123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":0.92162547359132063},{"$f":"IFERROR((('System Detail - Commercial'!U123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AS123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":15.219493709941405},{"$f":"IFERROR((('System Detail - Commercial'!V123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AT123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":0.81997230721017711},{"$f":"IFERROR((('System Detail - Commercial'!W123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AU123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":62.374417553581949},{"$f":"IFERROR((('System Detail - Commercial'!X123*'System Detail - Commercial'!$N123)+('System Detail - Commercial'!AV123*'System Detail - Commercial'!$AL123))/SUM('System Detail - Commercial'!$N123+'System Detail - Commercial'!$AL123),\"\")","v":50.139984884624916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q123:R123)*(1-Controls!$C$28))+(SUM(S123:T123)*Controls!$C$28))","v":48.829987182781394}]
[null,2028,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C124&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C124&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B124&C124,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B124,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C124,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.754852866312206},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B124,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C124,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.717753872981412},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B124),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D124),O124*E124*(1/(1-F124))*H124*(1-L124)-J124)","v":55.365757177544751},{"$f":"IF(Controls!$C$42=1,Q124*$D124,0)","v":1.5379202547154789},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B124),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D124),P124*E124*(1/(1-F124))*I124*(1-M124)-K124)","v":38.423493424865597},{"$f":"IF(Controls!$C$42=1,S124*$D124,0)","v":1.0673071553150271},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B124)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B124),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B124&'System Detail - Commercial'!C124,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":148.99339589733984},{"$f":"IF(B124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B124)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B124&'System Detail - Commercial'!C124,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.043371048262193},219.94044437786226,202.52756752578267,null,2028,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C124&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C124&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.989857480391448},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B124,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.6437887062559611},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z124&AA124,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B124,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C124,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.213489538746295},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B124,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C124,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.208768973051544},{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B124),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D124),AM124*AC124*(1/(1-AD124))*AF124*(1-AJ124)-AH124)","v":50.791082356909115},1.410847395532296,{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B124),0)),Hourly!$B$11:$B$8772,$C124,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D124),AN124*AC124*(1/(1-AD124))*AG124*(1-AK124)-AI124)","v":29.947119523018713},0.83185499544681274,{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z124)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z124),0)),Hourly!$B$11:$B$8772,$AA124,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z124&'System Detail - Commercial'!AA124,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":97.229205728566512},{"$f":"IF(Z124<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z124)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA124,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z124&'System Detail - Commercial'!AA124,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":9.1202930540403901},158.5514285350483,137.12847330107243,null,2028,12,{"$f":"IFERROR((('System Detail - Commercial'!Q124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AO124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":52.758684430300782},{"$f":"IFERROR((('System Detail - Commercial'!R124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AP124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":1.4655023887293639},{"$f":"IFERROR((('System Detail - Commercial'!S124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AQ124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":33.592871738866833},{"$f":"IFERROR((('System Detail - Commercial'!T124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AR124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":0.93312474162668979},{"$f":"IFERROR((('System Detail - Commercial'!U124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AS124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":119.49337354309267},{"$f":"IFERROR((('System Detail - Commercial'!V124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AT124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":11.237745954780952},{"$f":"IFERROR((('System Detail - Commercial'!W124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AU124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":184.95530631690374},{"$f":"IFERROR((('System Detail - Commercial'!X124*'System Detail - Commercial'!$N124)+('System Detail - Commercial'!AV124*'System Detail - Commercial'!$AL124))/SUM('System Detail - Commercial'!$N124+'System Detail - Commercial'!$AL124),\"\")","v":165.25711597836715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q124:R124)*(1-Controls!$C$28))+(SUM(S124:T124)*Controls!$C$28))","v":56.903677432260231}]
[null,2029,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C125&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C125&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B125&C125,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B125,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C125,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.45076392707395},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B125,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C125,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.256545074713465},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B125),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D125),O125*E125*(1/(1-F125))*H125*(1-L125)-J125)","v":69.646387811955549},{"$f":"IF(Controls!$C$42=1,Q125*$D125,0)","v":1.9345999394589266},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B125),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D125),P125*E125*(1/(1-F125))*I125*(1-M125)-K125)","v":51.923067706676449},{"$f":"IF(Controls!$C$42=1,S125*$D125,0)","v":1.4422910763595211},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B125)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B125),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B125&'System Detail - Commercial'!C125,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":304.00069082734467},{"$f":"IF(B125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B125)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B125&'System Detail - Commercial'!C125,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":33.59712373496437},409.17880231372351,390.96317334534501,null,2029,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C125&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C125&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B125,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z125&AA125,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B125,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C125,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.213362469060598},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B125,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C125,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.477689027403926},{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B125),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D125),AM125*AC125*(1/(1-AD125))*AF125*(1-AJ125)-AH125)","v":65.242697176632902},1.8122765871051296,{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B125),0)),Hourly!$B$11:$B$8772,$C125,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D125),AN125*AC125*(1/(1-AD125))*AG125*(1-AK125)-AI125)","v":37.856677698030069},1.0515624526065235,{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z125)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z125),0)),Hourly!$B$11:$B$8772,$AA125,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z125&'System Detail - Commercial'!AA125,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":126.93570695150676},{"$f":"IF(Z125<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z125)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA125,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z125&'System Detail - Commercial'!AA125,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.719458812415541},207.71013952766035,179.5634059145589,null,2029,1,{"$f":"IFERROR((('System Detail - Commercial'!Q125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AO125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":67.326163713774804},{"$f":"IFERROR((('System Detail - Commercial'!R125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AP125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":1.8701500011219798},{"$f":"IFERROR((('System Detail - Commercial'!S125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AQ125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":44.51174393867997},{"$f":"IFERROR((('System Detail - Commercial'!T125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AR125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":1.2364233068552535},{"$f":"IFERROR((('System Detail - Commercial'!U125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AS125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":210.70838749491395},{"$f":"IFERROR((('System Detail - Commercial'!V125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AT125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":23.123945442438643},{"$f":"IFERROR((('System Detail - Commercial'!W125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AU125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":303.02864665224939},{"$f":"IFERROR((('System Detail - Commercial'!X125*'System Detail - Commercial'!$N125)+('System Detail - Commercial'!AV125*'System Detail - Commercial'!$AL125))/SUM('System Detail - Commercial'!$N125+'System Detail - Commercial'!$AL125),\"\")","v":279.58050018288782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q125:R125)*(1-Controls!$C$28))+(SUM(S125:T125)*Controls!$C$28))","v":71.580987751414469}]
[null,2029,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C126&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C126&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B126&C126,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B126,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C126,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.384710683755046},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B126,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C126,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.758432463771953},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B126),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D126),O126*E126*(1/(1-F126))*H126*(1-L126)-J126)","v":68.292864451927471},{"$f":"IF(Controls!$C$42=1,Q126*$D126,0)","v":1.8970024948156157},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B126),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D126),P126*E126*(1/(1-F126))*I126*(1-M126)-K126)","v":44.857478722105562},{"$f":"IF(Controls!$C$42=1,S126*$D126,0)","v":1.24602694190507},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B126)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B126),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B126&'System Detail - Commercial'!C126,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":205.58657807756711},{"$f":"IF(B126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B126)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B126&'System Detail - Commercial'!C126,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.63743962699224},293.41388465130245,269.32752336856998,null,2029,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C126&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C126&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B126,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z126&AA126,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B126,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C126,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.573261241883166},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B126,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C126,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.046510839946059},{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B126),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D126),AM126*AC126*(1/(1-AD126))*AF126*(1-AJ126)-AH126)","v":58.583769134998313},1.6273084618236022,{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B126),0)),Hourly!$B$11:$B$8772,$C126,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D126),AN126*AC126*(1/(1-AD126))*AG126*(1-AK126)-AI126)","v":34.866746399229747},0.96850974748615104,{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z126)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z126),0)),Hourly!$B$11:$B$8772,$AA126,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z126&'System Detail - Commercial'!AA126,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":134.62326059251555},{"$f":"IF(Z126<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z126)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA126,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z126&'System Detail - Commercial'!AA126,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":12.852787956485537},207.68712614582302,183.31130469571698,null,2029,2,{"$f":"IFERROR((('System Detail - Commercial'!Q126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AO126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":63.207147857345532},{"$f":"IFERROR((('System Detail - Commercial'!R126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AP126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":1.7557341918197991},{"$f":"IFERROR((('System Detail - Commercial'!S126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AQ126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":39.624237981551559},{"$f":"IFERROR((('System Detail - Commercial'!T126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AR126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":1.1006607924475411},{"$f":"IFERROR((('System Detail - Commercial'!U126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AS126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":168.41531653777821},{"$f":"IFERROR((('System Detail - Commercial'!V126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AT126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":15.131193513869681},{"$f":"IFERROR((('System Detail - Commercial'!W126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AU126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":248.50939210081322},{"$f":"IFERROR((('System Detail - Commercial'!X126*'System Detail - Commercial'!$N126)+('System Detail - Commercial'!AV126*'System Detail - Commercial'!$AL126))/SUM('System Detail - Commercial'!$N126+'System Detail - Commercial'!$AL126),\"\")","v":224.271408825647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q126:R126)*(1-Controls!$C$28))+(SUM(S126:T126)*Controls!$C$28))","v":70.189866946743081}]
[null,2029,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C127&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C127&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B127&C127,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B127,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C127,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.7836066547925},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B127,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C127,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.766563690288706},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B127),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D127),O127*E127*(1/(1-F127))*H127*(1-L127)-J127)","v":50.228897109360844},{"$f":"IF(Controls!$C$42=1,Q127*$D127,0)","v":1.3952313157894656},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B127),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D127),P127*E127*(1/(1-F127))*I127*(1-M127)-K127)","v":38.221636069155039},{"$f":"IF(Controls!$C$42=1,S127*$D127,0)","v":1.0617000701465706},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B127)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B127),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B127&'System Detail - Commercial'!C127,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":90.525454344939234},{"$f":"IF(B127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B127)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B127&'System Detail - Commercial'!C127,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.020762425758571},151.17034519584811,138.82955290999939,null,2029,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C127&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C127&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B127,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z127&AA127,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B127,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C127,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.249375115188357},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B127,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C127,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.589030773512924},{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B127),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D127),AM127*AC127*(1/(1-AD127))*AF127*(1-AJ127)-AH127)","v":43.338718622361355},1.2038396398880455,{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B127),0)),Hourly!$B$11:$B$8772,$C127,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D127),AN127*AC127*(1/(1-AD127))*AG127*(1-AK127)-AI127)","v":31.489788195044831},0.87470641693854734,{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z127)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z127),0)),Hourly!$B$11:$B$8772,$AA127,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z127&'System Detail - Commercial'!AA127,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.144200078886826},{"$f":"IF(Z127<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z127)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA127,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z127&'System Detail - Commercial'!AA127,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.1154521331516249},63.802210474287854,51.624146824021828,null,2029,3,{"$f":"IFERROR((('System Detail - Commercial'!Q127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AO127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":46.598588014060049},{"$f":"IFERROR((('System Detail - Commercial'!R127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AP127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":1.2943905403145239},{"$f":"IFERROR((('System Detail - Commercial'!S127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AQ127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":34.674748479570091},{"$f":"IFERROR((('System Detail - Commercial'!T127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AR127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":0.96317653243481649},{"$f":"IFERROR((('System Detail - Commercial'!U127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AS127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":52.389094570352484},{"$f":"IFERROR((('System Detail - Commercial'!V127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AT127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":4.8555989382559872},{"$f":"IFERROR((('System Detail - Commercial'!W127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AU127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":105.13767206298301},{"$f":"IFERROR((('System Detail - Commercial'!X127*'System Detail - Commercial'!$N127)+('System Detail - Commercial'!AV127*'System Detail - Commercial'!$AL127))/SUM('System Detail - Commercial'!$N127+'System Detail - Commercial'!$AL127),\"\")","v":92.882618520613363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q127:R127)*(1-Controls!$C$28))+(SUM(S127:T127)*Controls!$C$28))","v":51.62412842515031}]
[null,2029,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C128&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C128&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B128&C128,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B128,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C128,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.241212147936771},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B128,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C128,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.199537876719706},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B128),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D128),O128*E128*(1/(1-F128))*H128*(1-L128)-J128)","v":35.936322800572732},{"$f":"IF(Controls!$C$42=1,Q128*$D128,0)","v":0.99821986607653157},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B128),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D128),P128*E128*(1/(1-F128))*I128*(1-M128)-K128)","v":27.065327310217299},{"$f":"IF(Controls!$C$42=1,S128*$D128,0)","v":0.75180611975391154},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B128)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B128),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B128&'System Detail - Commercial'!C128,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.3622765224730973},{"$f":"IF(B128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B128)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B128&'System Detail - Commercial'!C128,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.7712067866302117E-2},39.324531256988664,30.207122020310614,null,2029,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C128&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C128&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B128,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z128&AA128,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B128,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C128,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.436803432445657},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B128,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C128,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":28.502268807915328},{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B128),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D128),AM128*AC128*(1/(1-AD128))*AF128*(1-AJ128)-AH128)","v":31.309435925516624},0.86969668849932658,{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B128),0)),Hourly!$B$11:$B$8772,$C128,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D128),AN128*AC128*(1/(1-AD128))*AG128*(1-AK128)-AI128)","v":26.129954908685875},0.72582384776214559,{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z128)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z128),0)),Hourly!$B$11:$B$8772,$AA128,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z128&'System Detail - Commercial'!AA128,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.8399547714106874},{"$f":"IF(Z128<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z128)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA128,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z128&'System Detail - Commercial'!AA128,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.9790115138736741E-2},35.038877500565377,29.715523642997447,null,2029,4,{"$f":"IFERROR((('System Detail - Commercial'!Q128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AO128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":33.468649800542806},{"$f":"IFERROR((('System Detail - Commercial'!R128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AP128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":0.9296741713686888},{"$f":"IFERROR((('System Detail - Commercial'!S128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AQ128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":26.56646202940054},{"$f":"IFERROR((('System Detail - Commercial'!T128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AR128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":0.73794890802496982},{"$f":"IFERROR((('System Detail - Commercial'!U128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AS128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":2.6170382552398124},{"$f":"IFERROR((('System Detail - Commercial'!V128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AT128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":2.3487026411600581E-2},{"$f":"IFERROR((('System Detail - Commercial'!W128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AU128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":37.038849253562908},{"$f":"IFERROR((('System Detail - Commercial'!X128*'System Detail - Commercial'!$N128)+('System Detail - Commercial'!AV128*'System Detail - Commercial'!$AL128))/SUM('System Detail - Commercial'!$N128+'System Detail - Commercial'!$AL128),\"\")","v":29.944936219076922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q128:R128)*(1-Controls!$C$28))+(SUM(S128:T128)*Controls!$C$28))","v":36.934542666649264}]
[null,2029,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C129&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C129&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B129&C129,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B129,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C129,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.934003375049187},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B129,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C129,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.479279111872799},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B129),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D129),O129*E129*(1/(1-F129))*H129*(1-L129)-J129)","v":36.315908721563147},{"$f":"IF(Controls!$C$42=1,Q129*$D129,0)","v":1.0087637998373211},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B129),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D129),P129*E129*(1/(1-F129))*I129*(1-M129)-K129)","v":29.565194733495488},{"$f":"IF(Controls!$C$42=1,S129*$D129,0)","v":0.82124609385259895},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B129)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B129),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B129&'System Detail - Commercial'!C129,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B129)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B129&'System Detail - Commercial'!C129,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},37.324672521400466,30.386440827348089,null,2029,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C129&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C129&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B129,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z129&AA129,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B129,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C129,'Long Term Regional Prices'!$A$4:$M$4,0))","v":34.718098549562114},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B129,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C129,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":27.642602696209323},{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B129),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D129),AM129*AC129*(1/(1-AD129))*AF129*(1-AJ129)-AH129)","v":29.956586770260358},0.83211797155391509,{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B129),0)),Hourly!$B$11:$B$8772,$C129,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D129),AN129*AC129*(1/(1-AD129))*AG129*(1-AK129)-AI129)","v":24.635504660914492},0.68431181175147693,{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z129)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z129),0)),Hourly!$B$11:$B$8772,$AA129,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z129&'System Detail - Commercial'!AA129,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z129<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z129)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA129,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z129&'System Detail - Commercial'!AA129,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},30.788704741814275,25.31981647266597,null,2029,5,{"$f":"IFERROR((('System Detail - Commercial'!Q129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AO129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":32.965298231091786},{"$f":"IFERROR((('System Detail - Commercial'!R129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AP129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":0.91569234192455884},{"$f":"IFERROR((('System Detail - Commercial'!S129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AQ129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":26.967831146866789},{"$f":"IFERROR((('System Detail - Commercial'!T129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AR129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":0.7490979237132982},{"$f":"IFERROR((('System Detail - Commercial'!U129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AS129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AT129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AU129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":33.880990573016341},{"$f":"IFERROR((('System Detail - Commercial'!X129*'System Detail - Commercial'!$N129)+('System Detail - Commercial'!AV129*'System Detail - Commercial'!$AL129))/SUM('System Detail - Commercial'!$N129+'System Detail - Commercial'!$AL129),\"\")","v":27.716929070580093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q129:R129)*(1-Controls!$C$28))+(SUM(S129:T129)*Controls!$C$28))","v":37.324672521400466}]
[null,2029,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C130&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C130&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B130&C130,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B130,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C130,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.419046615316674},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B130,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C130,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.380040005902366},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B130),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D130),O130*E130*(1/(1-F130))*H130*(1-L130)-J130)","v":39.027562447203458},{"$f":"IF(Controls!$C$42=1,Q130*$D130,0)","v":1.0840866600497037},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B130),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D130),P130*E130*(1/(1-F130))*I130*(1-M130)-K130)","v":34.2261396874502},{"$f":"IF(Controls!$C$42=1,S130*$D130,0)","v":0.95071531844595669},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B130)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B130),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B130&'System Detail - Commercial'!C130,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B130)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B130&'System Detail - Commercial'!C130,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},40.111649107253164,35.176855005896158,null,2029,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C130&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C130&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B130,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z130&AA130,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B130,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C130,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.36836107475149},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B130,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C130,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.17590198296876},{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B130),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D130),AM130*AC130*(1/(1-AD130))*AF130*(1-AJ130)-AH130)","v":32.893974782340393},0.91371115748741338,{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B130),0)),Hourly!$B$11:$B$8772,$C130,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D130),AN130*AC130*(1/(1-AD130))*AG130*(1-AK130)-AI130)","v":31.332938051920493},0.87034951793882087,{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z130)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z130),0)),Hourly!$B$11:$B$8772,$AA130,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z130&'System Detail - Commercial'!AA130,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z130<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z130)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA130,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z130&'System Detail - Commercial'!AA130,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},33.807685939827806,32.203287569859313,null,2029,6,{"$f":"IFERROR((('System Detail - Commercial'!Q130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AO130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":35.756315692609824},{"$f":"IFERROR((('System Detail - Commercial'!R130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AP130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":0.99321972534981551},{"$f":"IFERROR((('System Detail - Commercial'!S130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AQ130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":32.683098815167689},{"$f":"IFERROR((('System Detail - Commercial'!T130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AR130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":0.9078535581754843},{"$f":"IFERROR((('System Detail - Commercial'!U130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AS130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AT130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AU130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":36.749535417959642},{"$f":"IFERROR((('System Detail - Commercial'!X130*'System Detail - Commercial'!$N130)+('System Detail - Commercial'!AV130*'System Detail - Commercial'!$AL130))/SUM('System Detail - Commercial'!$N130+'System Detail - Commercial'!$AL130),\"\")","v":33.590952373343171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q130:R130)*(1-Controls!$C$28))+(SUM(S130:T130)*Controls!$C$28))","v":40.111649107253164}]
[null,2029,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C131&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C131&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B131&C131,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B131,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C131,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.927757719713959},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B131,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C131,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.614512054631881},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B131),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D131),O131*E131*(1/(1-F131))*H131*(1-L131)-J131)","v":44.20909896599656},{"$f":"IF(Controls!$C$42=1,Q131*$D131,0)","v":1.2280165974159687},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B131),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D131),P131*E131*(1/(1-F131))*I131*(1-M131)-K131)","v":44.315855665277475},{"$f":"IF(Controls!$C$42=1,S131*$D131,0)","v":1.2309820276479473},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B131)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B131),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B131&'System Detail - Commercial'!C131,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B131)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B131&'System Detail - Commercial'!C131,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},45.437115563412526,45.546837692925422,null,2029,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C131&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C131&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B131,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z131&AA131,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B131,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C131,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.58329325071599},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B131,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C131,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.652658895045462},{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B131),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D131),AM131*AC131*(1/(1-AD131))*AF131*(1-AJ131)-AH131)","v":32.922906535833278},0.91451480819083386,{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B131),0)),Hourly!$B$11:$B$8772,$C131,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D131),AN131*AC131*(1/(1-AD131))*AG131*(1-AK131)-AI131)","v":35.407474679136008},0.98352980711070503,{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z131)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z131),0)),Hourly!$B$11:$B$8772,$AA131,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z131&'System Detail - Commercial'!AA131,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z131<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z131)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA131,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z131&'System Detail - Commercial'!AA131,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},33.837421344024108,36.391004486246715,null,2029,7,{"$f":"IFERROR((('System Detail - Commercial'!Q131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AO131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":38.01989666558444},{"$f":"IFERROR((('System Detail - Commercial'!R131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AP131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":1.0560962613892817},{"$f":"IFERROR((('System Detail - Commercial'!S131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AQ131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":39.430614479328931},{"$f":"IFERROR((('System Detail - Commercial'!T131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AR131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":1.0952824228372016},{"$f":"IFERROR((('System Detail - Commercial'!U131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AS131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AT131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AU131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":39.075992926973719},{"$f":"IFERROR((('System Detail - Commercial'!X131*'System Detail - Commercial'!$N131)+('System Detail - Commercial'!AV131*'System Detail - Commercial'!$AL131))/SUM('System Detail - Commercial'!$N131+'System Detail - Commercial'!$AL131),\"\")","v":40.525896902166131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q131:R131)*(1-Controls!$C$28))+(SUM(S131:T131)*Controls!$C$28))","v":45.437115563412526}]
[null,2029,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C132&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C132&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B132&C132,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B132,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C132,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.721204744456877},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B132,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C132,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.74930157787076},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B132),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D132),O132*E132*(1/(1-F132))*H132*(1-L132)-J132)","v":43.858448659575842},{"$f":"IF(Controls!$C$42=1,Q132*$D132,0)","v":1.2182764216095168},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B132),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D132),P132*E132*(1/(1-F132))*I132*(1-M132)-K132)","v":44.377346573949687},{"$f":"IF(Controls!$C$42=1,S132*$D132,0)","v":1.2326900890698222},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B132)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B132),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B132&'System Detail - Commercial'!C132,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B132)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B132&'System Detail - Commercial'!C132,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},45.076725081185359,45.610036663019507,null,2029,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C132&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C132&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B132,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z132&AA132,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B132,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C132,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.934975214211789},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B132,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C132,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.917537625031336},{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B132),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D132),AM132*AC132*(1/(1-AD132))*AF132*(1-AJ132)-AH132)","v":34.438331742407392},0.95660947533722607,{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B132),0)),Hourly!$B$11:$B$8772,$C132,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D132),AN132*AC132*(1/(1-AD132))*AG132*(1-AK132)-AI132)","v":38.125970600817013},1.0590427261683766,{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z132)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z132),0)),Hourly!$B$11:$B$8772,$AA132,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z132&'System Detail - Commercial'!AA132,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z132<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z132)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA132,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z132&'System Detail - Commercial'!AA132,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},35.394941217744616,39.185013326985391,null,2029,8,{"$f":"IFERROR((('System Detail - Commercial'!Q132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AO132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":39.09774441111437},{"$f":"IFERROR((('System Detail - Commercial'!R132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AP132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":1.086036136934273},{"$f":"IFERROR((('System Detail - Commercial'!S132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AQ132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":41.218049039140702},{"$f":"IFERROR((('System Detail - Commercial'!T132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AR132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":1.1449328196465109},{"$f":"IFERROR((('System Detail - Commercial'!U132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AS132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AT132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AU132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":40.183780548048638},{"$f":"IFERROR((('System Detail - Commercial'!X132*'System Detail - Commercial'!$N132)+('System Detail - Commercial'!AV132*'System Detail - Commercial'!$AL132))/SUM('System Detail - Commercial'!$N132+'System Detail - Commercial'!$AL132),\"\")","v":42.362981858787215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q132:R132)*(1-Controls!$C$28))+(SUM(S132:T132)*Controls!$C$28))","v":45.076725081185359}]
[null,2029,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C133&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C133&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B133&C133,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B133,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C133,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.542267228800121},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B133,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C133,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.501673044319766},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B133),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D133),O133*E133*(1/(1-F133))*H133*(1-L133)-J133)","v":37.938738415693869},{"$f":"IF(Controls!$C$42=1,Q133*$D133,0)","v":1.053841891130356},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B133),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D133),P133*E133*(1/(1-F133))*I133*(1-M133)-K133)","v":33.08856024216567},{"$f":"IF(Controls!$C$42=1,S133*$D133,0)","v":0.91911624783917667},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B133)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B133),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B133&'System Detail - Commercial'!C133,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B133)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B133&'System Detail - Commercial'!C133,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},38.992580306824223,34.007676490004847,null,2029,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C133&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C133&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B133,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z133&AA133,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B133,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C133,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.54804153836325},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B133,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C133,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.868180234020194},{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B133),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D133),AM133*AC133*(1/(1-AD133))*AF133*(1-AJ133)-AH133)","v":31.777356324131127},0.88269432991721819,{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B133),0)),Hourly!$B$11:$B$8772,$C133,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D133),AN133*AC133*(1/(1-AD133))*AG133*(1-AK133)-AI133)","v":30.80929769440764},0.85580411744112672,{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z133)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z133),0)),Hourly!$B$11:$B$8772,$AA133,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z133&'System Detail - Commercial'!AA133,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z133<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z133)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA133,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z133&'System Detail - Commercial'!AA133,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},32.660050654048348,31.665101811848768,null,2029,9,{"$f":"IFERROR((('System Detail - Commercial'!Q133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AO133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":34.378828762790945},{"$f":"IFERROR((('System Detail - Commercial'!R133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AP133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":0.95495663354054305},{"$f":"IFERROR((('System Detail - Commercial'!S133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AQ133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":31.771652992349921},{"$f":"IFERROR((('System Detail - Commercial'!T133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AR133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":0.88253590583141461},{"$f":"IFERROR((('System Detail - Commercial'!U133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AS133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AT133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AU133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":35.333785396331493},{"$f":"IFERROR((('System Detail - Commercial'!X133*'System Detail - Commercial'!$N133)+('System Detail - Commercial'!AV133*'System Detail - Commercial'!$AL133))/SUM('System Detail - Commercial'!$N133+'System Detail - Commercial'!$AL133),\"\")","v":32.654188898181332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q133:R133)*(1-Controls!$C$28))+(SUM(S133:T133)*Controls!$C$28))","v":38.992580306824223}]
[null,2029,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C134&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C134&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B134&C134,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B134,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C134,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.83967498291878},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B134,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C134,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.546216477632235},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B134),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D134),O134*E134*(1/(1-F134))*H134*(1-L134)-J134)","v":39.877271235675785},{"$f":"IF(Controls!$C$42=1,Q134*$D134,0)","v":1.1076894142251916},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B134),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D134),P134*E134*(1/(1-F134))*I134*(1-M134)-K134)","v":30.986314950348408},{"$f":"IF(Controls!$C$42=1,S134*$D134,0)","v":0.86072120766482696},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B134)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B134),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B134&'System Detail - Commercial'!C134,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B134)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B134&'System Detail - Commercial'!C134,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"Q134+R134+U134+V134","v":40.984960649900977},{"$f":"S134+T134+U134+V134","v":31.847036158013236},null,2029,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C134&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C134&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B134,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z134&AA134,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B134,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C134,'Long Term Regional Prices'!$A$4:$M$4,0))","v":37.082988918971132},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B134,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C134,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":29.092307085599511},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B134),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D134),AM134*AC134*(1/(1-AD134))*AF134*(1-AJ134)-AH134)","v":32.807601607964351},{"$f":"AO134*$D134","v":0.91131192985812226},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B134),0)),Hourly!$B$11:$B$8772,$C134,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D134),AN134*AC134*(1/(1-AD134))*AG134*(1-AK134)-AI134)","v":26.48319062474026},{"$f":"AQ134*D134","v":0.7356358396882543},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z134)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z134),0)),Hourly!$B$11:$B$8772,$AA134,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z134&'System Detail - Commercial'!AA134,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z134<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z134)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA134,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z134&'System Detail - Commercial'!AA134,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},{"$f":"AO134+AP134+AS134+AT134","v":33.718913537822473},{"$f":"AQ134+AR134+AS134+AT134","v":27.218826464428513},null,2029,10,{"$f":"IFERROR((('System Detail - Commercial'!Q134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AO134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":36.304427445326994},{"$f":"IFERROR((('System Detail - Commercial'!R134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AP134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":1.0084448791149523},{"$f":"IFERROR((('System Detail - Commercial'!S134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AQ134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":28.71054244170773},{"$f":"IFERROR((('System Detail - Commercial'!T134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AR134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":0.79750602169817197},{"$f":"IFERROR((('System Detail - Commercial'!U134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AS134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AT134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AU134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":37.312872324441948},{"$f":"IFERROR((('System Detail - Commercial'!X134*'System Detail - Commercial'!$N134)+('System Detail - Commercial'!AV134*'System Detail - Commercial'!$AL134))/SUM('System Detail - Commercial'!$N134+'System Detail - Commercial'!$AL134),\"\")","v":29.508048463405899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q134:R134)*(1-Controls!$C$28))+(SUM(S134:T134)*Controls!$C$28))","v":40.984960649900977}]
[null,2029,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C135&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C135&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B135&C135,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B135,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C135,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.369941626140339},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B135,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C135,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.347220235019471},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B135),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D135),O135*E135*(1/(1-F135))*H135*(1-L135)-J135)","v":50.601557442295999},{"$f":"IF(Controls!$C$42=1,Q135*$D135,0)","v":1.4055828742863923},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B135),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D135),P135*E135*(1/(1-F135))*I135*(1-M135)-K135)","v":39.958822289960167},{"$f":"IF(Controls!$C$42=1,S135*$D135,0)","v":1.109954695593514},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B135)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B135),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B135&'System Detail - Commercial'!C135,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":22.823944889703657},{"$f":"IF(B135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B135)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B135&'System Detail - Commercial'!C135,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.5733580038166441},76.404443210102698,65.466079879073988,null,2029,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C135&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C135&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B135,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z135&AA135,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B135,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C135,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.633034253863322},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B135,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C135,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.203446313591165},{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B135),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D135),AM135*AC135*(1/(1-AD135))*AF135*(1-AJ135)-AH135)","v":45.884335318399351},1.274550412704254,{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B135),0)),Hourly!$B$11:$B$8772,$C135,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D135),AN135*AC135*(1/(1-AD135))*AG135*(1-AK135)-AI135)","v":34.547077719068824},0.95963016264743706,{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z135)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z135),0)),Hourly!$B$11:$B$8772,$AA135,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z135&'System Detail - Commercial'!AA135,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.249673867160201},{"$f":"IF(Z135<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z135)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA135,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z135&'System Detail - Commercial'!AA135,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.19100665684015208},56.599566255103959,44.947388405716616,null,2029,11,{"$f":"IFERROR((('System Detail - Commercial'!Q135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AO135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":48.085705642884456},{"$f":"IFERROR((('System Detail - Commercial'!R135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AP135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":1.3356988947759185},{"$f":"IFERROR((('System Detail - Commercial'!S135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AQ135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":37.072558518818113},{"$f":"IFERROR((('System Detail - Commercial'!T135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AR135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":1.0297816113556062},{"$f":"IFERROR((('System Detail - Commercial'!U135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AS135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":15.584333677680482},{"$f":"IFERROR((('System Detail - Commercial'!V135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AT135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":0.83610395209584831},{"$f":"IFERROR((('System Detail - Commercial'!W135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AU135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":65.841842167436695},{"$f":"IFERROR((('System Detail - Commercial'!X135*'System Detail - Commercial'!$N135)+('System Detail - Commercial'!AV135*'System Detail - Commercial'!$AL135))/SUM('System Detail - Commercial'!$N135+'System Detail - Commercial'!$AL135),\"\")","v":54.52277775995006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q135:R135)*(1-Controls!$C$28))+(SUM(S135:T135)*Controls!$C$28))","v":52.007140316582394}]
[null,2029,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C136&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C136&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B136&C136,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B136,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C136,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.871903151171431},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B136,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C136,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.788076465421398},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B136),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D136),O136*E136*(1/(1-F136))*H136*(1-L136)-J136)","v":57.821442574933776},{"$f":"IF(Controls!$C$42=1,Q136*$D136,0)","v":1.6061329642381321},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B136),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D136),P136*E136*(1/(1-F136))*I136*(1-M136)-K136)","v":43.514250540834276},{"$f":"IF(Controls!$C$42=1,S136*$D136,0)","v":1.2087154712056394},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B136)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B136),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B136&'System Detail - Commercial'!C136,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":152.56504859410555},{"$f":"IF(B136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B136)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B136&'System Detail - Commercial'!C136,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.319651933307028},226.31227606658447,211.60766653945248,null,2029,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C136&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C136&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.099756055195364},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B136,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.7402265933185159},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z136&AA136,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B136,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C136,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.228166104709985},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B136,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C136,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.275462291834536},{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B136),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D136),AM136*AC136*(1/(1-AD136))*AF136*(1-AJ136)-AH136)","v":53.111571026451323},1.4753046829903664,{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B136),0)),Hourly!$B$11:$B$8772,$C136,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D136),AN136*AC136*(1/(1-AD136))*AG136*(1-AK136)-AI136)","v":35.00961892436915},0.97247838372370166,{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z136)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z136),0)),Hourly!$B$11:$B$8772,$AA136,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z136&'System Detail - Commercial'!AA136,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":99.559973161266043},{"$f":"IF(Z136<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z136)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA136,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z136&'System Detail - Commercial'!AA136,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":9.2997202462849717},163.44656911699272,144.84179071564387,null,2029,12,{"$f":"IFERROR((('System Detail - Commercial'!Q136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AO136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":55.137322230099691},{"$f":"IFERROR((('System Detail - Commercial'!R136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AP136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":1.5315749114840289},{"$f":"IFERROR((('System Detail - Commercial'!S136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AQ136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":38.667524995967057},{"$f":"IFERROR((('System Detail - Commercial'!T136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AR136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":1.0740857331782985},{"$f":"IFERROR((('System Detail - Commercial'!U136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AS136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":122.35785506786367},{"$f":"IFERROR((('System Detail - Commercial'!V136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AT136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":11.458830649305211},{"$f":"IFERROR((('System Detail - Commercial'!W136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AU136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":190.48558285875262},{"$f":"IFERROR((('System Detail - Commercial'!X136*'System Detail - Commercial'!$N136)+('System Detail - Commercial'!AV136*'System Detail - Commercial'!$AL136))/SUM('System Detail - Commercial'!$N136+'System Detail - Commercial'!$AL136),\"\")","v":173.55829644631424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q136:R136)*(1-Controls!$C$28))+(SUM(S136:T136)*Controls!$C$28))","v":59.427575539171912}]
[null,2030,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C137&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C137&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B137&C137,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B137,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C137,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.889036829951152},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B137,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C137,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.339461067421581},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B137),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D137),O137*E137*(1/(1-F137))*H137*(1-L137)-J137)","v":78.573839449639905},{"$f":"IF(Controls!$C$42=1,Q137*$D137,0)","v":2.1825818943080177},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B137),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D137),P137*E137*(1/(1-F137))*I137*(1-M137)-K137)","v":58.320729359539001},{"$f":"IF(Controls!$C$42=1,S137*$D137,0)","v":1.620001884272835},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B137)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B137),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B137&'System Detail - Commercial'!C137,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":311.28899022768104},{"$f":"IF(B137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B137)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B137&'System Detail - Commercial'!C137,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":34.260012748180181},426.30542431980916,405.4897342196731,null,2030,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C137&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C137&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B137,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z137&AA137,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B137,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C137,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.717870391896639},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B137,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C137,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.803835320497747},{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B137),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D137),AM137*AC137*(1/(1-AD137))*AF137*(1-AJ137)-AH137)","v":69.364075837653218},1.9267580291236992,{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B137),0)),Hourly!$B$11:$B$8772,$C137,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D137),AN137*AC137*(1/(1-AD137))*AG137*(1-AK137)-AI137)","v":41.983502455690839},1.1661951733713702,{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z137)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z137),0)),Hourly!$B$11:$B$8772,$AA137,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z137&'System Detail - Commercial'!AA137,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":129.97894160448774},{"$f":"IF(Z137<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z137)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA137,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z137&'System Detail - Commercial'!AA137,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.990150987905329},215.25992645917,187.1187902214553,null,2030,1,{"$f":"IFERROR((('System Detail - Commercial'!Q137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AO137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":73.721383353001755},{"$f":"IFERROR((('System Detail - Commercial'!R137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AP137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":2.0477929760926239},{"$f":"IFERROR((('System Detail - Commercial'!S137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AQ137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":49.712943141382439},{"$f":"IFERROR((('System Detail - Commercial'!T137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AR137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":1.3808994236903427},{"$f":"IFERROR((('System Detail - Commercial'!U137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AS137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":215.7600398778265},{"$f":"IFERROR((('System Detail - Commercial'!V137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AT137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":23.580193111046121},{"$f":"IFERROR((('System Detail - Commercial'!W137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AU137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":315.10940931796705},{"$f":"IFERROR((('System Detail - Commercial'!X137*'System Detail - Commercial'!$N137)+('System Detail - Commercial'!AV137*'System Detail - Commercial'!$AL137))/SUM('System Detail - Commercial'!$N137+'System Detail - Commercial'!$AL137),\"\")","v":290.43407555394549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q137:R137)*(1-Controls!$C$28))+(SUM(S137:T137)*Controls!$C$28))","v":80.75642134394792}]
[null,2030,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C138&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C138&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B138&C138,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B138,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C138,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.534730873552675},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B138,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C138,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.945428382246966},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B138),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D138),O138*E138*(1/(1-F138))*H138*(1-L138)-J138)","v":70.792503770031374},{"$f":"IF(Controls!$C$42=1,Q138*$D138,0)","v":1.9664361327313331},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B138),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D138),P138*E138*(1/(1-F138))*I138*(1-M138)-K138)","v":48.829511511954308},{"$f":"IF(Controls!$C$42=1,S138*$D138,0)","v":1.356359934558153},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B138)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B138),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B138&'System Detail - Commercial'!C138,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":210.51543705365057},{"$f":"IF(B138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B138)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B138&'System Detail - Commercial'!C138,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.98543563528812},301.2598125917014,278.68674413545114,null,2030,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C138&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C138&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B138,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z138&AA138,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B138,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C138,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.605416975766076},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B138,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C138,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.358041105689487},{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B138),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D138),AM138*AC138*(1/(1-AD138))*AF138*(1-AJ138)-AH138)","v":62.142726965281689},1.7261672801961063,{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B138),0)),Hourly!$B$11:$B$8772,$C138,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D138),AN138*AC138*(1/(1-AD138))*AG138*(1-AK138)-AI138)","v":38.984238500460059},1.0828832307351326,{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z138)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z138),0)),Hourly!$B$11:$B$8772,$AA138,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z138&'System Detail - Commercial'!AA138,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":137.85080138124687},{"$f":"IF(Z138<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z138)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA138,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z138&'System Detail - Commercial'!AA138,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.106380257801499},214.82607588452618,191.02430337024356,null,2030,2,{"$f":"IFERROR((('System Detail - Commercial'!Q138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AO138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":66.261668300876778},{"$f":"IFERROR((('System Detail - Commercial'!R138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AP138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":1.8405810194985952},{"$f":"IFERROR((('System Detail - Commercial'!S138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AQ138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":43.672463744028747},{"$f":"IFERROR((('System Detail - Commercial'!T138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AR138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":1.2131102325556185},{"$f":"IFERROR((('System Detail - Commercial'!U138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AS138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":172.45300884429625},{"$f":"IFERROR((('System Detail - Commercial'!V138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AT138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":15.429739961366558},{"$f":"IFERROR((('System Detail - Commercial'!W138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AU138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":255.98499812603819},{"$f":"IFERROR((('System Detail - Commercial'!X138*'System Detail - Commercial'!$N138)+('System Detail - Commercial'!AV138*'System Detail - Commercial'!$AL138))/SUM('System Detail - Commercial'!$N138+'System Detail - Commercial'!$AL138),\"\")","v":232.7683227822472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q138:R138)*(1-Controls!$C$28))+(SUM(S138:T138)*Controls!$C$28))","v":72.758939902762705}]
[null,2030,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C139&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C139&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B139&C139,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B139,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C139,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.146747571266474},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B139,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C139,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.702260532338023},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B139),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D139),O139*E139*(1/(1-F139))*H139*(1-L139)-J139)","v":50.556445465164934},{"$f":"IF(Controls!$C$42=1,Q139*$D139,0)","v":1.4043297780244257},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B139),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D139),P139*E139*(1/(1-F139))*I139*(1-M139)-K139)","v":40.582483032775819},{"$f":"IF(Controls!$C$42=1,S139*$D139,0)","v":1.1272784086129415},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B139)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B139),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B139&'System Detail - Commercial'!C139,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":92.695767224234999},{"$f":"IF(B139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B139)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B139&'System Detail - Commercial'!C139,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.198746837461119},153.85528930488547,143.60427550308489,null,2030,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C139&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C139&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B139,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z139&AA139,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B139,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C139,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.339558345895881},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B139,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C139,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.84078002480954},{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B139),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D139),AM139*AC139*(1/(1-AD139))*AF139*(1-AJ139)-AH139)","v":43.336218416937825},1.2037701905251574,{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B139),0)),Hourly!$B$11:$B$8772,$C139,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D139),AN139*AC139*(1/(1-AD139))*AG139*(1-AK139)-AI139)","v":34.241186667490823},0.95113328537274444,{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z139)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z139),0)),Hourly!$B$11:$B$8772,$AA139,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z139&'System Detail - Commercial'!AA139,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.579200282980565},{"$f":"IF(Z139<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z139)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA139,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z139&'System Detail - Commercial'!AA139,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.1374605934492201},64.256649483892772,54.908980829293348,null,2030,3,{"$f":"IFERROR((('System Detail - Commercial'!Q139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AO139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":46.596966116137168},{"$f":"IFERROR((('System Detail - Commercial'!R139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AP139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":1.2943454881054721},{"$f":"IFERROR((('System Detail - Commercial'!S139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AQ139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":37.104997929232432},{"$f":"IFERROR((('System Detail - Commercial'!T139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AR139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":1.0306826958683173},{"$f":"IFERROR((('System Detail - Commercial'!U139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AS139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":52.051198256450306},{"$f":"IFERROR((('System Detail - Commercial'!V139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AT139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":4.7780414778416906},{"$f":"IFERROR((('System Detail - Commercial'!W139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AU139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":104.72055133853463},{"$f":"IFERROR((('System Detail - Commercial'!X139*'System Detail - Commercial'!$N139)+('System Detail - Commercial'!AV139*'System Detail - Commercial'!$AL139))/SUM('System Detail - Commercial'!$N139+'System Detail - Commercial'!$AL139),\"\")","v":94.96492035939275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q139:R139)*(1-Controls!$C$28))+(SUM(S139:T139)*Controls!$C$28))","v":51.96077524318936}]
[null,2030,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C140&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C140&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B140&C140,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B140,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C140,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.36387044310289},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B140,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C140,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.837780432182718},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B140),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D140),O140*E140*(1/(1-F140))*H140*(1-L140)-J140)","v":37.170988159413859},{"$f":"IF(Controls!$C$42=1,Q140*$D140,0)","v":1.0325157370255782},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B140),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D140),P140*E140*(1/(1-F140))*I140*(1-M140)-K140)","v":31.553872022437957},{"$f":"IF(Controls!$C$42=1,S140*$D140,0)","v":0.87648650306346987},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B140)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B140),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B140&'System Detail - Commercial'!C140,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4189111916750412},{"$f":"IF(B140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B140)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B140&'System Detail - Commercial'!C140,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.825884161595334E-2},40.650673929730431,34.87752855879242,null,2030,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C140&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C140&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B140,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z140&AA140,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B140,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C140,'Long Term Regional Prices'!$A$4:$M$4,0))","v":35.61834790143164},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B140,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C140,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.647311689349557},{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B140),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D140),AM140*AC140*(1/(1-AD140))*AF140*(1-AJ140)-AH140)","v":31.415702719887101},0.87264851041593039,{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B140),0)),Hourly!$B$11:$B$8772,$C140,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D140),AN140*AC140*(1/(1-AD140))*AG140*(1-AK140)-AI140)","v":31.24910019174451},0.86802071490514832,{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z140)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z140),0)),Hourly!$B$11:$B$8772,$AA140,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z140&'System Detail - Commercial'!AA140,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.9080415925331127},{"$f":"IF(Z140<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z140)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA140,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z140&'System Detail - Commercial'!AA140,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.0180584572942858E-2},35.216573407409079,35.045343083755711,null,2030,4,{"$f":"IFERROR((('System Detail - Commercial'!Q140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AO140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":34.229397823655738},{"$f":"IFERROR((('System Detail - Commercial'!R140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AP140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":0.95080582120286927},{"$f":"IFERROR((('System Detail - Commercial'!S140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AQ140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":31.398099753416865},{"$f":"IFERROR((('System Detail - Commercial'!T140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AR140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":0.87215954467143886},{"$f":"IFERROR((('System Detail - Commercial'!U140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AS140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":2.6689111743358334},{"$f":"IFERROR((('System Detail - Commercial'!V140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AT140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":2.4129954682859091E-2},{"$f":"IFERROR((('System Detail - Commercial'!W140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AU140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":37.873244773877296},{"$f":"IFERROR((('System Detail - Commercial'!X140*'System Detail - Commercial'!$N140)+('System Detail - Commercial'!AV140*'System Detail - Commercial'!$AL140))/SUM('System Detail - Commercial'!$N140+'System Detail - Commercial'!$AL140),\"\")","v":34.963300427106986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q140:R140)*(1-Controls!$C$28))+(SUM(S140:T140)*Controls!$C$28))","v":38.203503896439436}]
[null,2030,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C141&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C141&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B141&C141,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B141,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C141,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.491764251666126},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B141,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C141,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.217690491214846},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B141),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D141),O141*E141*(1/(1-F141))*H141*(1-L141)-J141)","v":39.2418701947892},{"$f":"IF(Controls!$C$42=1,Q141*$D141,0)","v":1.0900395855140419},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B141),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D141),P141*E141*(1/(1-F141))*I141*(1-M141)-K141)","v":32.887007140448034},{"$f":"IF(Controls!$C$42=1,S141*$D141,0)","v":0.91351761407465915},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B141)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B141),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B141&'System Detail - Commercial'!C141,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B141)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B141&'System Detail - Commercial'!C141,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},40.331909780303242,33.800524754522691,null,2030,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C141&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C141&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B141,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z141&AA141,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B141,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C141,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.700885719516833},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B141,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C141,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":32.35782324550479},{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B141),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D141),AM141*AC141*(1/(1-AD141))*AF141*(1-AJ141)-AH141)","v":32.190360185093596},0.89416652925900719,{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B141),0)),Hourly!$B$11:$B$8772,$C141,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D141),AN141*AC141*(1/(1-AD141))*AG141*(1-AK141)-AI141)","v":30.401846709811885},0.84448616291547773,{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z141)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z141),0)),Hourly!$B$11:$B$8772,$AA141,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z141&'System Detail - Commercial'!AA141,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z141<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z141)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA141,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z141&'System Detail - Commercial'!AA141,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},33.084526714352606,31.246332872727361,null,2030,5,{"$f":"IFERROR((('System Detail - Commercial'!Q141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AO141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":35.526558469250652},{"$f":"IFERROR((('System Detail - Commercial'!R141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AP141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":0.98683765264848589},{"$f":"IFERROR((('System Detail - Commercial'!S141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AQ141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":31.577621537209634},{"$f":"IFERROR((('System Detail - Commercial'!T141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AR141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":0.8771462043241226},{"$f":"IFERROR((('System Detail - Commercial'!U141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AS141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AT141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AU141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":36.513396121899149},{"$f":"IFERROR((('System Detail - Commercial'!X141*'System Detail - Commercial'!$N141)+('System Detail - Commercial'!AV141*'System Detail - Commercial'!$AL141))/SUM('System Detail - Commercial'!$N141+'System Detail - Commercial'!$AL141),\"\")","v":32.454767741533757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q141:R141)*(1-Controls!$C$28))+(SUM(S141:T141)*Controls!$C$28))","v":40.331909780303242}]
[null,2030,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C142&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C142&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B142&C142,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B142,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C142,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.107143580996848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B142,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C142,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.63375733612861},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B142),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D142),O142*E142*(1/(1-F142))*H142*(1-L142)-J142)","v":43.274852637504118},{"$f":"IF(Controls!$C$42=1,Q142*$D142,0)","v":1.2020656048760376},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B142),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D142),P142*E142*(1/(1-F142))*I142*(1-M142)-K142)","v":38.172094294232437},{"$f":"IF(Controls!$C$42=1,S142*$D142,0)","v":1.0603239253416923},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B142)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B142),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B142&'System Detail - Commercial'!C142,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B142)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B142&'System Detail - Commercial'!C142,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},44.476918242380158,39.232418219574129,null,2030,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C142&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C142&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B142,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z142&AA142,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B142,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C142,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.805140847020745},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B142,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C142,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.173726786261561},{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B142),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D142),AM142*AC142*(1/(1-AD142))*AF142*(1-AJ142)-AH142)","v":36.829094308557316},1.0230187933369221,{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B142),0)),Hourly!$B$11:$B$8772,$C142,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D142),AN142*AC142*(1/(1-AD142))*AG142*(1-AK142)-AI142)","v":36.185011355717435},1.005127803140347,{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z142)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z142),0)),Hourly!$B$11:$B$8772,$AA142,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z142&'System Detail - Commercial'!AA142,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z142<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z142)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA142,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z142&'System Detail - Commercial'!AA142,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},37.85211310189424,37.190139158857782,null,2030,6,{"$f":"IFERROR((('System Detail - Commercial'!Q142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AO142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":39.69387578808923},{"$f":"IFERROR((('System Detail - Commercial'!R142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AP142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":1.1025951540209733},{"$f":"IFERROR((('System Detail - Commercial'!S142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AQ142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":37.06815932839077},{"$f":"IFERROR((('System Detail - Commercial'!T142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AR142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":1.0296594130076115},{"$f":"IFERROR((('System Detail - Commercial'!U142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AS142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AT142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AU142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":40.796470942110204},{"$f":"IFERROR((('System Detail - Commercial'!X142*'System Detail - Commercial'!$N142)+('System Detail - Commercial'!AV142*'System Detail - Commercial'!$AL142))/SUM('System Detail - Commercial'!$N142+'System Detail - Commercial'!$AL142),\"\")","v":38.097818741398378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q142:R142)*(1-Controls!$C$28))+(SUM(S142:T142)*Controls!$C$28))","v":44.476918242380158}]
[null,2030,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C143&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C143&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B143&C143,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B143,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C143,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.817658288350664},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B143,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C143,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.300226741970107},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B143),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D143),O143*E143*(1/(1-F143))*H143*(1-L143)-J143)","v":49.861317351838657},{"$f":"IF(Controls!$C$42=1,Q143*$D143,0)","v":1.3850208827865542},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B143),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D143),P143*E143*(1/(1-F143))*I143*(1-M143)-K143)","v":48.786549818052514},{"$f":"IF(Controls!$C$42=1,S143*$D143,0)","v":1.3551665677083764},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B143)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B143),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B143&'System Detail - Commercial'!C143,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B143)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B143&'System Detail - Commercial'!C143,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},51.246338234625213,50.141716385760887,null,2030,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C143&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C143&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B143,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z143&AA143,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B143,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C143,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.896812175713848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B143,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C143,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.750157112475492},{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B143),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D143),AM143*AC143*(1/(1-AD143))*AF143*(1-AJ143)-AH143)","v":36.69315282081341},1.0192426837320794,{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B143),0)),Hourly!$B$11:$B$8772,$C143,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D143),AN143*AC143*(1/(1-AD143))*AG143*(1-AK143)-AI143)","v":39.125482493353786},1.0868066304789774,{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z143)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z143),0)),Hourly!$B$11:$B$8772,$AA143,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z143&'System Detail - Commercial'!AA143,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z143<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z143)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA143,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z143&'System Detail - Commercial'!AA143,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},37.712395504545491,40.212289123832761,null,2030,7,{"$f":"IFERROR((('System Detail - Commercial'!Q143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AO143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":42.923252168825357},{"$f":"IFERROR((('System Detail - Commercial'!R143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AP143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":1.1922990359729062},{"$f":"IFERROR((('System Detail - Commercial'!S143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AQ143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":43.696310044824159},{"$f":"IFERROR((('System Detail - Commercial'!T143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AR143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":1.2137726222864349},{"$f":"IFERROR((('System Detail - Commercial'!U143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AS143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AT143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AU143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":44.115551204798265},{"$f":"IFERROR((('System Detail - Commercial'!X143*'System Detail - Commercial'!$N143)+('System Detail - Commercial'!AV143*'System Detail - Commercial'!$AL143))/SUM('System Detail - Commercial'!$N143+'System Detail - Commercial'!$AL143),\"\")","v":44.910082667110586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q143:R143)*(1-Controls!$C$28))+(SUM(S143:T143)*Controls!$C$28))","v":51.246338234625213}]
[null,2030,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C144&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C144&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B144&C144,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B144,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C144,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.288851513282687},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B144,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C144,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.411423824521528},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B144),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D144),O144*E144*(1/(1-F144))*H144*(1-L144)-J144)","v":49.12037903525556},{"$f":"IF(Controls!$C$42=1,Q144*$D144,0)","v":1.3644394963365538},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B144),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D144),P144*E144*(1/(1-F144))*I144*(1-M144)-K144)","v":48.809963336499671},{"$f":"IF(Controls!$C$42=1,S144*$D144,0)","v":1.3558169358436585},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B144)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B144),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B144&'System Detail - Commercial'!C144,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B144)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B144&'System Detail - Commercial'!C144,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},50.484818531592111,50.165780272343326,null,2030,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C144&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C144&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B144,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z144&AA144,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B144,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C144,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.127327915876585},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B144,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C144,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.316804879140697},{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B144),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D144),AM144*AC144*(1/(1-AD144))*AF144*(1-AJ144)-AH144)","v":39.230681990774634},1.0897288055943757,{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B144),0)),Hourly!$B$11:$B$8772,$C144,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D144),AN144*AC144*(1/(1-AD144))*AG144*(1-AK144)-AI144)","v":43.43939868915222},1.2066362766877059,{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z144)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z144),0)),Hourly!$B$11:$B$8772,$AA144,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z144&'System Detail - Commercial'!AA144,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z144<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z144)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA144,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z144&'System Detail - Commercial'!AA144,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},40.320410796369011,44.646034965839924,null,2030,8,{"$f":"IFERROR((('System Detail - Commercial'!Q144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AO144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":43.9096784419269},{"$f":"IFERROR((('System Detail - Commercial'!R144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AP144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":1.2196994549777718},{"$f":"IFERROR((('System Detail - Commercial'!S144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AQ144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":45.980310995424141},{"$f":"IFERROR((('System Detail - Commercial'!T144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AR144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":1.2772163734926727},{"$f":"IFERROR((('System Detail - Commercial'!U144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AS144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AT144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AU144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":45.129377896904671},{"$f":"IFERROR((('System Detail - Commercial'!X144*'System Detail - Commercial'!$N144)+('System Detail - Commercial'!AV144*'System Detail - Commercial'!$AL144))/SUM('System Detail - Commercial'!$N144+'System Detail - Commercial'!$AL144),\"\")","v":47.257527368916797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q144:R144)*(1-Controls!$C$28))+(SUM(S144:T144)*Controls!$C$28))","v":50.484818531592111}]
[null,2030,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C145&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C145&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B145&C145,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B145,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C145,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.424637787920716},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B145,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C145,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.562030298656431},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B145),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D145),O145*E145*(1/(1-F145))*H145*(1-L145)-J145)","v":42.410678183737915},{"$f":"IF(Controls!$C$42=1,Q145*$D145,0)","v":1.1780610312224551},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B145),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D145),P145*E145*(1/(1-F145))*I145*(1-M145)-K145)","v":36.7901444288037},{"$f":"IF(Controls!$C$42=1,S145*$D145,0)","v":1.0219368645049958},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B145)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B145),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B145&'System Detail - Commercial'!C145,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B145)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B145&'System Detail - Commercial'!C145,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},43.58873921496037,37.812081293308694,null,2030,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C145&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C145&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B145,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z145&AA145,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B145,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C145,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.839406801720379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B145,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C145,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.584374064576458},{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B145),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D145),AM145*AC145*(1/(1-AD145))*AF145*(1-AJ145)-AH145)","v":35.527693936087438},0.98686919303618881,{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B145),0)),Hourly!$B$11:$B$8772,$C145,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D145),AN145*AC145*(1/(1-AD145))*AG145*(1-AK145)-AI145)","v":34.06286791670221},0.94618004292445734,{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z145)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z145),0)),Hourly!$B$11:$B$8772,$AA145,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z145&'System Detail - Commercial'!AA145,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z145<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z145)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA145,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z145&'System Detail - Commercial'!AA145,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},36.51456312912363,35.00904795962667,null,2030,9,{"$f":"IFERROR((('System Detail - Commercial'!Q145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AO145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":38.586798046154321},{"$f":"IFERROR((('System Detail - Commercial'!R145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AP145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":1.0718433433411962},{"$f":"IFERROR((('System Detail - Commercial'!S145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AQ145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":35.274990810969541},{"$f":"IFERROR((('System Detail - Commercial'!T145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AR145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":0.97984974140469661},{"$f":"IFERROR((('System Detail - Commercial'!U145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AS145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AT145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AU145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":39.658641389495514},{"$f":"IFERROR((('System Detail - Commercial'!X145*'System Detail - Commercial'!$N145)+('System Detail - Commercial'!AV145*'System Detail - Commercial'!$AL145))/SUM('System Detail - Commercial'!$N145+'System Detail - Commercial'!$AL145),\"\")","v":36.25484055237424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q145:R145)*(1-Controls!$C$28))+(SUM(S145:T145)*Controls!$C$28))","v":43.58873921496037}]
[null,{"$f":"B134+1","v":2030},{"$f":"C134","v":10},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C146&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C146&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B146&C146,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B146,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C146,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.893729341247266},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B146,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C146,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.892714826189327},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B146),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D146),O146*E146*(1/(1-F146))*H146*(1-L146)-J146)","v":44.590391499210689},{"$f":"IF(Controls!$C$42=1,Q146*$D146,0)","v":1.2386079365341414},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B146),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D146),P146*E146*(1/(1-F146))*I146*(1-M146)-K146)","v":33.825191392581928},{"$f":"IF(Controls!$C$42=1,S146*$D146,0)","v":0.93957799214164606},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B146)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B146),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B146&'System Detail - Commercial'!C146,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B146)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B146&'System Detail - Commercial'!C146,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},45.828999435744834,34.764769384723571,null,{"$f":"Z134+1","v":2030},{"$f":"AA134","v":10},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C146&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C146&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B146,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z146&AA146,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B146,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C146,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.499379925651454},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B146,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C146,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":31.926419873877435},{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B146),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D146),AM146*AC146*(1/(1-AD146))*AF146*(1-AJ146)-AH146)","v":37.925741858670975},1.0534808797524573,{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B146),0)),Hourly!$B$11:$B$8772,$C146,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D146),AN146*AC146*(1/(1-AD146))*AG146*(1-AK146)-AI146)","v":29.914599245848883},0.83095166466081705,{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z146)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z146),0)),Hourly!$B$11:$B$8772,$AA146,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z146&'System Detail - Commercial'!AA146,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z146<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z146)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA146,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z146&'System Detail - Commercial'!AA146,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},38.979222738423431,30.745550910509699,null,{"$f":"AX134+1","v":2030},{"$f":"AY134","v":10},{"$f":"IFERROR((('System Detail - Commercial'!Q146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AO146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":41.222235229260512},{"$f":"IFERROR((('System Detail - Commercial'!R146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AP146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":1.1450491013864086},{"$f":"IFERROR((('System Detail - Commercial'!S146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AQ146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":31.848870630254471},{"$f":"IFERROR((('System Detail - Commercial'!T146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AR146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":0.88468081588789371},{"$f":"IFERROR((('System Detail - Commercial'!U146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AS146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AT146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AU146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":42.367284330646925},{"$f":"IFERROR((('System Detail - Commercial'!X146*'System Detail - Commercial'!$N146)+('System Detail - Commercial'!AV146*'System Detail - Commercial'!$AL146))/SUM('System Detail - Commercial'!$N146+'System Detail - Commercial'!$AL146),\"\")","v":32.733551446142364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q146:R146)*(1-Controls!$C$28))+(SUM(S146:T146)*Controls!$C$28))","v":45.828999435744834}]
[null,2030,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C147&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C147&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B147&C147,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B147,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C147,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.656778315408289},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B147,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C147,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.637941725892311},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B147),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D147),O147*E147*(1/(1-F147))*H147*(1-L147)-J147)","v":53.237318453303054},{"$f":"IF(Controls!$C$42=1,Q147*$D147,0)","v":1.4787976274490411},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B147),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D147),P147*E147*(1/(1-F147))*I147*(1-M147)-K147)","v":42.754805596701857},{"$f":"IF(Controls!$C$42=1,S147*$D147,0)","v":1.187620017599232},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B147)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B147),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B147&'System Detail - Commercial'!C147,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":23.371140172057189},{"$f":"IF(B147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B147)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B147&'System Detail - Commercial'!C147,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.6044011890253769},79.691657441834664,68.917966975383663,null,2030,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C147&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C147&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B147,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z147&AA147,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B147,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C147,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.67904385040476},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B147,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C147,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.805544453635861},{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B147),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D147),AM147*AC147*(1/(1-AD147))*AF147*(1-AJ147)-AH147)","v":49.41732332150243},1.372687855170998,{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B147),0)),Hourly!$B$11:$B$8772,$C147,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D147),AN147*AC147*(1/(1-AD147))*AG147*(1-AK147)-AI147)","v":37.723216093228167},1.0478552278575965,{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z147)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z147),0)),Hourly!$B$11:$B$8772,$AA147,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z147&'System Detail - Commercial'!AA147,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.4714312332894082},{"$f":"IF(Z147<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z147)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA147,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z147&'System Detail - Commercial'!AA147,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.19477531915985685},60.456217729122699,48.437277873535031,null,2030,11,{"$f":"IFERROR((('System Detail - Commercial'!Q147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AO147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":51.115098935636041},{"$f":"IFERROR((('System Detail - Commercial'!R147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AP147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":1.4198477539612393},{"$f":"IFERROR((('System Detail - Commercial'!S147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AQ147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":39.959478094772031},{"$f":"IFERROR((('System Detail - Commercial'!T147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AR147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":1.1099729121872122},{"$f":"IFERROR((('System Detail - Commercial'!U147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AS147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":15.649079650519532},{"$f":"IFERROR((('System Detail - Commercial'!V147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AT147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":0.82127570576675468},{"$f":"IFERROR((('System Detail - Commercial'!W147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AU147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":69.005302045883568},{"$f":"IFERROR((('System Detail - Commercial'!X147*'System Detail - Commercial'!$N147)+('System Detail - Commercial'!AV147*'System Detail - Commercial'!$AL147))/SUM('System Detail - Commercial'!$N147+'System Detail - Commercial'!$AL147),\"\")","v":57.539806363245525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q147:R147)*(1-Controls!$C$28))+(SUM(S147:T147)*Controls!$C$28))","v":54.716116080752094}]
[null,2030,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C148&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C148&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B148&C148,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B148,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C148,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.020104072682564},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B148,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C148,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.941816431862513},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B148),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D148),O148*E148*(1/(1-F148))*H148*(1-L148)-J148)","v":61.525646704789033},{"$f":"IF(Controls!$C$42=1,Q148*$D148,0)","v":1.7090263562789372},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B148),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D148),P148*E148*(1/(1-F148))*I148*(1-M148)-K148)","v":46.161561731397647},{"$f":"IF(Controls!$C$42=1,S148*$D148,0)","v":1.2822510590500629},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B148)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B148),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B148&'System Detail - Commercial'!C148,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":156.22273683538728},{"$f":"IF(B148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B148)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B148&'System Detail - Commercial'!C148,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.602186236378488},234.05959613283375,218.26873586221348,null,2030,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C148&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C148&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.210753615747315},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B148,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.8376288592517067},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z148&AA148,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B148,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C148,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.474824157304582},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B148,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C148,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.851185800099898},{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B148),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D148),AM148*AC148*(1/(1-AD148))*AF148*(1-AJ148)-AH148)","v":56.917150672923718},1.5810140296624391,{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B148),0)),Hourly!$B$11:$B$8772,$C148,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D148),AN148*AC148*(1/(1-AD148))*AG148*(1-AK148)-AI148)","v":38.179735256422767},1.0605361718839068,{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z148)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z148),0)),Hourly!$B$11:$B$8772,$AA148,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z148&'System Detail - Commercial'!AA148,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":101.94688514726832},{"$f":"IF(Z148<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z148)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA148,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z148&'System Detail - Commercial'!AA148,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":9.4832086432642466},169.92825849311873,150.67036521883924,null,2030,12,{"$f":"IFERROR((('System Detail - Commercial'!Q148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AO148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":58.998406945379031},{"$f":"IFERROR((('System Detail - Commercial'!R148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AP148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":1.6388260481344061},{"$f":"IFERROR((('System Detail - Commercial'!S148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AQ148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":41.784431083830775},{"$f":"IFERROR((('System Detail - Commercial'!T148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AR148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":1.1606654757653967},{"$f":"IFERROR((('System Detail - Commercial'!U148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AS148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":126.45856010319301},{"$f":"IFERROR((('System Detail - Commercial'!V148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AT148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":11.795004975638422},{"$f":"IFERROR((('System Detail - Commercial'!W148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AU148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":198.89079807234489},{"$f":"IFERROR((('System Detail - Commercial'!X148*'System Detail - Commercial'!$N148)+('System Detail - Commercial'!AV148*'System Detail - Commercial'!$AL148))/SUM('System Detail - Commercial'!$N148+'System Detail - Commercial'!$AL148),\"\")","v":181.19866163842764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q148:R148)*(1-Controls!$C$28))+(SUM(S148:T148)*Controls!$C$28))","v":63.234673061067973}]
[null,2031,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C149&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C149&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B149&C149,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B149,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C149,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.112235866524699},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B149,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C149,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.3910677255436},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B149),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D149),O149*E149*(1/(1-F149))*H149*(1-L149)-J149)","v":83.593456770114898},{"$f":"IF(Controls!$C$42=1,Q149*$D149,0)","v":2.3220141271829999},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B149),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D149),P149*E149*(1/(1-F149))*I149*(1-M149)-K149)","v":64.67740922064209},{"$f":"IF(Controls!$C$42=1,S149*$D149,0)","v":1.7965743219942754},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B149)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B149),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B149&'System Detail - Commercial'!C149,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":318.75287228660363},{"$f":"IF(B149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B149)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B149&'System Detail - Commercial'!C149,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":34.937922666997693},439.60626585089921,420.16477849623766,null,2031,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C149&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C149&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B149,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z149&AA149,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B149,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C149,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.770763357245002},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B149,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C149,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.385748511491329},{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B149),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D149),AM149*AC149*(1/(1-AD149))*AF149*(1-AJ149)-AH149)","v":72.93893145810614},2.0260584477696097,{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B149),0)),Hourly!$B$11:$B$8772,$C149,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D149),AN149*AC149*(1/(1-AD149))*AG149*(1-AK149)-AI149)","v":47.70418516680143},1.3251012239832078,{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z149)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z149),0)),Hourly!$B$11:$B$8772,$AA149,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z149&'System Detail - Commercial'!AA149,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":133.09549092275918},{"$f":"IF(Z149<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z149)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA149,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z149&'System Detail - Commercial'!AA149,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.266976982984955},222.32745781161987,196.39175429652877,null,2031,1,{"$f":"IFERROR((('System Detail - Commercial'!Q149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AO149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":77.979782143357596},{"$f":"IFERROR((('System Detail - Commercial'!R149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AP149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":2.1660804896426114},{"$f":"IFERROR((('System Detail - Commercial'!S149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AQ149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":55.734527729908841},{"$f":"IFERROR((('System Detail - Commercial'!T149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AR149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":1.5481637649776914},{"$f":"IFERROR((('System Detail - Commercial'!U149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AS149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":220.93339178307266},{"$f":"IFERROR((('System Detail - Commercial'!V149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AT149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":24.046779242087759},{"$f":"IFERROR((('System Detail - Commercial'!W149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AU149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":325.12603365816062},{"$f":"IFERROR((('System Detail - Commercial'!X149*'System Detail - Commercial'!$N149)+('System Detail - Commercial'!AV149*'System Detail - Commercial'!$AL149))/SUM('System Detail - Commercial'!$N149+'System Detail - Commercial'!$AL149),\"\")","v":302.26286252004695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q149:R149)*(1-Controls!$C$28))+(SUM(S149:T149)*Controls!$C$28))","v":85.915470897297894}]
[null,2031,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C150&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C150&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B150&C150,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B150,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C150,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.7519680580168},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B150,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C150,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.780305094440962},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B150),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D150),O150*E150*(1/(1-F150))*H150*(1-L150)-J150)","v":74.586888871013088},{"$f":"IF(Controls!$C$42=1,Q150*$D150,0)","v":2.0718345233336235},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B150),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D150),P150*E150*(1/(1-F150))*I150*(1-M150)-K150)","v":52.350953687686115},{"$f":"IF(Controls!$C$42=1,S150*$D150,0)","v":1.4541766632357802},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B150)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B150),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B150&'System Detail - Commercial'!C150,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":215.56303733209839},{"$f":"IF(B150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B150)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B150&'System Detail - Commercial'!C150,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.34131714943214},310.56307787587724,287.7094848324524,null,2031,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C150&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C150&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B150,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z150&AA150,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B150,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C150,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.574878967004956},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B150,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C150,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.87431990243924},{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B150),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D150),AM150*AC150*(1/(1-AD150))*AF150*(1-AJ150)-AH150)","v":65.624693744255865},1.8228874825128314,{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B150),0)),Hourly!$B$11:$B$8772,$C150,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D150),AN150*AC150*(1/(1-AD150))*AG150*(1-AK150)-AI150)","v":42.088565637636336},1.1691135619887369,{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z150)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z150),0)),Hourly!$B$11:$B$8772,$AA150,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z150&'System Detail - Commercial'!AA150,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":141.15609696039675},{"$f":"IF(Z150<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z150)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA150,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z150&'System Detail - Commercial'!AA150,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.365718899671375},221.96939708683681,197.7794950596932,null,2031,2,{"$f":"IFERROR((('System Detail - Commercial'!Q150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AO150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":69.892405709378352},{"$f":"IFERROR((('System Detail - Commercial'!R150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AP150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":1.9414336924274942},{"$f":"IFERROR((('System Detail - Commercial'!S150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AQ150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":46.975417090040992},{"$f":"IFERROR((('System Detail - Commercial'!T150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AR150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":1.3048578959159005},{"$f":"IFERROR((('System Detail - Commercial'!U150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AS150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":176.58797332787373},{"$f":"IFERROR((('System Detail - Commercial'!V150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AT150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":15.735051399557454},{"$f":"IFERROR((('System Detail - Commercial'!W150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AU150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":264.15686412923702},{"$f":"IFERROR((('System Detail - Commercial'!X150*'System Detail - Commercial'!$N150)+('System Detail - Commercial'!AV150*'System Detail - Commercial'!$AL150))/SUM('System Detail - Commercial'!$N150+'System Detail - Commercial'!$AL150),\"\")","v":240.60329971338805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q150:R150)*(1-Controls!$C$28))+(SUM(S150:T150)*Controls!$C$28))","v":76.658723394346708}]
[null,2031,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C151&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C151&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B151&C151,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B151,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C151,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.77819970843754},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B151,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C151,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.405881926054413},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B151),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D151),O151*E151*(1/(1-F151))*H151*(1-L151)-J151)","v":53.622202324041822},{"$f":"IF(Controls!$C$42=1,Q151*$D151,0)","v":1.4894887248113386},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B151),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D151),P151*E151*(1/(1-F151))*I151*(1-M151)-K151)","v":42.647630436313328},{"$f":"IF(Controls!$C$42=1,S151*$D151,0)","v":1.1846429635794462},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B151)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B151),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B151&'System Detail - Commercial'!C151,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":94.918365181898025},{"$f":"IF(B151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B151)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B151&'System Detail - Commercial'!C151,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.380764333124116},159.41082056387532,148.13140291491493,null,2031,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C151&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C151&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B151,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z151&AA151,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B151,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C151,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.713298990737663},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B151,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C151,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.027039477547831},{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B151),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D151),AM151*AC151*(1/(1-AD151))*AF151*(1-AJ151)-AH151)","v":44.876826418119279},1.2465643718093726,{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B151),0)),Hourly!$B$11:$B$8772,$C151,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D151),AN151*AC151*(1/(1-AD151))*AG151*(1-AK151)-AI151)","v":35.643606616722828},0.99008895319870016,{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z151)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z151),0)),Hourly!$B$11:$B$8772,$AA151,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z151&'System Detail - Commercial'!AA151,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.024680091180148},{"$f":"IF(Z151<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z151)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA151,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z151&'System Detail - Commercial'!AA151,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.1599677601636937},66.308038641272489,56.818343421265368,null,2031,3,{"$f":"IFERROR((('System Detail - Commercial'!Q151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AO151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":48.826351020793979},{"$f":"IFERROR((('System Detail - Commercial'!R151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AP151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":1.3562721441328411},{"$f":"IFERROR((('System Detail - Commercial'!S151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AQ151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":38.806714148150796},{"$f":"IFERROR((('System Detail - Commercial'!T151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AR151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":1.0779520546609727},{"$f":"IFERROR((('System Detail - Commercial'!U151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AS151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":53.299247551504344},{"$f":"IFERROR((('System Detail - Commercial'!V151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AT151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":4.8725855673071097},{"$f":"IFERROR((('System Detail - Commercial'!W151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AU151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":108.35445628373829},{"$f":"IFERROR((('System Detail - Commercial'!X151*'System Detail - Commercial'!$N151)+('System Detail - Commercial'!AV151*'System Detail - Commercial'!$AL151))/SUM('System Detail - Commercial'!$N151+'System Detail - Commercial'!$AL151),\"\")","v":98.056499321623221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q151:R151)*(1-Controls!$C$28))+(SUM(S151:T151)*Controls!$C$28))","v":55.11169104885316}]
[null,2031,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C152&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C152&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B152&C152,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B152,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C152,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.136494658289358},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B152,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C152,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.341329814178387},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B152),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D152),O152*E152*(1/(1-F152))*H152*(1-L152)-J152)","v":37.984978761468398},{"$f":"IF(Controls!$C$42=1,Q152*$D152,0)","v":1.0551263306102252},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B152),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D152),P152*E152*(1/(1-F152))*I152*(1-M152)-K152)","v":32.09021173518704},{"$f":"IF(Controls!$C$42=1,S152*$D152,0)","v":0.8913846594275201},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B152)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B152),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B152&'System Detail - Commercial'!C152,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.4769102485400629},{"$f":"IF(B152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B152)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B152&'System Detail - Commercial'!C152,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.8818005127261886E-2},41.545833345745955,35.487324648281891,null,2031,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C152&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C152&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B152,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z152&AA152,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B152,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C152,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.784153285112509},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B152,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C152,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.497937558197975},{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B152),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D152),AM152*AC152*(1/(1-AD152))*AF152*(1-AJ152)-AH152)","v":32.698779273144467},0.90828912151201324,{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B152),0)),Hourly!$B$11:$B$8772,$C152,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D152),AN152*AC152*(1/(1-AD152))*AG152*(1-AK152)-AI152)","v":32.221238833437823},0.89502425976153666,{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z152)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z152),0)),Hourly!$B$11:$B$8772,$AA152,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z152&'System Detail - Commercial'!AA152,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.9777686954840807},{"$f":"IF(Z152<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z152)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA152,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z152&'System Detail - Commercial'!AA152,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.0579901950612555E-2},36.605416992091172,36.11461169063405,null,2031,4,{"$f":"IFERROR((('System Detail - Commercial'!Q152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AO152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":35.283143467436162},{"$f":"IFERROR((('System Detail - Commercial'!R152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AP152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":0.9800762015155835},{"$f":"IFERROR((('System Detail - Commercial'!S152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AQ152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":32.157181140959658},{"$f":"IFERROR((('System Detail - Commercial'!T152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AR152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":0.89324489959823961},{"$f":"IFERROR((('System Detail - Commercial'!U152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AS152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":2.7329045658670053},{"$f":"IFERROR((('System Detail - Commercial'!V152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AT152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":2.4607419059196674E-2},{"$f":"IFERROR((('System Detail - Commercial'!W152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AU152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":39.020731653877952},{"$f":"IFERROR((('System Detail - Commercial'!X152*'System Detail - Commercial'!$N152)+('System Detail - Commercial'!AV152*'System Detail - Commercial'!$AL152))/SUM('System Detail - Commercial'!$N152+'System Detail - Commercial'!$AL152),\"\")","v":35.807938025484106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q152:R152)*(1-Controls!$C$28))+(SUM(S152:T152)*Controls!$C$28))","v":39.040105092078626}]
[null,2031,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C153&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C153&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B153&C153,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B153,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C153,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.270237506021694},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B153,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C153,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.956304066003611},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B153),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D153),O153*E153*(1/(1-F153))*H153*(1-L153)-J153)","v":41.241434029292307},{"$f":"IF(Controls!$C$42=1,Q153*$D153,0)","v":1.1455823953381277},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B153),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D153),P153*E153*(1/(1-F153))*I153*(1-M153)-K153)","v":33.71087299252217},{"$f":"IF(Controls!$C$42=1,S153*$D153,0)","v":0.93640251704835364},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B153)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B153),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B153&'System Detail - Commercial'!C153,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B153)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B153&'System Detail - Commercial'!C153,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},42.387016424630431,34.64727550957052,null,2031,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C153&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C153&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B153,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z153&AA153,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B153,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C153,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.525295851613215},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B153,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C153,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.748358263178069},{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B153),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D153),AM153*AC153*(1/(1-AD153))*AF153*(1-AJ153)-AH153)","v":35.418295897488463},0.98383039309983134,{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B153),0)),Hourly!$B$11:$B$8772,$C153,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D153),AN153*AC153*(1/(1-AD153))*AG153*(1-AK153)-AI153)","v":32.032709110949988},0.88978738242776967,{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z153)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z153),0)),Hourly!$B$11:$B$8772,$AA153,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z153&'System Detail - Commercial'!AA153,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z153<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z153)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA153,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z153&'System Detail - Commercial'!AA153,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},36.402126290588292,32.922496493377757,null,2031,5,{"$f":"IFERROR((('System Detail - Commercial'!Q153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AO153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":38.048100215077291},{"$f":"IFERROR((('System Detail - Commercial'!R153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AP153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":1.0568796844332555},{"$f":"IFERROR((('System Detail - Commercial'!S153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AQ153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":32.79058957359549},{"$f":"IFERROR((('System Detail - Commercial'!T153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AR153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":0.91083937870803344},{"$f":"IFERROR((('System Detail - Commercial'!U153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AS153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AT153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AU153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":39.104979899510546},{"$f":"IFERROR((('System Detail - Commercial'!X153*'System Detail - Commercial'!$N153)+('System Detail - Commercial'!AV153*'System Detail - Commercial'!$AL153))/SUM('System Detail - Commercial'!$N153+'System Detail - Commercial'!$AL153),\"\")","v":33.701428952303523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q153:R153)*(1-Controls!$C$28))+(SUM(S153:T153)*Controls!$C$28))","v":42.387016424630431}]
[null,2031,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C154&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C154&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B154&C154,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B154,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C154,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.419464487932615},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B154,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C154,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.499062765047817},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B154),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D154),O154*E154*(1/(1-F154))*H154*(1-L154)-J154)","v":44.713537335691043},{"$f":"IF(Controls!$C$42=1,Q154*$D154,0)","v":1.2420286154133211},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B154),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D154),P154*E154*(1/(1-F154))*I154*(1-M154)-K154)","v":39.149023048433904},{"$f":"IF(Controls!$C$42=1,S154*$D154,0)","v":1.0874605273695928},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B154)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B154),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B154&'System Detail - Commercial'!C154,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B154)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B154&'System Detail - Commercial'!C154,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},45.955565951104361,40.236483575803497,null,2031,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C154&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C154&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B154,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z154&AA154,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B154,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C154,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.691278517739789},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B154,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C154,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.358453579071039},{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B154),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D154),AM154*AC154*(1/(1-AD154))*AF154*(1-AJ154)-AH154)","v":37.76023568804348},1.0488835382716537,{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B154),0)),Hourly!$B$11:$B$8772,$C154,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D154),AN154*AC154*(1/(1-AD154))*AG154*(1-AK154)-AI154)","v":36.315334620775211},1.0087478527740996,{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z154)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z154),0)),Hourly!$B$11:$B$8772,$AA154,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z154&'System Detail - Commercial'!AA154,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z154<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z154)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA154,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z154&'System Detail - Commercial'!AA154,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},38.809119226315133,37.324082473549311,null,2031,6,{"$f":"IFERROR((('System Detail - Commercial'!Q154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AO154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":41.005109790279008},{"$f":"IFERROR((('System Detail - Commercial'!R154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AP154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":1.1390179076044318},{"$f":"IFERROR((('System Detail - Commercial'!S154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AQ154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":37.6377225536826},{"$f":"IFERROR((('System Detail - Commercial'!T154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AR154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":1.0454804342519963},{"$f":"IFERROR((('System Detail - Commercial'!U154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AS154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AT154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AU154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":42.144127697883441},{"$f":"IFERROR((('System Detail - Commercial'!X154*'System Detail - Commercial'!$N154)+('System Detail - Commercial'!AV154*'System Detail - Commercial'!$AL154))/SUM('System Detail - Commercial'!$N154+'System Detail - Commercial'!$AL154),\"\")","v":38.6832029879346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q154:R154)*(1-Controls!$C$28))+(SUM(S154:T154)*Controls!$C$28))","v":45.955565951104361}]
[null,2031,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C155&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C155&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B155&C155,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B155,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C155,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.084409129600779},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B155,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C155,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.325231408256961},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B155),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D155),O155*E155*(1/(1-F155))*H155*(1-L155)-J155)","v":51.242196952316561},{"$f":"IF(Controls!$C$42=1,Q155*$D155,0)","v":1.4233782143785028},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B155),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D155),P155*E155*(1/(1-F155))*I155*(1-M155)-K155)","v":49.958570329654457},{"$f":"IF(Controls!$C$42=1,S155*$D155,0)","v":1.3877223237500489},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B155)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B155),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B155&'System Detail - Commercial'!C155,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B155)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B155&'System Detail - Commercial'!C155,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},52.665575166695064,51.346292653404504,null,2031,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C155&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C155&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B155,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z155&AA155,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B155,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C155,'Long Term Regional Prices'!$A$4:$M$4,0))","v":41.752747439182073},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B155,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C155,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.367605456329059},{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B155),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D155),AM155*AC155*(1/(1-AD155))*AF155*(1-AJ155)-AH155)","v":37.583633031611996},1.0439779645703571,{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B155),0)),Hourly!$B$11:$B$8772,$C155,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D155),AN155*AC155*(1/(1-AD155))*AG155*(1-AK155)-AI155)","v":39.787661488330087},1.1052002828109684,{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z155)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z155),0)),Hourly!$B$11:$B$8772,$AA155,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z155&'System Detail - Commercial'!AA155,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z155<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z155)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA155,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z155&'System Detail - Commercial'!AA155,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},38.627610996182355,40.892861771141057,null,2031,7,{"$f":"IFERROR((('System Detail - Commercial'!Q155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AO155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":44.045749295171142},{"$f":"IFERROR((('System Detail - Commercial'!R155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AP155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":1.2234791580279745},{"$f":"IFERROR((('System Detail - Commercial'!S155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AQ155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":44.599704380999675},{"$f":"IFERROR((('System Detail - Commercial'!T155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AR155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":1.238866624760641},{"$f":"IFERROR((('System Detail - Commercial'!U155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AS155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AT155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AU155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":45.269228453199119},{"$f":"IFERROR((('System Detail - Commercial'!X155*'System Detail - Commercial'!$N155)+('System Detail - Commercial'!AV155*'System Detail - Commercial'!$AL155))/SUM('System Detail - Commercial'!$N155+'System Detail - Commercial'!$AL155),\"\")","v":45.838571005760322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q155:R155)*(1-Controls!$C$28))+(SUM(S155:T155)*Controls!$C$28))","v":52.665575166695064}]
[null,2031,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C156&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C156&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B156&C156,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B156,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C156,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.065893278520242},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B156,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C156,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.689450976933948},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B156),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D156),O156*E156*(1/(1-F156))*H156*(1-L156)-J156)","v":49.92230658529563},{"$f":"IF(Controls!$C$42=1,Q156*$D156,0)","v":1.3867150089438516},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B156),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D156),P156*E156*(1/(1-F156))*I156*(1-M156)-K156)","v":50.29249749529631},{"$f":"IF(Controls!$C$42=1,S156*$D156,0)","v":1.3969979731373317},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B156)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B156),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B156&'System Detail - Commercial'!C156,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B156)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B156&'System Detail - Commercial'!C156,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},51.309021594239482,51.689495468433641,null,2031,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C156&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C156&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B156,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z156&AA156,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B156,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C156,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.996257684335482},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B156,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C156,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.360331866880195},{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B156),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D156),AM156*AC156*(1/(1-AD156))*AF156*(1-AJ156)-AH156)","v":40.134868926832155},1.1148448244822378,{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B156),0)),Hourly!$B$11:$B$8772,$C156,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D156),AN156*AC156*(1/(1-AD156))*AG156*(1-AK156)-AI156)","v":44.624496937253262},1.2395552990671492,{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z156)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z156),0)),Hourly!$B$11:$B$8772,$AA156,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z156&'System Detail - Commercial'!AA156,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z156<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z156)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA156,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z156&'System Detail - Commercial'!AA156,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},41.249713751314395,45.864052236320411,null,2031,8,{"$f":"IFERROR((('System Detail - Commercial'!Q156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AO156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":44.555002062912436},{"$f":"IFERROR((('System Detail - Commercial'!R156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AP156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":1.2376249077874826},{"$f":"IFERROR((('System Detail - Commercial'!S156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AQ156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":47.184239124756566},{"$f":"IFERROR((('System Detail - Commercial'!T156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AR156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":1.3106584421956189},{"$f":"IFERROR((('System Detail - Commercial'!U156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AS156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AT156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AU156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":45.792626970699921},{"$f":"IFERROR((('System Detail - Commercial'!X156*'System Detail - Commercial'!$N156)+('System Detail - Commercial'!AV156*'System Detail - Commercial'!$AL156))/SUM('System Detail - Commercial'!$N156+'System Detail - Commercial'!$AL156),\"\")","v":48.494897566952183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q156:R156)*(1-Controls!$C$28))+(SUM(S156:T156)*Controls!$C$28))","v":51.309021594239482}]
[null,2031,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B157,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C157&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C157&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B157&C157,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B157,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C157,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.494480069174948},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B157,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C157,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.939448691724806},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B157),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D157),O157*E157*(1/(1-F157))*H157*(1-L157)-J157)","v":43.561464040111446},{"$f":"IF(Controls!$C$42=1,Q157*$D157,0)","v":1.2100269424206271},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B157),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D157),P157*E157*(1/(1-F157))*I157*(1-M157)-K157)","v":37.160277939250562},{"$f":"IF(Controls!$C$42=1,S157*$D157,0)","v":1.0322182342845108},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B157)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B157),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B157&'System Detail - Commercial'!C157,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B157)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B157&'System Detail - Commercial'!C157,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},44.771490982532072,38.192496173535076,null,2031,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z157,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C157&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C157&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B157,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z157&AA157,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B157,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C157,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.477018112720046},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B157,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C157,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.975192713655908},{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B157),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D157),AM157*AC157*(1/(1-AD157))*AF157*(1-AJ157)-AH157)","v":36.163613672673577},1.0045334297977844,{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B157),0)),Hourly!$B$11:$B$8772,$C157,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D157),AN157*AC157*(1/(1-AD157))*AG157*(1-AK157)-AI157)","v":34.446645193963057},0.95684040192770059,{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z157)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z157),0)),Hourly!$B$11:$B$8772,$AA157,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z157&'System Detail - Commercial'!AA157,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z157<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z157)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA157,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z157&'System Detail - Commercial'!AA157,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},37.168147102471359,35.403485595890757,null,2031,9,{"$f":"IFERROR((('System Detail - Commercial'!Q157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AO157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":39.615943844144581},{"$f":"IFERROR((('System Detail - Commercial'!R157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AP157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":1.100430402355111},{"$f":"IFERROR((('System Detail - Commercial'!S157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AQ157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":35.713007141763896},{"$f":"IFERROR((('System Detail - Commercial'!T157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AR157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":0.99201672369421201},{"$f":"IFERROR((('System Detail - Commercial'!U157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AS157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AT157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AU157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":40.71637424649969},{"$f":"IFERROR((('System Detail - Commercial'!X157*'System Detail - Commercial'!$N157)+('System Detail - Commercial'!AV157*'System Detail - Commercial'!$AL157))/SUM('System Detail - Commercial'!$N157+'System Detail - Commercial'!$AL157),\"\")","v":36.705023865458102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q157:R157)*(1-Controls!$C$28))+(SUM(S157:T157)*Controls!$C$28))","v":44.771490982532072}]
[null,2031,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C158&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C158&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B158&C158,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B158,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C158,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.196501960887261},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B158,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C158,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.373427893078762},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B158),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D158),O158*E158*(1/(1-F158))*H158*(1-L158)-J158)","v":44.838567931138186},{"$f":"IF(Controls!$C$42=1,Q158*$D158,0)","v":1.2455016481143943},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B158),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D158),P158*E158*(1/(1-F158))*I158*(1-M158)-K158)","v":35.579697827680754},{"$f":"IF(Controls!$C$42=1,S158*$D158,0)","v":0.98831372919504457},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B158)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B158),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B158&'System Detail - Commercial'!C158,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B158)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B158&'System Detail - Commercial'!C158,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},46.084069579252578,36.568011556875796,null,2031,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C158&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C158&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B158,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z158&AA158,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B158,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C158,'Long Term Regional Prices'!$A$4:$M$4,0))","v":40.093427826213251},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B158,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C158,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.369887738985824},{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B158),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D158),AM158*AC158*(1/(1-AD158))*AF158*(1-AJ158)-AH158)","v":36.148945377882015},1.0041259817863766,{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B158),0)),Hourly!$B$11:$B$8772,$C158,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D158),AN158*AC158*(1/(1-AD158))*AG158*(1-AK158)-AI158)","v":31.613513854978379},0.87814320184206918,{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z158)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z158),0)),Hourly!$B$11:$B$8772,$AA158,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z158&'System Detail - Commercial'!AA158,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z158<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z158)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA158,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z158&'System Detail - Commercial'!AA158,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},37.153071359668388,32.491657056820451,null,2031,10,{"$f":"IFERROR((('System Detail - Commercial'!Q158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AO158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":40.447038253686145},{"$f":"IFERROR((('System Detail - Commercial'!R158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AP158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":1.1235160963142132},{"$f":"IFERROR((('System Detail - Commercial'!S158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AQ158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":33.575282271583852},{"$f":"IFERROR((('System Detail - Commercial'!T158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AR158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":0.93263615085536877},{"$f":"IFERROR((('System Detail - Commercial'!U158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AS158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AT158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AU158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":41.57055435000035},{"$f":"IFERROR((('System Detail - Commercial'!X158*'System Detail - Commercial'!$N158)+('System Detail - Commercial'!AV158*'System Detail - Commercial'!$AL158))/SUM('System Detail - Commercial'!$N158+'System Detail - Commercial'!$AL158),\"\")","v":34.507918422439225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q158:R158)*(1-Controls!$C$28))+(SUM(S158:T158)*Controls!$C$28))","v":46.084069579252578}]
[null,2031,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C159&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C159&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B159&C159,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B159,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C159,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.814432564812826},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B159,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C159,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.620927756999727},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B159),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D159),O159*E159*(1/(1-F159))*H159*(1-L159)-J159)","v":54.515689191075822},{"$f":"IF(Controls!$C$42=1,Q159*$D159,0)","v":1.5143075229310394},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B159),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D159),P159*E159*(1/(1-F159))*I159*(1-M159)-K159)","v":43.898028346612897},{"$f":"IF(Controls!$C$42=1,S159*$D159,0)","v":1.2193758448897654},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B159)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B159),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B159&'System Detail - Commercial'!C159,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":23.931517953806537},{"$f":"IF(B159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B159)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B159&'System Detail - Commercial'!C159,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.6361478053444469},81.597662473157854,70.685069950653656,null,2031,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C159&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C159&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B159,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z159&AA159,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B159,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C159,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.732353549783461},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B159,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C159,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.761199789346882},{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B159),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D159),AM159*AC159*(1/(1-AD159))*AF159*(1-AJ159)-AH159)","v":50.565305491875066},1.4045758870858649,{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B159),0)),Hourly!$B$11:$B$8772,$C159,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D159),AN159*AC159*(1/(1-AD159))*AG159*(1-AK159)-AI159)","v":38.827091376637313},1.0785180823651341,{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z159)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z159),0)),Hourly!$B$11:$B$8772,$AA159,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z159&'System Detail - Commercial'!AA159,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.6985309633594028},{"$f":"IF(Z159<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z159)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA159,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z159&'System Detail - Commercial'!AA159,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.1986293784612892},61.867041720781621,49.802769800823143,null,2031,11,{"$f":"IFERROR((('System Detail - Commercial'!Q159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AO159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":52.23324527598205},{"$f":"IFERROR((('System Detail - Commercial'!R159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AP159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":1.4509070222204943},{"$f":"IFERROR((('System Detail - Commercial'!S159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AQ159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":40.968153652849224},{"$f":"IFERROR((('System Detail - Commercial'!T159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AR159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":1.137991359875534},{"$f":"IFERROR((('System Detail - Commercial'!U159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AS159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":15.708014359325972},{"$f":"IFERROR((('System Detail - Commercial'!V159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AT159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":0.80558160314528904},{"$f":"IFERROR((('System Detail - Commercial'!W159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AU159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":70.197748260673805},{"$f":"IFERROR((('System Detail - Commercial'!X159*'System Detail - Commercial'!$N159)+('System Detail - Commercial'!AV159*'System Detail - Commercial'!$AL159))/SUM('System Detail - Commercial'!$N159+'System Detail - Commercial'!$AL159),\"\")","v":58.619740975196024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q159:R159)*(1-Controls!$C$28))+(SUM(S159:T159)*Controls!$C$28))","v":56.029996714006863}]
[null,2031,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C160&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C160&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B160&C160,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B160,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C160,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.170481169804582},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B160,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C160,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.490794227857457},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B160),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D160),O160*E160*(1/(1-F160))*H160*(1-L160)-J160)","v":62.807643533304386},{"$f":"IF(Controls!$C$42=1,Q160*$D160,0)","v":1.7446369753612752},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B160),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D160),P160*E160*(1/(1-F160))*I160*(1-M160)-K160)","v":46.762799494391402},{"$f":"IF(Controls!$C$42=1,S160*$D160,0)","v":1.2989519185839218},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B160)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B160),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B160&'System Detail - Commercial'!C160,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":159.96854256339773},{"$f":"IF(B160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B160)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B160&'System Detail - Commercial'!C160,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":14.891122698802524},239.41194577086591,222.92141667517558,null,2031,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C160&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C160&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.322861151904792},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B160,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":9.9360051478442202},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z160&AA160,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B160,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C160,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.701487927984083},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B160,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C160,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.121282177735431},{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B160),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D160),AM160*AC160*(1/(1-AD160))*AF160*(1-AJ160)-AH160)","v":58.284818119871247},1.6190043611525446,{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B160),0)),Hourly!$B$11:$B$8772,$C160,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D160),AN160*AC160*(1/(1-AD160))*AG160*(1-AK160)-AI160)","v":38.423998592906827},1.0673211876014483,{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z160)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z160),0)),Hourly!$B$11:$B$8772,$AA160,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z160&'System Detail - Commercial'!AA160,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":104.39130030778261},{"$f":"IF(Z160<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z160)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA160,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z160&'System Detail - Commercial'!AA160,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":9.6708548431865253},173.96597763199293,153.55347493147741,null,2031,12,{"$f":"IFERROR((('System Detail - Commercial'!Q160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AO160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":60.424649498269716},{"$f":"IFERROR((('System Detail - Commercial'!R160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AP160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":1.6784434474448471},{"$f":"IFERROR((('System Detail - Commercial'!S160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AQ160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":42.369237729093072},{"$f":"IFERROR((('System Detail - Commercial'!T160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AR160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":1.1769099205393927},{"$f":"IFERROR((('System Detail - Commercial'!U160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AS160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":130.68590954699837},{"$f":"IFERROR((('System Detail - Commercial'!V160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AT160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":12.140658989929578},{"$f":"IFERROR((('System Detail - Commercial'!W160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AU160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":204.9296614826425},{"$f":"IFERROR((('System Detail - Commercial'!X160*'System Detail - Commercial'!$N160)+('System Detail - Commercial'!AV160*'System Detail - Commercial'!$AL160))/SUM('System Detail - Commercial'!$N160+'System Detail - Commercial'!$AL160),\"\")","v":186.37271618656044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q160:R160)*(1-Controls!$C$28))+(SUM(S160:T160)*Controls!$C$28))","v":64.55228050866566}]
[null,2032,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C161&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C161&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B161&C161,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B161,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C161,'Long Term Regional Prices'!$A$4:$M$4,0))","v":75.042931172092381},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B161,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C161,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.58296136379564},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B161),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D161),O161*E161*(1/(1-F161))*H161*(1-L161)-J161)","v":79.750631931519521},{"$f":"IF(Controls!$C$42=1,Q161*$D161,0)","v":2.2152702035760714},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B161),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D161),P161*E161*(1/(1-F161))*I161*(1-M161)-K161)","v":62.267610356407005},{"$f":"IF(Controls!$C$42=1,S161*$D161,0)","v":1.7296362239346212},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B161)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B161),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B161&'System Detail - Commercial'!C161,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":326.39658629947439},{"$f":"IF(B161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B161)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B161&'System Detail - Commercial'!C161,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":35.63121090595515},443.9936993405251,426.02504378577117,null,2032,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C161&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C161&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B161,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z161&AA161,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B161,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C161,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.581328992406085},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B161,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C161,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.110905904435178},{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B161),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D161),AM161*AC161*(1/(1-AD161))*AF161*(1-AJ161)-AH161)","v":76.220008530963341},2.1171984437683684,{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B161),0)),Hourly!$B$11:$B$8772,$C161,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D161),AN161*AC161*(1/(1-AD161))*AG161*(1-AK161)-AI161)","v":47.255773249993965},1.3126454786909951,{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z161)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z161),0)),Hourly!$B$11:$B$8772,$AA161,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z161&'System Detail - Commercial'!AA161,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":136.28712920265357},{"$f":"IF(Z161<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z161)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA161,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z161&'System Detail - Commercial'!AA161,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.550082748661268},229.17441892604654,199.40563067999983,null,2032,1,{"$f":"IFERROR((('System Detail - Commercial'!Q161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AO161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":77.814483615085493},{"$f":"IFERROR((('System Detail - Commercial'!R161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AP161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":2.1614889159395889},{"$f":"IFERROR((('System Detail - Commercial'!S161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AQ161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":54.035312588374047},{"$f":"IFERROR((('System Detail - Commercial'!T161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AR161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":1.5009638797687617},{"$f":"IFERROR((('System Detail - Commercial'!U161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AS161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":222.14301305283072},{"$f":"IFERROR((('System Detail - Commercial'!V161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AT161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":24.070592239052051},{"$f":"IFERROR((('System Detail - Commercial'!W161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AU161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":326.18957782290784},{"$f":"IFERROR((('System Detail - Commercial'!X161*'System Detail - Commercial'!$N161)+('System Detail - Commercial'!AV161*'System Detail - Commercial'!$AL161))/SUM('System Detail - Commercial'!$N161+'System Detail - Commercial'!$AL161),\"\")","v":301.74988176002563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q161:R161)*(1-Controls!$C$28))+(SUM(S161:T161)*Controls!$C$28))","v":81.96590213509559}]
[null,2032,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C162&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C162&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B162&C162,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B162,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C162,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.888709008130832},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B162,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C162,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.412180966702465},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B162),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D162),O162*E162*(1/(1-F162))*H162*(1-L162)-J162)","v":73.4254580509009},{"$f":"IF(Controls!$C$42=1,Q162*$D162,0)","v":2.0395729220522849},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B162),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D162),P162*E162*(1/(1-F162))*I162*(1-M162)-K162)","v":50.504653122790202},{"$f":"IF(Controls!$C$42=1,S162*$D162,0)","v":1.4028911181660979},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B162)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B162),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B162&'System Detail - Commercial'!C162,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":220.73225258431688},{"$f":"IF(B162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B162)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B162&'System Detail - Commercial'!C162,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":18.70527180088316},314.90255535815322,291.34506862615632,null,2032,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C162&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C162&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B162,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z162&AA162,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B162,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C162,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.250585026923986},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B162,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C162,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.390629285735649},{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B162),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D162),AM162*AC162*(1/(1-AD162))*AF162*(1-AJ162)-AH162)","v":61.48792164194839},1.7079784497531221,{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B162),0)),Hourly!$B$11:$B$8772,$C162,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D162),AN162*AC162*(1/(1-AD162))*AG162*(1-AK162)-AI162)","v":40.100773737097491},1.1138977466212205,{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z162)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z162),0)),Hourly!$B$11:$B$8772,$AA162,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z162&'System Detail - Commercial'!AA162,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":144.54102908225758},{"$f":"IF(Z162<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z162)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA162,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z162&'System Detail - Commercial'!AA162,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.630940613242414},221.3678697872015,199.38664117921871,null,2032,2,{"$f":"IFERROR((('System Detail - Commercial'!Q162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AO162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":66.976444128823104},{"$f":"IFERROR((('System Detail - Commercial'!R162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AP162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":1.8604356783964155},{"$f":"IFERROR((('System Detail - Commercial'!S162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AQ162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":44.884166558105633},{"$f":"IFERROR((('System Detail - Commercial'!T162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AR162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":1.2467682622740377},{"$f":"IFERROR((('System Detail - Commercial'!U162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AS162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":179.57147666941128},{"$f":"IFERROR((('System Detail - Commercial'!V162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AT162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":15.963966446640459},{"$f":"IFERROR((('System Detail - Commercial'!W162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AU162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":264.37232292327121},{"$f":"IFERROR((('System Detail - Commercial'!X162*'System Detail - Commercial'!$N162)+('System Detail - Commercial'!AV162*'System Detail - Commercial'!$AL162))/SUM('System Detail - Commercial'!$N162+'System Detail - Commercial'!$AL162),\"\")","v":241.66637793643142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q162:R162)*(1-Controls!$C$28))+(SUM(S162:T162)*Controls!$C$28))","v":75.465030972953187}]
[null,2032,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C163&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C163&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B163&C163,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B163,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C163,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.921296327831463},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B163,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C163,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.264188843922305},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B163),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D163),O163*E163*(1/(1-F163))*H163*(1-L163)-J163)","v":54.889430531608724},{"$f":"IF(Controls!$C$42=1,Q163*$D163,0)","v":1.524689109076188},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B163),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D163),P163*E163*(1/(1-F163))*I163*(1-M163)-K163)","v":43.638282143771171},{"$f":"IF(Controls!$C$42=1,S163*$D163,0)","v":1.2121607544295243},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B163)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B163),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B163&'System Detail - Commercial'!C163,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":97.19451357489919},{"$f":"IF(B163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B163)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B163&'System Detail - Commercial'!C163,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.5669108778564329},163.17554409344052,151.61186735095632,null,2032,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C163&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C163&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B163,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z163&AA163,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B163,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C163,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.962364656153547},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B163,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C163,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.156784006342718},{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B163),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D163),AM163*AC163*(1/(1-AD163))*AF163*(1-AJ163)-AH163)","v":47.469396593063664},1.318579393134419,{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B163),0)),Hourly!$B$11:$B$8772,$C163,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D163),AN163*AC163*(1/(1-AD163))*AG163*(1-AK163)-AI163)","v":36.973542942697357},1.0270312098834451,{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z163)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z163),0)),Hourly!$B$11:$B$8772,$AA163,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z163&'System Detail - Commercial'!AA163,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.480893121544891},{"$f":"IF(Z163<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z163)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA163,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z163&'System Detail - Commercial'!AA163,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.1829854997515985},69.451854607494568,58.664452773877287,null,2032,3,{"$f":"IFERROR((('System Detail - Commercial'!Q163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AO163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":51.139520906752615},{"$f":"IFERROR((('System Detail - Commercial'!R163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AP163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":1.4205261343529285},{"$f":"IFERROR((('System Detail - Commercial'!S163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AQ163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":40.270080612045689},{"$f":"IFERROR((('System Detail - Commercial'!T163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AR163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":1.1186006620245166},{"$f":"IFERROR((('System Detail - Commercial'!U163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AS163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":57.919888184494326},{"$f":"IFERROR((('System Detail - Commercial'!V163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AT163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":5.3298733211797957},{"$f":"IFERROR((('System Detail - Commercial'!W163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AU163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":115.80980854677966},{"$f":"IFERROR((('System Detail - Commercial'!X163*'System Detail - Commercial'!$N163)+('System Detail - Commercial'!AV163*'System Detail - Commercial'!$AL163))/SUM('System Detail - Commercial'!$N163+'System Detail - Commercial'!$AL163),\"\")","v":104.63844277974434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q163:R163)*(1-Controls!$C$28))+(SUM(S163:T163)*Controls!$C$28))","v":56.414119640684909}]
[null,2032,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C164&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C164&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B164&C164,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B164,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C164,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.130453026429841},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B164,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C164,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.547904088356205},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B164),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D164),O164*E164*(1/(1-F164))*H164*(1-L164)-J164)","v":41.460427822898012},{"$f":"IF(Controls!$C$42=1,Q164*$D164,0)","v":1.1516654872709837},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B164),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D164),P164*E164*(1/(1-F164))*I164*(1-M164)-K164)","v":33.511719399984244},{"$f":"IF(Controls!$C$42=1,S164*$D164,0)","v":0.93087053556056765},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B164)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B164),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B164&'System Detail - Commercial'!C164,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.536306712765068},{"$f":"IF(B164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B164)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B164&'System Detail - Commercial'!C164,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.9389853208081487E-2},45.177789876142143,37.008286501517958,null,2032,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C164&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C164&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B164,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z164&AA164,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B164,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C164,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.785354155312341},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B164,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C164,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.395104151713362},{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B164),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D164),AM164*AC164*(1/(1-AD164))*AF164*(1-AJ164)-AH164)","v":36.177254527342868},1.004912338129522,{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B164),0)),Hourly!$B$11:$B$8772,$C164,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D164),AN164*AC164*(1/(1-AD164))*AG164*(1-AK164)-AI164)","v":33.250965338675677},0.92362744934935959,{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z164)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z164),0)),Hourly!$B$11:$B$8772,$AA164,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z164&'System Detail - Commercial'!AA164,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.0491757769057473},{"$f":"IF(Z164<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z164)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA164,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z164&'System Detail - Commercial'!AA164,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.0988277803900897E-2},40.25233092018204,37.244756842734688,null,2032,4,{"$f":"IFERROR((('System Detail - Commercial'!Q164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AO164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":38.760139249614276},{"$f":"IFERROR((('System Detail - Commercial'!R164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AP164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":1.0766583221542365},{"$f":"IFERROR((('System Detail - Commercial'!S164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AQ164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":33.378445101982088},{"$f":"IFERROR((('System Detail - Commercial'!T164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AR164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":0.92716851371928355},{"$f":"IFERROR((('System Detail - Commercial'!U164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AS164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":2.7984397899925262},{"$f":"IFERROR((('System Detail - Commercial'!V164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AT164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":2.5095714668166961E-2},{"$f":"IFERROR((('System Detail - Commercial'!W164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AU164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":42.660333076429204},{"$f":"IFERROR((('System Detail - Commercial'!X164*'System Detail - Commercial'!$N164)+('System Detail - Commercial'!AV164*'System Detail - Commercial'!$AL164))/SUM('System Detail - Commercial'!$N164+'System Detail - Commercial'!$AL164),\"\")","v":37.129149120362065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q164:R164)*(1-Controls!$C$28))+(SUM(S164:T164)*Controls!$C$28))","v":42.612093310168994}]
[null,2032,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C165&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C165&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B165&C165,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B165,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C165,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.369119052743848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B165,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C165,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.082651606602617},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B165),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D165),O165*E165*(1/(1-F165))*H165*(1-L165)-J165)","v":42.432963134133303},{"$f":"IF(Controls!$C$42=1,Q165*$D165,0)","v":1.1786800506007777},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B165),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D165),P165*E165*(1/(1-F165))*I165*(1-M165)-K165)","v":35.017884557316449},{"$f":"IF(Controls!$C$42=1,S165*$D165,0)","v":0.9727079820345661},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B165)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B165),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B165&'System Detail - Commercial'!C165,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B165)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B165&'System Detail - Commercial'!C165,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},43.611643184734078,35.990592539351013,null,2032,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C165&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C165&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B165,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z165&AA165,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B165,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C165,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.456062118745308},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B165,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C165,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.234224349825006},{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B165),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D165),AM165*AC165*(1/(1-AD165))*AF165*(1-AJ165)-AH165)","v":34.040630910385701},0.94556235531099753,{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B165),0)),Hourly!$B$11:$B$8772,$C165,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D165),AN165*AC165*(1/(1-AD165))*AG165*(1-AK165)-AI165)","v":32.537561412543894},0.90381089840301765,{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z165)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z165),0)),Hourly!$B$11:$B$8772,$AA165,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z165&'System Detail - Commercial'!AA165,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z165<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z165)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA165,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z165&'System Detail - Commercial'!AA165,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},34.986193265696699,33.44137231094691,null,2032,5,{"$f":"IFERROR((('System Detail - Commercial'!Q165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AO165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":37.650236167911551},{"$f":"IFERROR((('System Detail - Commercial'!R165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AP165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":1.0458280307044514},{"$f":"IFERROR((('System Detail - Commercial'!S165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AQ165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":33.604367066209512},{"$f":"IFERROR((('System Detail - Commercial'!T165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AR165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":0.93344405265314612},{"$f":"IFERROR((('System Detail - Commercial'!U165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AS165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AT165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AU165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":38.696064198616},{"$f":"IFERROR((('System Detail - Commercial'!X165*'System Detail - Commercial'!$N165)+('System Detail - Commercial'!AV165*'System Detail - Commercial'!$AL165))/SUM('System Detail - Commercial'!$N165+'System Detail - Commercial'!$AL165),\"\")","v":34.537811118862656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q165:R165)*(1-Controls!$C$28))+(SUM(S165:T165)*Controls!$C$28))","v":43.611643184734078}]
[null,2032,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C166&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C166&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B166&C166,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B166,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C166,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.147541243363143},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B166,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C166,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.977420177522646},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B166),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D166),O166*E166*(1/(1-F166))*H166*(1-L166)-J166)","v":46.64240681047788},{"$f":"IF(Controls!$C$42=1,Q166*$D166,0)","v":1.2956077152974677},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B166),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D166),P166*E166*(1/(1-F166))*I166*(1-M166)-K166)","v":40.886800645186334},{"$f":"IF(Controls!$C$42=1,S166*$D166,0)","v":1.1357315797398524},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B166)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B166),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B166&'System Detail - Commercial'!C166,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B166)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B166&'System Detail - Commercial'!C166,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},47.938014525775344,42.022532224926188,null,2032,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C166&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C166&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B166,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z166&AA166,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B166,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C166,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.120692666141359},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B166,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C166,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.963776141221054},{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B166),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D166),AM166*AC166*(1/(1-AD166))*AF166*(1-AJ166)-AH166)","v":39.329854798273544},1.0924835745552783,{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B166),0)),Hourly!$B$11:$B$8772,$C166,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D166),AN166*AC166*(1/(1-AD166))*AG166*(1-AK166)-AI166)","v":38.203431547489942},1.0611943947250932,{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z166)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z166),0)),Hourly!$B$11:$B$8772,$AA166,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z166&'System Detail - Commercial'!AA166,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z166<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z166)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA166,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z166&'System Detail - Commercial'!AA166,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},40.422338372828825,39.264625942215034,null,2032,6,{"$f":"IFERROR((('System Detail - Commercial'!Q166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AO166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":42.904880226462332},{"$f":"IFERROR((('System Detail - Commercial'!R166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AP166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":1.1917887100292375},{"$f":"IFERROR((('System Detail - Commercial'!S166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AQ166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":39.51530088414151},{"$f":"IFERROR((('System Detail - Commercial'!T166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AR166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":1.0976347962878643},{"$f":"IFERROR((('System Detail - Commercial'!U166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AS166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AT166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AU166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":44.096668936491568},{"$f":"IFERROR((('System Detail - Commercial'!X166*'System Detail - Commercial'!$N166)+('System Detail - Commercial'!AV166*'System Detail - Commercial'!$AL166))/SUM('System Detail - Commercial'!$N166+'System Detail - Commercial'!$AL166),\"\")","v":40.612935680429374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q166:R166)*(1-Controls!$C$28))+(SUM(S166:T166)*Controls!$C$28))","v":47.938014525775344}]
[null,2032,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C167&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C167&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B167&C167,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B167,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C167,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.603817501210678},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B167,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C167,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.700543566069335},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B167),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D167),O167*E167*(1/(1-F167))*H167*(1-L167)-J167)","v":54.09833229798511},{"$f":"IF(Controls!$C$42=1,Q167*$D167,0)","v":1.5027144074016874},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B167),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D167),P167*E167*(1/(1-F167))*I167*(1-M167)-K167)","v":54.04259197972064},{"$f":"IF(Controls!$C$42=1,S167*$D167,0)","v":1.5011660827903519},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B167)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B167),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B167&'System Detail - Commercial'!C167,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B167)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B167&'System Detail - Commercial'!C167,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},55.6010467053868,55.543758062510989,null,2032,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C167&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C167&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B167,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z167&AA167,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B167,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C167,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.824706292658327},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B167,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C167,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.612688873618332},{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B167),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D167),AM167*AC167*(1/(1-AD167))*AF167*(1-AJ167)-AH167)","v":39.897364316890773},1.1082475490391179,{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B167),0)),Hourly!$B$11:$B$8772,$C167,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D167),AN167*AC167*(1/(1-AD167))*AG167*(1-AK167)-AI167)","v":43.685502762613474},1.213472423407967,{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z167)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z167),0)),Hourly!$B$11:$B$8772,$AA167,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z167&'System Detail - Commercial'!AA167,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z167<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z167)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA167,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z167&'System Detail - Commercial'!AA167,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},41.005611865929893,44.898975186021438,null,2032,7,{"$f":"IFERROR((('System Detail - Commercial'!Q167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AO167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":46.310704695449509},{"$f":"IFERROR((('System Detail - Commercial'!R167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AP167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":1.2863938721706007},{"$f":"IFERROR((('System Detail - Commercial'!S167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AQ167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":48.362897892919939},{"$f":"IFERROR((('System Detail - Commercial'!T167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AR167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":1.3433985921613021},{"$f":"IFERROR((('System Detail - Commercial'!U167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AS167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AT167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AU167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":47.597098567620115},{"$f":"IFERROR((('System Detail - Commercial'!X167*'System Detail - Commercial'!$N167)+('System Detail - Commercial'!AV167*'System Detail - Commercial'!$AL167))/SUM('System Detail - Commercial'!$N167+'System Detail - Commercial'!$AL167),\"\")","v":49.706296485081239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q167:R167)*(1-Controls!$C$28))+(SUM(S167:T167)*Controls!$C$28))","v":55.6010467053868}]
[null,2032,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C168&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C168&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B168&C168,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B168,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C168,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.96673670555311},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B168,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C168,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.988052458650657},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B168),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D168),O168*E168*(1/(1-F168))*H168*(1-L168)-J168)","v":52.045042195268408},{"$f":"IF(Controls!$C$42=1,Q168*$D168,0)","v":1.4456792181664251},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B168),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D168),P168*E168*(1/(1-F168))*I168*(1-M168)-K168)","v":53.036491037652517},{"$f":"IF(Controls!$C$42=1,S168*$D168,0)","v":1.4732191514021826},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B168)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B168),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B168&'System Detail - Commercial'!C168,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B168)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B168&'System Detail - Commercial'!C168,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},53.490721413434834,54.509710189054701,null,2032,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C168&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C168&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B168,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z168&AA168,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B168,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C168,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.787703817320931},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B168,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C168,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.630318759535193},{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B168),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D168),AM168*AC168*(1/(1-AD168))*AF168*(1-AJ168)-AH168)","v":42.116903785746501},1.1699007238407821,{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B168),0)),Hourly!$B$11:$B$8772,$C168,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D168),AN168*AC168*(1/(1-AD168))*AG168*(1-AK168)-AI168)","v":47.317082287840556},1.3143484882027956,{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z168)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z168),0)),Hourly!$B$11:$B$8772,$AA168,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z168&'System Detail - Commercial'!AA168,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z168<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z168)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA168,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z168&'System Detail - Commercial'!AA168,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},43.286804509587284,48.631430776043352,null,2032,8,{"$f":"IFERROR((('System Detail - Commercial'!Q168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AO168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":46.814087549391274},{"$f":"IFERROR((('System Detail - Commercial'!R168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AP168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":1.3003765706185058},{"$f":"IFERROR((('System Detail - Commercial'!S168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AQ168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":50.023039115708585},{"$f":"IFERROR((('System Detail - Commercial'!T168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AR168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":1.3895131030498176},{"$f":"IFERROR((('System Detail - Commercial'!U168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AS168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AT168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AU168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":48.114464120009785},{"$f":"IFERROR((('System Detail - Commercial'!X168*'System Detail - Commercial'!$N168)+('System Detail - Commercial'!AV168*'System Detail - Commercial'!$AL168))/SUM('System Detail - Commercial'!$N168+'System Detail - Commercial'!$AL168),\"\")","v":51.4125522187584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q168:R168)*(1-Controls!$C$28))+(SUM(S168:T168)*Controls!$C$28))","v":53.490721413434834}]
[null,2032,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C169&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C169&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B169&C169,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B169,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C169,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.267562723552324},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B169,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C169,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.460999020545444},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B169),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D169),O169*E169*(1/(1-F169))*H169*(1-L169)-J169)","v":45.541267651995824},{"$f":"IF(Controls!$C$42=1,Q169*$D169,0)","v":1.2650208633980278},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B169),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D169),P169*E169*(1/(1-F169))*I169*(1-M169)-K169)","v":38.949700342142066},{"$f":"IF(Controls!$C$42=1,S169*$D169,0)","v":1.0819238483308158},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B169)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B169),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B169&'System Detail - Commercial'!C169,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B169)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B169&'System Detail - Commercial'!C169,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},46.806288515393852,40.031624190472883,null,2032,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C169&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C169&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B169,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z169&AA169,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B169,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C169,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.727870829921898},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B169,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C169,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.309605893825513},{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B169),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D169),AM169*AC169*(1/(1-AD169))*AF169*(1-AJ169)-AH169)","v":38.691020806396125},1.0747383871760385,{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B169),0)),Hourly!$B$11:$B$8772,$C169,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D169),AN169*AC169*(1/(1-AD169))*AG169*(1-AK169)-AI169)","v":37.227254257686738},1.0340786664714843,{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z169)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z169),0)),Hourly!$B$11:$B$8772,$AA169,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z169&'System Detail - Commercial'!AA169,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z169<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z169)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA169,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z169&'System Detail - Commercial'!AA169,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},39.765759193572165,38.261332924158225,null,2032,9,{"$f":"IFERROR((('System Detail - Commercial'!Q169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AO169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":41.887802667675984},{"$f":"IFERROR((('System Detail - Commercial'!R169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AP169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":1.1635368760796334},{"$f":"IFERROR((('System Detail - Commercial'!S169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AQ169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":38.031062430432556},{"$f":"IFERROR((('System Detail - Commercial'!T169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AR169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":1.056406418005839},{"$f":"IFERROR((('System Detail - Commercial'!U169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AS169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AT169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AU169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":43.051339543755624},{"$f":"IFERROR((('System Detail - Commercial'!X169*'System Detail - Commercial'!$N169)+('System Detail - Commercial'!AV169*'System Detail - Commercial'!$AL169))/SUM('System Detail - Commercial'!$N169+'System Detail - Commercial'!$AL169),\"\")","v":39.087468848438405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q169:R169)*(1-Controls!$C$28))+(SUM(S169:T169)*Controls!$C$28))","v":46.806288515393852}]
[null,2032,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C170&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C170&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B170&C170,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B170,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C170,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.706781359291149},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B170,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C170,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.223301762787813},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B170),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D170),O170*E170*(1/(1-F170))*H170*(1-L170)-J170)","v":46.522494740148659},{"$f":"IF(Controls!$C$42=1,Q170*$D170,0)","v":1.2922768622369234},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B170),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D170),P170*E170*(1/(1-F170))*I170*(1-M170)-K170)","v":36.543823096696322},{"$f":"IF(Controls!$C$42=1,S170*$D170,0)","v":1.0150946828907961},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B170)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B170),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B170&'System Detail - Commercial'!C170,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B170)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B170&'System Detail - Commercial'!C170,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},47.814771602385584,37.558917779587119,null,2032,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C170&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C170&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B170,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z170&AA170,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B170,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C170,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.161030934307419},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B170,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C170,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.095651532090024},{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B170),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D170),AM170*AC170*(1/(1-AD170))*AF170*(1-AJ170)-AH170)","v":38.483820110214737},1.0689828775669736,{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B170),0)),Hourly!$B$11:$B$8772,$C170,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D170),AN170*AC170*(1/(1-AD170))*AG170*(1-AK170)-AI170)","v":31.172696781564348},0.86589842202891065,{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z170)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z170),0)),Hourly!$B$11:$B$8772,$AA170,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z170&'System Detail - Commercial'!AA170,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z170<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z170)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA170,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z170&'System Detail - Commercial'!AA170,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},39.55280298778171,32.03859520359326,null,2032,10,{"$f":"IFERROR((('System Detail - Commercial'!Q170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AO170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":42.114189297926835},{"$f":"IFERROR((('System Detail - Commercial'!R170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AP170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":1.1698253222566282},{"$f":"IFERROR((('System Detail - Commercial'!S170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AQ170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":33.59836673033363},{"$f":"IFERROR((('System Detail - Commercial'!T170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AR170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":0.93327737854718162},{"$f":"IFERROR((('System Detail - Commercial'!U170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AS170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AT170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AU170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":43.284014620183456},{"$f":"IFERROR((('System Detail - Commercial'!X170*'System Detail - Commercial'!$N170)+('System Detail - Commercial'!AV170*'System Detail - Commercial'!$AL170))/SUM('System Detail - Commercial'!$N170+'System Detail - Commercial'!$AL170),\"\")","v":34.531644108880812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q170:R170)*(1-Controls!$C$28))+(SUM(S170:T170)*Controls!$C$28))","v":47.814771602385584}]
[null,2032,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C171&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C171&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B171&C171,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B171,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C171,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.876920061542023},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B171,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C171,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.181502585526744},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B171),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D171),O171*E171*(1/(1-F171))*H171*(1-L171)-J171)","v":58.080866572170962},{"$f":"IF(Controls!$C$42=1,Q171*$D171,0)","v":1.613339104644212},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B171),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D171),P171*E171*(1/(1-F171))*I171*(1-M171)-K171)","v":45.769813505030363},{"$f":"IF(Controls!$C$42=1,S171*$D171,0)","v":1.2713692873053524},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B171)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B171),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B171&'System Detail - Commercial'!C171,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":24.505397266079225},{"$f":"IF(B171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B171)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B171&'System Detail - Commercial'!C171,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.6686145905466716},85.868217533441069,73.215194648961614,null,2032,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C171&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C171&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B171,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z171&AA171,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B171,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C171,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.286758847048354},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B171,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C171,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.746824647266322},{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B171),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D171),AM171*AC171*(1/(1-AD171))*AF171*(1-AJ171)-AH171)","v":53.507949073774626},1.4863150594139787,{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B171),0)),Hourly!$B$11:$B$8772,$C171,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D171),AN171*AC171*(1/(1-AD171))*AG171*(1-AK171)-AI171)","v":39.967685721432829},1.1102008992306174,{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z171)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z171),0)),Hourly!$B$11:$B$8772,$AA171,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z171&'System Detail - Commercial'!AA171,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.9311023485114571},{"$f":"IF(Z171<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z171)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA171,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z171&'System Detail - Commercial'!AA171,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.20257086672065611},65.127937348420716,51.211559835895564,null,2032,11,{"$f":"IFERROR((('System Detail - Commercial'!Q171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AO171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":55.641977239692913},{"$f":"IFERROR((('System Detail - Commercial'!R171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AP171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":1.5455929471880874},{"$f":"IFERROR((('System Detail - Commercial'!S171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AQ171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":42.675345353778347},{"$f":"IFERROR((('System Detail - Commercial'!T171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AR171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":1.1854128136654938},{"$f":"IFERROR((('System Detail - Commercial'!U171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AS171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":16.732439976709749},{"$f":"IFERROR((('System Detail - Commercial'!V171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AT171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":0.88672460450612989},{"$f":"IFERROR((('System Detail - Commercial'!W171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AU171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":74.806734768096874},{"$f":"IFERROR((('System Detail - Commercial'!X171*'System Detail - Commercial'!$N171)+('System Detail - Commercial'!AV171*'System Detail - Commercial'!$AL171))/SUM('System Detail - Commercial'!$N171+'System Detail - Commercial'!$AL171),\"\")","v":61.479922748659718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q171:R171)*(1-Controls!$C$28))+(SUM(S171:T171)*Controls!$C$28))","v":59.694205676815173}]
[null,2032,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C172&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C172&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B172&C172,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B172,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C172,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.389722009104545},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B172,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C172,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.346646046789857},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B172),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D172),O172*E172*(1/(1-F172))*H172*(1-L172)-J172)","v":64.171973002442385},{"$f":"IF(Controls!$C$42=1,Q172*$D172,0)","v":1.7825345862972914},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B172),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D172),P172*E172*(1/(1-F172))*I172*(1-M172)-K172)","v":47.754131931696762},{"$f":"IF(Controls!$C$42=1,S172*$D172,0)","v":1.3264886183819464},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B172)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B172),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B172&'System Detail - Commercial'!C172,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":163.80459831919001},{"$f":"IF(B172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B172)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B172&'System Detail - Commercial'!C172,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.186613656589321},244.94571956451898,228.07183252585804,null,2032,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C172&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C172&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.436089763423841},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B172,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.035365199322667},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z172&AA172,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B172,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C172,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.384185047178782},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B172,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C172,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.467471814705213},{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B172),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D172),AM172*AC172*(1/(1-AD172))*AF172*(1-AJ172)-AH172)","v":60.201496285290645},1.6722448173955042,{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B172),0)),Hourly!$B$11:$B$8772,$C172,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D172),AN172*AC172*(1/(1-AD172))*AG172*(1-AK172)-AI172)","v":40.032391590659273},1.1119982640993611,{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z172)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z172),0)),Hourly!$B$11:$B$8772,$AA172,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z172&'System Detail - Commercial'!AA172,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":106.89461028350242},{"$f":"IF(Z172<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z172)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA172,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z172&'System Detail - Commercial'!AA172,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":9.8627577787831839},178.63110916497175,157.90175791704425,null,2032,12,{"$f":"IFERROR((('System Detail - Commercial'!Q172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AO172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":62.165387994849567},{"$f":"IFERROR((('System Detail - Commercial'!R172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AP172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":1.7267967460996141},{"$f":"IFERROR((('System Detail - Commercial'!S172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AQ172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":43.851747028161682},{"$f":"IFERROR((('System Detail - Commercial'!T172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AR172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":1.2180902672928979},{"$f":"IFERROR((('System Detail - Commercial'!U172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AS172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":135.04363662373498},{"$f":"IFERROR((('System Detail - Commercial'!V172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AT172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":12.496062836622778},{"$f":"IFERROR((('System Detail - Commercial'!W172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AU172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":211.43188420130693},{"$f":"IFERROR((('System Detail - Commercial'!X172*'System Detail - Commercial'!$N172)+('System Detail - Commercial'!AV172*'System Detail - Commercial'!$AL172))/SUM('System Detail - Commercial'!$N172+'System Detail - Commercial'!$AL172),\"\")","v":192.60953675581237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q172:R172)*(1-Controls!$C$28))+(SUM(S172:T172)*Controls!$C$28))","v":65.954507588739673}]
[null,2033,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C173&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C173&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B173&C173,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B173,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C173,'Long Term Regional Prices'!$A$4:$M$4,0))","v":80.918366253955526},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B173,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C173,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.390720012533215},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B173),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D173),O173*E173*(1/(1-F173))*H173*(1-L173)-J173)","v":86.775673177145464},{"$f":"IF(Controls!$C$42=1,Q173*$D173,0)","v":2.4104080247245134},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B173),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D173),P173*E173*(1/(1-F173))*I173*(1-M173)-K173)","v":64.477251201696575},{"$f":"IF(Controls!$C$42=1,S173*$D173,0)","v":1.7910144400894203},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B173)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B173),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B173&'System Detail - Commercial'!C173,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":334.22448484531583},{"$f":"IF(B173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B173)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B173&'System Detail - Commercial'!C173,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":36.3402435184314},459.7508095656172,436.83299400553324,null,2033,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C173&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C173&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B173,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z173&AA173,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B173,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C173,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.69501107419353},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B173,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C173,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.492036441841172},{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B173),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D173),AM173*AC173*(1/(1-AD173))*AF173*(1-AJ173)-AH173)","v":76.242940899707747},2.1178354467857305,{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B173),0)),Hourly!$B$11:$B$8772,$C173,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D173),AN173*AC173*(1/(1-AD173))*AG173*(1-AK173)-AI173)","v":47.639457813328235},1.3233032623366014,{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z173)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z173),0)),Hourly!$B$11:$B$8772,$AA173,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z173&'System Detail - Commercial'!AA173,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":139.55567386667008},{"$f":"IF(Z173<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z173)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA173,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z173&'System Detail - Commercial'!AA173,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.839617763630539},232.7560679767941,203.35805270596546,null,2033,1,{"$f":"IFERROR((('System Detail - Commercial'!Q173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AO173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":80.999658702421556},{"$f":"IFERROR((('System Detail - Commercial'!R173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AP173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":2.2499649981129228},{"$f":"IFERROR((('System Detail - Commercial'!S173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AQ173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":55.243622569365549},{"$f":"IFERROR((('System Detail - Commercial'!T173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AR173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":1.5345276651927131},{"$f":"IFERROR((('System Detail - Commercial'!U173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AS173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":227.47062076025205},{"$f":"IFERROR((('System Detail - Commercial'!V173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AT173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":24.549577781927699},{"$f":"IFERROR((('System Detail - Commercial'!W173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AU173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":335.26982224271421},{"$f":"IFERROR((('System Detail - Commercial'!X173*'System Detail - Commercial'!$N173)+('System Detail - Commercial'!AV173*'System Detail - Commercial'!$AL173))/SUM('System Detail - Commercial'!$N173+'System Detail - Commercial'!$AL173),\"\")","v":308.79834877673801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q173:R173)*(1-Controls!$C$28))+(SUM(S173:T173)*Controls!$C$28))","v":89.186081201869982}]
[null,2033,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C174&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C174&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B174&C174,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B174,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C174,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.083337027741365},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B174,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C174,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.087010647649329},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B174),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D174),O174*E174*(1/(1-F174))*H174*(1-L174)-J174)","v":75.975898567743613},{"$f":"IF(Controls!$C$42=1,Q174*$D174,0)","v":2.1104176883709558},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B174),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D174),P174*E174*(1/(1-F174))*I174*(1-M174)-K174)","v":53.819755891305903},{"$f":"IF(Controls!$C$42=1,S174*$D174,0)","v":1.4949762616567652},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B174)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B174),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B174&'System Detail - Commercial'!C174,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":226.0260263293637},{"$f":"IF(B174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B174)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B174&'System Detail - Commercial'!C174,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.077491756221306},323.18983434169957,300.41825023854767,null,2033,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C174&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C174&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B174,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z174&AA174,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B174,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C174,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.065066443898445},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B174,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C174,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.207096319593866},{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B174),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D174),AM174*AC174*(1/(1-AD174))*AF174*(1-AJ174)-AH174)","v":65.990400335709367},1.8330458837151438,{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B174),0)),Hourly!$B$11:$B$8772,$C174,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D174),AN174*AC174*(1/(1-AD174))*AG174*(1-AK174)-AI174)","v":43.585201163239958},1.2106862994728742,{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z174)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z174),0)),Hourly!$B$11:$B$8772,$AA174,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z174&'System Detail - Commercial'!AA174,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":148.00752523712026},{"$f":"IF(Z174<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z174)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA174,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z174&'System Detail - Commercial'!AA174,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":13.902185434503894},229.73315689104868,206.70559813433701,null,2033,2,{"$f":"IFERROR((('System Detail - Commercial'!Q174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AO174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":70.745399493820912},{"$f":"IFERROR((('System Detail - Commercial'!R174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AP174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":1.9651276954560066},{"$f":"IFERROR((('System Detail - Commercial'!S174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AQ174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":48.458798652795174},{"$f":"IFERROR((('System Detail - Commercial'!T174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AR174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":1.3460624719413936},{"$f":"IFERROR((('System Detail - Commercial'!U174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AS174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":185.15919242390285},{"$f":"IFERROR((('System Detail - Commercial'!V174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AT174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":16.366617016274091},{"$f":"IFERROR((('System Detail - Commercial'!W174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AU174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":274.23633662945383},{"$f":"IFERROR((('System Detail - Commercial'!X174*'System Detail - Commercial'!$N174)+('System Detail - Commercial'!AV174*'System Detail - Commercial'!$AL174))/SUM('System Detail - Commercial'!$N174+'System Detail - Commercial'!$AL174),\"\")","v":251.3306705649135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q174:R174)*(1-Controls!$C$28))+(SUM(S174:T174)*Controls!$C$28))","v":78.086316256114571}]
[null,2033,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C175&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C175&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B175&C175,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B175,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C175,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.680911800179679},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B175,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C175,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.288285625250573},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B175),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D175),O175*E175*(1/(1-F175))*H175*(1-L175)-J175)","v":55.692416725108615},{"$f":"IF(Controls!$C$42=1,Q175*$D175,0)","v":1.546994028112701},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B175),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D175),P175*E175*(1/(1-F175))*I175*(1-M175)-K175)","v":44.83848603209178},{"$f":"IF(Controls!$C$42=1,S175*$D175,0)","v":1.2454993731666879},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B175)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B175),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B175&'System Detail - Commercial'!C175,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":99.525508516061507},{"$f":"IF(B175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B175)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B175&'System Detail - Commercial'!C175,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.7572847562788567},166.52220402556168,155.36677867759883,null,2033,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C175&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C175&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B175,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z175&AA175,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B175,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C175,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.390488565542114},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B175,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C175,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.972543141134338},{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B175),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D175),AM175*AC175*(1/(1-AD175))*AF175*(1-AJ175)-AH175)","v":46.66702482239085},1.2962915412050657,{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B175),0)),Hourly!$B$11:$B$8772,$C175,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D175),AN175*AC175*(1/(1-AD175))*AG175*(1-AK175)-AI175)","v":37.90524702279653},1.0529115852134645,{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z175)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z175),0)),Hourly!$B$11:$B$8772,$AA175,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z175&'System Detail - Commercial'!AA175,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.94809915659183},{"$f":"IF(Z175<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z175)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA175,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z175&'System Detail - Commercial'!AA175,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.2065259654860991},69.117941485673839,60.112783730087926,null,2033,3,{"$f":"IFERROR((('System Detail - Commercial'!Q175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AO175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":51.131197161369528},{"$f":"IFERROR((('System Detail - Commercial'!R175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AP175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":1.4202949218260466},{"$f":"IFERROR((('System Detail - Commercial'!S175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AQ175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":41.334591048899554},{"$f":"IFERROR((('System Detail - Commercial'!T175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AR175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":1.1481700609752741},{"$f":"IFERROR((('System Detail - Commercial'!U175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AS175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":59.308968302135973},{"$f":"IFERROR((('System Detail - Commercial'!V175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AT175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":5.4359335394266024},{"$f":"IFERROR((('System Detail - Commercial'!W175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AU175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":117.29639392475814},{"$f":"IFERROR((('System Detail - Commercial'!X175*'System Detail - Commercial'!$N175)+('System Detail - Commercial'!AV175*'System Detail - Commercial'!$AL175))/SUM('System Detail - Commercial'!$N175+'System Detail - Commercial'!$AL175),\"\")","v":107.2276629514374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q175:R175)*(1-Controls!$C$28))+(SUM(S175:T175)*Controls!$C$28))","v":57.239410753221314}]
[null,2033,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C176&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C176&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B176&C176,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B176,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C176,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.881754303852006},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B176,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C176,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.313195481490027},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B176),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D176),O176*E176*(1/(1-F176))*H176*(1-L176)-J176)","v":39.84932693260388},{"$f":"IF(Controls!$C$42=1,Q176*$D176,0)","v":1.1069131923890054},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B176),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D176),P176*E176*(1/(1-F176))*I176*(1-M176)-K176)","v":34.376003398792889},{"$f":"IF(Controls!$C$42=1,S176*$D176,0)","v":0.95487815209748017},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B176)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B176),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B176&'System Detail - Commercial'!C176,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.5971344066259507},{"$f":"IF(B176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B176)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B176&'System Detail - Commercial'!C176,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.997468779187995E-2},43.583349219410714,37.957990645308193,null,2033,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C176&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C176&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B176,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z176&AA176,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B176,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C176,'Long Term Regional Prices'!$A$4:$M$4,0))","v":38.726366906037683},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B176,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C176,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.712181404713874},{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B176),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D176),AM176*AC176*(1/(1-AD176))*AF176*(1-AJ176)-AH176)","v":34.795544737892527},0.96653194599435976,{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B176),0)),Hourly!$B$11:$B$8772,$C176,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D176),AN176*AC176*(1/(1-AD176))*AG176*(1-AK176)-AI176)","v":34.808156931086643},0.96688228072034232,{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z176)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z176),0)),Hourly!$B$11:$B$8772,$AA176,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z176&'System Detail - Commercial'!AA176,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.1223034983095355},{"$f":"IF(Z176<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z176)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA176,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z176&'System Detail - Commercial'!AA176,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.1405927753602436E-2},38.905786109950029,38.918748637870124,null,2033,4,{"$f":"IFERROR((('System Detail - Commercial'!Q176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AO176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":37.153976428757829},{"$f":"IFERROR((('System Detail - Commercial'!R176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AP176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":1.0320431943118611},{"$f":"IFERROR((('System Detail - Commercial'!S176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AQ176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":34.606485282682897},{"$f":"IFERROR((('System Detail - Commercial'!T176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AR176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":0.96128035402967338},{"$f":"IFERROR((('System Detail - Commercial'!U176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AS176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":2.8772245888571963},{"$f":"IFERROR((('System Detail - Commercial'!V176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AT176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":2.5404682438131942E-2},{"$f":"IFERROR((('System Detail - Commercial'!W176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AU176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":41.088648894365015},{"$f":"IFERROR((('System Detail - Commercial'!X176*'System Detail - Commercial'!$N176)+('System Detail - Commercial'!AV176*'System Detail - Commercial'!$AL176))/SUM('System Detail - Commercial'!$N176+'System Detail - Commercial'!$AL176),\"\")","v":38.47039490800789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q176:R176)*(1-Controls!$C$28))+(SUM(S176:T176)*Controls!$C$28))","v":40.956240124992888}]
[null,2033,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C177&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C177&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B177&C177,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B177,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C177,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.752862500595235},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B177,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C177,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.02897122776649},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B177),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D177),O177*E177*(1/(1-F177))*H177*(1-L177)-J177)","v":42.774240267895827},{"$f":"IF(Controls!$C$42=1,Q177*$D177,0)","v":1.1881598634533599},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B177),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D177),P177*E177*(1/(1-F177))*I177*(1-M177)-K177)","v":36.09911741140202},{"$f":"IF(Controls!$C$42=1,S177*$D177,0)","v":1.0027418873061884},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B177)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B177),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B177&'System Detail - Commercial'!C177,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B177)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B177&'System Detail - Commercial'!C177,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},43.962400131349185,37.101859298708206,null,2033,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C177&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C177&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B177,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z177&AA177,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B177,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C177,'Long Term Regional Prices'!$A$4:$M$4,0))","v":36.941425667057509},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B177,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C177,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.450932483140036},{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B177),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D177),AM177*AC177*(1/(1-AD177))*AF177*(1-AJ177)-AH177)","v":32.135116809828986},0.89263200846331303,{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B177),0)),Hourly!$B$11:$B$8772,$C177,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D177),AN177*AC177*(1/(1-AD177))*AG177*(1-AK177)-AI177)","v":33.950279169394989},0.94305261319597811,{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z177)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z177),0)),Hourly!$B$11:$B$8772,$AA177,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z177&'System Detail - Commercial'!AA177,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z177<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z177)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA177,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z177&'System Detail - Commercial'!AA177,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},33.027748818292302,34.89333178259097,null,2033,5,{"$f":"IFERROR((('System Detail - Commercial'!Q177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AO177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":36.939882242504332},{"$f":"IFERROR((('System Detail - Commercial'!R177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AP177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":1.0260962010394632},{"$f":"IFERROR((('System Detail - Commercial'!S177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AQ177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":34.920722246430422},{"$f":"IFERROR((('System Detail - Commercial'!T177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AR177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":0.97000905956833117},{"$f":"IFERROR((('System Detail - Commercial'!U177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AS177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AT177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AU177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":37.965978443543797},{"$f":"IFERROR((('System Detail - Commercial'!X177*'System Detail - Commercial'!$N177)+('System Detail - Commercial'!AV177*'System Detail - Commercial'!$AL177))/SUM('System Detail - Commercial'!$N177+'System Detail - Commercial'!$AL177),\"\")","v":35.890731305998756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q177:R177)*(1-Controls!$C$28))+(SUM(S177:T177)*Controls!$C$28))","v":43.962400131349185}]
[null,2033,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C178&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C178&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B178&C178,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B178,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C178,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.5028886657119},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B178,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C178,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.009999966817098},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B178),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D178),O178*E178*(1/(1-F178))*H178*(1-L178)-J178)","v":48.129683322038723},{"$f":"IF(Controls!$C$42=1,Q178*$D178,0)","v":1.3369204831181467},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B178),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D178),P178*E178*(1/(1-F178))*I178*(1-M178)-K178)","v":42.069621947847352},{"$f":"IF(Controls!$C$42=1,S178*$D178,0)","v":1.1685873543522713},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B178)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B178),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B178&'System Detail - Commercial'!C178,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B178)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B178&'System Detail - Commercial'!C178,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},49.466603805156872,43.238209302199621,null,2033,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C178&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C178&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B178,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z178&AA178,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B178,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C178,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.132208800858578},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B178,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C178,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.769634103398083},{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B178),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D178),AM178*AC178*(1/(1-AD178))*AF178*(1-AJ178)-AH178)","v":40.406350745539619},1.122385900574421,{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B178),0)),Hourly!$B$11:$B$8772,$C178,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D178),AN178*AC178*(1/(1-AD178))*AG178*(1-AK178)-AI178)","v":39.100764010501706},1.086120013743616,{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z178)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z178),0)),Hourly!$B$11:$B$8772,$AA178,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z178&'System Detail - Commercial'!AA178,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z178<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z178)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA178,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z178&'System Detail - Commercial'!AA178,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},41.528736646114041,40.186884024245323,null,2033,6,{"$f":"IFERROR((('System Detail - Commercial'!Q178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AO178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":44.18220222738362},{"$f":"IFERROR((('System Detail - Commercial'!R178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AP178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":1.2272694742624648},{"$f":"IFERROR((('System Detail - Commercial'!S178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AQ178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":40.552205668759576},{"$f":"IFERROR((('System Detail - Commercial'!T178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AR178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":1.1264373802634031},{"$f":"IFERROR((('System Detail - Commercial'!U178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AS178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AT178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AU178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":45.409471701646098},{"$f":"IFERROR((('System Detail - Commercial'!X178*'System Detail - Commercial'!$N178)+('System Detail - Commercial'!AV178*'System Detail - Commercial'!$AL178))/SUM('System Detail - Commercial'!$N178+'System Detail - Commercial'!$AL178),\"\")","v":41.67864304902298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q178:R178)*(1-Controls!$C$28))+(SUM(S178:T178)*Controls!$C$28))","v":49.466603805156872}]
[null,2033,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C179&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C179&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B179&C179,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B179,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C179,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.26664629361909},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B179,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C179,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.34213020209868},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B179),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D179),O179*E179*(1/(1-F179))*H179*(1-L179)-J179)","v":55.943774320270563},{"$f":"IF(Controls!$C$42=1,Q179*$D179,0)","v":1.5539761043360334},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B179),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D179),P179*E179*(1/(1-F179))*I179*(1-M179)-K179)","v":54.737424570548981},{"$f":"IF(Controls!$C$42=1,S179*$D179,0)","v":1.5204667691630607},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B179)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B179),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B179&'System Detail - Commercial'!C179,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B179)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B179&'System Detail - Commercial'!C179,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},57.497750424606593,56.257891339712039,null,2033,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C179&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C179&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B179,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z179&AA179,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B179,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C179,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.883008024830382},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B179,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C179,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.849172014435432},{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B179),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D179),AM179*AC179*(1/(1-AD179))*AF179*(1-AJ179)-AH179)","v":41.022630286548797},1.1395045825360066,{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B179),0)),Hourly!$B$11:$B$8772,$C179,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D179),AN179*AC179*(1/(1-AD179))*AG179*(1-AK179)-AI179)","v":43.876442307879273},1.2187762395040564,{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z179)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z179),0)),Hourly!$B$11:$B$8772,$AA179,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z179&'System Detail - Commercial'!AA179,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z179<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z179)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA179,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z179&'System Detail - Commercial'!AA179,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},42.162134869084802,45.095218547383332,null,2033,7,{"$f":"IFERROR((('System Detail - Commercial'!Q179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AO179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":47.440326645138803},{"$f":"IFERROR((('System Detail - Commercial'!R179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AP179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":1.3177719037403193},{"$f":"IFERROR((('System Detail - Commercial'!S179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AQ179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":48.547832528382372},{"$f":"IFERROR((('System Detail - Commercial'!T179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AR179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":1.3485356070993271},{"$f":"IFERROR((('System Detail - Commercial'!U179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AS179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AT179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AU179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":48.758098548879126},{"$f":"IFERROR((('System Detail - Commercial'!X179*'System Detail - Commercial'!$N179)+('System Detail - Commercial'!AV179*'System Detail - Commercial'!$AL179))/SUM('System Detail - Commercial'!$N179+'System Detail - Commercial'!$AL179),\"\")","v":49.896368135481701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q179:R179)*(1-Controls!$C$28))+(SUM(S179:T179)*Controls!$C$28))","v":57.497750424606593}]
[null,2033,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C180&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C180&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B180&C180,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B180,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C180,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.787097753737783},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B180,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C180,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.07338238572661},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B180),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D180),O180*E180*(1/(1-F180))*H180*(1-L180)-J180)","v":54.071974008045231},{"$f":"IF(Controls!$C$42=1,Q180*$D180,0)","v":1.5019822409861137},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B180),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D180),P180*E180*(1/(1-F180))*I180*(1-M180)-K180)","v":54.278682743431787},{"$f":"IF(Controls!$C$42=1,S180*$D180,0)","v":1.5077240851725515},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B180)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B180),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B180&'System Detail - Commercial'!C180,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B180)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B180&'System Detail - Commercial'!C180,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},55.573956249031347,55.786406828604342,null,2033,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C180&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C180&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B180,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z180&AA180,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B180,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C180,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.107523534502462},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B180,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C180,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.58516061603877},{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B180),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D180),AM180*AC180*(1/(1-AD180))*AF180*(1-AJ180)-AH180)","v":43.546195242514735},1.2096028139649495,{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B180),0)),Hourly!$B$11:$B$8772,$C180,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D180),AN180*AC180*(1/(1-AD180))*AG180*(1-AK180)-AI180)","v":48.391125871175461},1.3441826937743195,{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z180)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z180),0)),Hourly!$B$11:$B$8772,$AA180,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z180&'System Detail - Commercial'!AA180,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z180<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z180)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA180,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z180&'System Detail - Commercial'!AA180,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},44.755798056479684,49.735308564949783,null,2033,8,{"$f":"IFERROR((('System Detail - Commercial'!Q180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AO180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":48.752494416863144},{"$f":"IFERROR((('System Detail - Commercial'!R180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AP180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":1.3542205950721919},{"$f":"IFERROR((('System Detail - Commercial'!S180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AQ180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":51.303250775732344},{"$f":"IFERROR((('System Detail - Commercial'!T180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AR180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":1.4250741346809719},{"$f":"IFERROR((('System Detail - Commercial'!U180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AS180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AT180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AU180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":50.106715011935343},{"$f":"IFERROR((('System Detail - Commercial'!X180*'System Detail - Commercial'!$N180)+('System Detail - Commercial'!AV180*'System Detail - Commercial'!$AL180))/SUM('System Detail - Commercial'!$N180+'System Detail - Commercial'!$AL180),\"\")","v":52.728324910413328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q180:R180)*(1-Controls!$C$28))+(SUM(S180:T180)*Controls!$C$28))","v":55.573956249031347}]
[null,2033,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C181&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C181&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B181&C181,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B181,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C181,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.616371346261701},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B181,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C181,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.277646583105636},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B181),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D181),O181*E181*(1/(1-F181))*H181*(1-L181)-J181)","v":47.019105461830442},{"$f":"IF(Controls!$C$42=1,Q181*$D181,0)","v":1.3060714480335942},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B181),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D181),P181*E181*(1/(1-F181))*I181*(1-M181)-K181)","v":39.863095337400793},{"$f":"IF(Controls!$C$42=1,S181*$D181,0)","v":1.1072956437396551},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B181)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B181),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B181&'System Detail - Commercial'!C181,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B181)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B181&'System Detail - Commercial'!C181,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},48.325176909864034,40.970390981140447,null,2033,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C181&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C181&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B181,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z181&AA181,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B181,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C181,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.379603270292371},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B181,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C181,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.626945587777378},{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B181),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D181),AM181*AC181*(1/(1-AD181))*AF181*(1-AJ181)-AH181)","v":40.514424956774228},1.1253879279455468,{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B181),0)),Hourly!$B$11:$B$8772,$C181,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D181),AN181*AC181*(1/(1-AD181))*AG181*(1-AK181)-AI181)","v":38.7521046034432},1.0764351400699324,{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z181)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z181),0)),Hourly!$B$11:$B$8772,$AA181,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z181&'System Detail - Commercial'!AA181,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z181<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z181)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA181,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z181&'System Detail - Commercial'!AA181,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},41.639812884719774,39.828539743513133,null,2033,9,{"$f":"IFERROR((('System Detail - Commercial'!Q181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AO181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":43.549942525800461},{"$f":"IFERROR((('System Detail - Commercial'!R181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AP181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":1.2097069039866355},{"$f":"IFERROR((('System Detail - Commercial'!S181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AQ181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":39.270566945956745},{"$f":"IFERROR((('System Detail - Commercial'!T181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AR181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":1.0908367084491362},{"$f":"IFERROR((('System Detail - Commercial'!U181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AS181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AT181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AU181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":44.759649429787096},{"$f":"IFERROR((('System Detail - Commercial'!X181*'System Detail - Commercial'!$N181)+('System Detail - Commercial'!AV181*'System Detail - Commercial'!$AL181))/SUM('System Detail - Commercial'!$N181+'System Detail - Commercial'!$AL181),\"\")","v":40.361403654405876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q181:R181)*(1-Controls!$C$28))+(SUM(S181:T181)*Controls!$C$28))","v":48.325176909864034}]
[null,2033,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C182&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C182&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B182&C182,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B182,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C182,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.841283315931989},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B182,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C182,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.07155843665209},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B182),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D182),O182*E182*(1/(1-F182))*H182*(1-L182)-J182)","v":48.948082255743124},{"$f":"IF(Controls!$C$42=1,Q182*$D182,0)","v":1.3596535289707559},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B182),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D182),P182*E182*(1/(1-F182))*I182*(1-M182)-K182)","v":37.504931095447333},{"$f":"IF(Controls!$C$42=1,S182*$D182,0)","v":1.0417918244743258},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B182)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B182),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B182&'System Detail - Commercial'!C182,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B182)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B182&'System Detail - Commercial'!C182,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},50.307735784713877,38.546722919921656,null,2033,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C182&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C182&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B182,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z182&AA182,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B182,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C182,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.857877324418943},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B182,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C182,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":33.581739609654456},{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B182),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D182),AM182*AC182*(1/(1-AD182))*AF182*(1-AJ182)-AH182)","v":41.562605247059132},1.154503716859141,{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B182),0)),Hourly!$B$11:$B$8772,$C182,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D182),AN182*AC182*(1/(1-AD182))*AG182*(1-AK182)-AI182)","v":31.67758118052846},0.8799228295876621,{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z182)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z182),0)),Hourly!$B$11:$B$8772,$AA182,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z182&'System Detail - Commercial'!AA182,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z182<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z182)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA182,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z182&'System Detail - Commercial'!AA182,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},42.717108963918271,32.557504010116119,null,2033,10,{"$f":"IFERROR((('System Detail - Commercial'!Q182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AO182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":44.897981960658349},{"$f":"IFERROR((('System Detail - Commercial'!R182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AP182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":1.2471520191030963},{"$f":"IFERROR((('System Detail - Commercial'!S182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AQ182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":34.309287593717627},{"$f":"IFERROR((('System Detail - Commercial'!T182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AR182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":0.95302495631067152},{"$f":"IFERROR((('System Detail - Commercial'!U182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AS182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AT182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AU182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":46.145133979761447},{"$f":"IFERROR((('System Detail - Commercial'!X182*'System Detail - Commercial'!$N182)+('System Detail - Commercial'!AV182*'System Detail - Commercial'!$AL182))/SUM('System Detail - Commercial'!$N182+'System Detail - Commercial'!$AL182),\"\")","v":35.262312550028298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q182:R182)*(1-Controls!$C$28))+(SUM(S182:T182)*Controls!$C$28))","v":50.307735784713877}]
[null,2033,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C183&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C183&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B183&C183,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B183,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C183,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.583863913155682},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B183,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C183,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.393790149236359},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B183),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D183),O183*E183*(1/(1-F183))*H183*(1-L183)-J183)","v":56.413393869152742},{"$f":"IF(Controls!$C$42=1,Q183*$D183,0)","v":1.5670209438371028},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B183),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D183),P183*E183*(1/(1-F183))*I183*(1-M183)-K183)","v":45.937597981807073},{"$f":"IF(Controls!$C$42=1,S183*$D183,0)","v":1.2760299143502289},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B183)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B183),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B183&'System Detail - Commercial'!C183,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":25.093104894394937},{"$f":"IF(B183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B183)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B183&'System Detail - Commercial'!C183,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.7018186869629841},84.775338394347756,74.008551477515226,null,2033,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C183&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C183&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B183,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z183&AA183,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B183,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C183,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.153260245609751},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B183,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C183,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.35110089342065},{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B183),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D183),AM183*AC183*(1/(1-AD183))*AF183*(1-AJ183)-AH183)","v":53.233881858418101},1.478702167562818,{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B183),0)),Hourly!$B$11:$B$8772,$C183,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D183),AN183*AC183*(1/(1-AD183))*AG183*(1-AK183)-AI183)","v":40.627535083763561},1.1285298402786972,{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z183)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z183),0)),Hourly!$B$11:$B$8772,$AA183,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z183&'System Detail - Commercial'!AA183,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.169277822446064},{"$f":"IF(Z183<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z183)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA183,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z183&'System Detail - Commercial'!AA183,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.20660186502777567},65.088463713454757,52.131944611516097,null,2033,11,{"$f":"IFERROR((('System Detail - Commercial'!Q183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AO183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":54.71765413009426},{"$f":"IFERROR((('System Detail - Commercial'!R183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AP183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":1.5199175964908174},{"$f":"IFERROR((('System Detail - Commercial'!S183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AQ183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":43.105564436183869},{"$f":"IFERROR((('System Detail - Commercial'!T183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AR183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":1.1973632081787453},{"$f":"IFERROR((('System Detail - Commercial'!U183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AS183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":17.133730456022203},{"$f":"IFERROR((('System Detail - Commercial'!V183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AT183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":0.90436971526420629},{"$f":"IFERROR((('System Detail - Commercial'!W183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AU183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":74.27567189787149},{"$f":"IFERROR((('System Detail - Commercial'!X183*'System Detail - Commercial'!$N183)+('System Detail - Commercial'!AV183*'System Detail - Commercial'!$AL183))/SUM('System Detail - Commercial'!$N183+'System Detail - Commercial'!$AL183),\"\")","v":62.341027815649028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q183:R183)*(1-Controls!$C$28))+(SUM(S183:T183)*Controls!$C$28))","v":57.980414812989842}]
[null,2033,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C184&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C184&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B184&C184,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B184,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C184,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.211300580701518},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B184,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C184,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.112561169245915},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B184),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D184),O184*E184*(1/(1-F184))*H184*(1-L184)-J184)","v":65.053256294396448},{"$f":"IF(Controls!$C$42=1,Q184*$D184,0)","v":1.8070144000654338},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B184),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D184),P184*E184*(1/(1-F184))*I184*(1-M184)-K184)","v":48.629855975198552},{"$f":"IF(Controls!$C$42=1,S184*$D184,0)","v":1.35081401033358},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B184)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B184),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B184&'System Detail - Commercial'!C184,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":167.73308847750451},{"$f":"IF(B184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B184)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B184&'System Detail - Commercial'!C184,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.488815127766362},250.08217429973277,233.20257359080301,null,2033,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C184&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C184&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.550450661058081},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B184,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.13571885131589},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z184&AA184,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B184,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C184,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.462943605691848},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B184,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C184,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.63658250108103},{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B184),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D184),AM184*AC184*(1/(1-AD184))*AF184*(1-AJ184)-AH184)","v":61.388486227107535},1.7052163862265746,{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B184),0)),Hourly!$B$11:$B$8772,$C184,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D184),AN184*AC184*(1/(1-AD184))*AG184*(1-AK184)-AI184)","v":40.146568850496507},1.1151698186753873,{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z184)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z184),0)),Hourly!$B$11:$B$8772,$AA184,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z184&'System Detail - Commercial'!AA184,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":109.45824054043403},{"$f":"IF(Z184<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z184)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA184,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z184&'System Detail - Commercial'!AA184,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.059018774026049},182.61096192779419,160.77899798363197,null,2033,12,{"$f":"IFERROR((('System Detail - Commercial'!Q184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AO184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":63.043543676850909},{"$f":"IFERROR((('System Detail - Commercial'!R184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AP184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":1.7511896827989628},{"$f":"IFERROR((('System Detail - Commercial'!S184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AQ184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":43.977730777781296},{"$f":"IFERROR((('System Detail - Commercial'!T184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AR184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":1.221589776198442},{"$f":"IFERROR((('System Detail - Commercial'!U184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AS184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":135.77591380233682},{"$f":"IFERROR((('System Detail - Commercial'!V184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AT184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":12.511184869263611},{"$f":"IFERROR((('System Detail - Commercial'!W184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AU184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":213.08183203125031},{"$f":"IFERROR((('System Detail - Commercial'!X184*'System Detail - Commercial'!$N184)+('System Detail - Commercial'!AV184*'System Detail - Commercial'!$AL184))/SUM('System Detail - Commercial'!$N184+'System Detail - Commercial'!$AL184),\"\")","v":193.48641922558016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q184:R184)*(1-Controls!$C$28))+(SUM(S184:T184)*Controls!$C$28))","v":66.860270694461889}]
[null,2034,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C185&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C185&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B185&C185,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B185,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C185,'Long Term Regional Prices'!$A$4:$M$4,0))","v":81.486862590350682},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B185,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C185,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.810355960124205},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B185),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D185),O185*E185*(1/(1-F185))*H185*(1-L185)-J185)","v":87.350964144562667},{"$f":"IF(Controls!$C$42=1,Q185*$D185,0)","v":2.4263881481121263},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B185),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D185),P185*E185*(1/(1-F185))*I185*(1-M185)-K185)","v":66.189936628534809},{"$f":"IF(Controls!$C$42=1,S185*$D185,0)","v":1.8385884956458904},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B185)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B185),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B185&'System Detail - Commercial'!C185,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":342.24102630765316},{"$f":"IF(B185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B185)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B185&'System Detail - Commercial'!C185,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":37.065395406537156},469.0837740068651,447.33494683837102,null,2034,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C185&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C185&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B185,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z185&AA185,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B185,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C185,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.471386437045325},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B185,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C185,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.224786158583356},{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B185),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D185),AM185*AC185*(1/(1-AD185))*AF185*(1-AJ185)-AH185)","v":77.065060931862476},2.1406718553117372,{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B185),0)),Hourly!$B$11:$B$8772,$C185,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D185),AN185*AC185*(1/(1-AD185))*AG185*(1-AK185)-AI185)","v":49.738703825517604},1.3816149901329682,{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z185)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z185),0)),Hourly!$B$11:$B$8772,$AA185,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z185&'System Detail - Commercial'!AA185,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":142.90298651605411},{"$f":"IF(Z185<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z185)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA185,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z185&'System Detail - Commercial'!AA185,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.135735119988004},237.24445442321633,209.15904045169268,null,2034,1,{"$f":"IFERROR((('System Detail - Commercial'!Q185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AO185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":81.710307544049655},{"$f":"IFERROR((('System Detail - Commercial'!R185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AP185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":2.2697050198022355},{"$f":"IFERROR((('System Detail - Commercial'!S185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AQ185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":57.168292833331826},{"$f":"IFERROR((('System Detail - Commercial'!T185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AR185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":1.5879901216549328},{"$f":"IFERROR((('System Detail - Commercial'!U185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AS185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":232.92661738967948},{"$f":"IFERROR((('System Detail - Commercial'!V185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AT185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":25.039452668752137},{"$f":"IFERROR((('System Detail - Commercial'!W185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AU185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":341.94608262228348},{"$f":"IFERROR((('System Detail - Commercial'!X185*'System Detail - Commercial'!$N185)+('System Detail - Commercial'!AV185*'System Detail - Commercial'!$AL185))/SUM('System Detail - Commercial'!$N185+'System Detail - Commercial'!$AL185),\"\")","v":316.7223530134184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q185:R185)*(1-Controls!$C$28))+(SUM(S185:T185)*Controls!$C$28))","v":89.777352292674792}]
[null,2034,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C186&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C186&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B186&C186,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B186,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C186,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.807398680722073},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B186,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C186,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.525121964766264},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B186),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D186),O186*E186*(1/(1-F186))*H186*(1-L186)-J186)","v":74.311100840805977},{"$f":"IF(Controls!$C$42=1,Q186*$D186,0)","v":2.0641738316121416},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B186),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D186),P186*E186*(1/(1-F186))*I186*(1-M186)-K186)","v":53.000930101619986},{"$f":"IF(Controls!$C$42=1,S186*$D186,0)","v":1.4722313588280524},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B186)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B186),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B186&'System Detail - Commercial'!C186,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":231.44737363871863},{"$f":"IF(B186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B186)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B186&'System Detail - Commercial'!C186,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.458173827334267},327.28082213847102,305.37870892650096,null,2034,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C186&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C186&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B186,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z186&AA186,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B186,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C186,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.833254225034082},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B186,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C186,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.50875035394413},{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B186),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D186),AM186*AC186*(1/(1-AD186))*AF186*(1-AJ186)-AH186)","v":65.594323003377411},1.8220438603909861,{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B186),0)),Hourly!$B$11:$B$8772,$C186,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D186),AN186*AC186*(1/(1-AD186))*AG186*(1-AK186)-AI186)","v":42.594993733073451},1.1831808495186835,{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z186)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z186),0)),Hourly!$B$11:$B$8772,$AA186,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z186&'System Detail - Commercial'!AA186,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":151.55755976960057},{"$f":"IF(Z186<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z186)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA186,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z186&'System Detail - Commercial'!AA186,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.179596784582319},233.15352341795131,209.51533113677502,null,2034,2,{"$f":"IFERROR((('System Detail - Commercial'!Q186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AO186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":69.745169592629111},{"$f":"IFERROR((('System Detail - Commercial'!R186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AP186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":1.9373438466867745},{"$f":"IFERROR((('System Detail - Commercial'!S186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AQ186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":47.550201527619414},{"$f":"IFERROR((('System Detail - Commercial'!T186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AR186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":1.3208239491898115},{"$f":"IFERROR((('System Detail - Commercial'!U186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AS186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":189.60032827870441},{"$f":"IFERROR((('System Detail - Commercial'!V186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AT186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":16.693204900178483},{"$f":"IFERROR((('System Detail - Commercial'!W186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AU186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":277.97604661819878},{"$f":"IFERROR((('System Detail - Commercial'!X186*'System Detail - Commercial'!$N186)+('System Detail - Commercial'!AV186*'System Detail - Commercial'!$AL186))/SUM('System Detail - Commercial'!$N186+'System Detail - Commercial'!$AL186),\"\")","v":255.1645586556921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q186:R186)*(1-Controls!$C$28))+(SUM(S186:T186)*Controls!$C$28))","v":76.375274672418115}]
[null,2034,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C187&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C187&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B187&C187,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B187,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C187,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.017208338142815},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B187,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C187,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.644801611634868},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B187),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D187),O187*E187*(1/(1-F187))*H187*(1-L187)-J187)","v":54.775392946657732},{"$f":"IF(Controls!$C$42=1,Q187*$D187,0)","v":1.5215214343141044},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B187),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D187),P187*E187*(1/(1-F187))*I187*(1-M187)-K187)","v":45.189888351066898},{"$f":"IF(Controls!$C$42=1,S187*$D187,0)","v":1.2552604379738175},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B187)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B187),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B187&'System Detail - Commercial'!C187,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":101.91267762471752},{"$f":"IF(B187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B187)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B187&'System Detail - Commercial'!C187,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":9.9519866288794763},168.16157863456883,158.3098130426377,null,2034,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C187&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C187&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B187,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z187&AA187,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B187,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C187,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.179195776689433},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B187,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C187,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.433806583967673},{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B187),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D187),AM187*AC187*(1/(1-AD187))*AF187*(1-AJ187)-AH187)","v":46.297318857611486},1.2860220475593811,{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B187),0)),Hourly!$B$11:$B$8772,$C187,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D187),AN187*AC187*(1/(1-AD187))*AG187*(1-AK187)-AI187)","v":38.387457314443182},1.066306163602007,{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z187)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z187),0)),Hourly!$B$11:$B$8772,$AA187,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z187&'System Detail - Commercial'!AA187,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.4265642937515},{"$f":"IF(Z187<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z187)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA187,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z187&'System Detail - Commercial'!AA187,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.2306016044255332},69.240506803347898,61.110929376222217,null,2034,3,{"$f":"IFERROR((('System Detail - Commercial'!Q187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AO187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":50.490774858645118},{"$f":"IFERROR((('System Detail - Commercial'!R187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AP187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":1.4025056152015023},{"$f":"IFERROR((('System Detail - Commercial'!S187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AQ187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":41.752100622880718},{"$f":"IFERROR((('System Detail - Commercial'!T187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AR187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":1.1597674175923649},{"$f":"IFERROR((('System Detail - Commercial'!U187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AS187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":60.731523575734691},{"$f":"IFERROR((('System Detail - Commercial'!V187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AT187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":5.5444049498543651},{"$f":"IFERROR((('System Detail - Commercial'!W187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AU187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":118.16920899943568},{"$f":"IFERROR((('System Detail - Commercial'!X187*'System Detail - Commercial'!$N187)+('System Detail - Commercial'!AV187*'System Detail - Commercial'!$AL187))/SUM('System Detail - Commercial'!$N187+'System Detail - Commercial'!$AL187),\"\")","v":109.18779656606213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q187:R187)*(1-Controls!$C$28))+(SUM(S187:T187)*Controls!$C$28))","v":56.296914380971835}]
[null,2034,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C188&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C188&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B188&C188,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B188,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C188,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.41026233641292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B188,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C188,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":34.55976369734163},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B188),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D188),O188*E188*(1/(1-F188))*H188*(1-L188)-J188)","v":40.367313190797546},{"$f":"IF(Controls!$C$42=1,Q188*$D188,0)","v":1.1213015363537733},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B188),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D188),P188*E188*(1/(1-F188))*I188*(1-M188)-K188)","v":33.324957408313438},{"$f":"IF(Controls!$C$42=1,S188*$D188,0)","v":0.92568276130362981},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B188)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B188),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B188&'System Detail - Commercial'!C188,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.6594279745661202},{"$f":"IF(B188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B188)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B188&'System Detail - Commercial'!C188,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.0572818110864687E-2},44.178615519828305,36.940640962294047,null,2034,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C188&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C188&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B188,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z188&AA188,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B188,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C188,'Long Term Regional Prices'!$A$4:$M$4,0))","v":39.537032547945849},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B188,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C188,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.239516529666339},{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B188),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D188),AM188*AC188*(1/(1-AD188))*AF188*(1-AJ188)-AH188)","v":35.650208855700612},0.99027234664562525,{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B188),0)),Hourly!$B$11:$B$8772,$C188,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D188),AN188*AC188*(1/(1-AD188))*AG188*(1-AK188)-AI188)","v":34.111949733550034},0.947543411261071,{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z188)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z188),0)),Hourly!$B$11:$B$8772,$AA188,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z188&'System Detail - Commercial'!AA188,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.1971935096256834},{"$f":"IF(Z188<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z188)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA188,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z188&'System Detail - Commercial'!AA188,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.1833072632785961E-2},39.859507784604709,38.278519727069579,null,2034,4,{"$f":"IFERROR((('System Detail - Commercial'!Q188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AO188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":37.746699671299254},{"$f":"IFERROR((('System Detail - Commercial'!R188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AP188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":1.0485075420714689},{"$f":"IFERROR((('System Detail - Commercial'!S188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AQ188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":33.762175366778216},{"$f":"IFERROR((('System Detail - Commercial'!T188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AR188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":0.93782756683554158},{"$f":"IFERROR((('System Detail - Commercial'!U188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AS188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":2.9581866051547663},{"$f":"IFERROR((('System Detail - Commercial'!V188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AT188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":2.5717403956376502E-2},{"$f":"IFERROR((('System Detail - Commercial'!W188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AU188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":41.779111222481859},{"$f":"IFERROR((('System Detail - Commercial'!X188*'System Detail - Commercial'!$N188)+('System Detail - Commercial'!AV188*'System Detail - Commercial'!$AL188))/SUM('System Detail - Commercial'!$N188+'System Detail - Commercial'!$AL188),\"\")","v":37.683906942724896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q188:R188)*(1-Controls!$C$28))+(SUM(S188:T188)*Controls!$C$28))","v":41.488614727151322}]
[null,2034,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C189&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C189&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B189&C189,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B189,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C189,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.094488937399355},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B189,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C189,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.582395921673758},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B189),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D189),O189*E189*(1/(1-F189))*H189*(1-L189)-J189)","v":45.439067427938809},{"$f":"IF(Controls!$C$42=1,Q189*$D189,0)","v":1.2621820004866129},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B189),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D189),P189*E189*(1/(1-F189))*I189*(1-M189)-K189)","v":36.688773212398019},{"$f":"IF(Controls!$C$42=1,S189*$D189,0)","v":1.0191210293226916},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B189)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B189),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B189&'System Detail - Commercial'!C189,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B189)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B189&'System Detail - Commercial'!C189,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},46.70124942842542,37.707894241720709,null,2034,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C189&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C189&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B189,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z189&AA189,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B189,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C189,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.760014717677059},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B189,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C189,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":35.10225219240224},{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B189),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D189),AM189*AC189*(1/(1-AD189))*AF189*(1-AJ189)-AH189)","v":38.900461105512406},1.0805561072720844,{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B189),0)),Hourly!$B$11:$B$8772,$C189,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D189),AN189*AC189*(1/(1-AD189))*AG189*(1-AK189)-AI189)","v":33.41531085895609},0.92819255090844222,{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z189)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z189),0)),Hourly!$B$11:$B$8772,$AA189,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z189&'System Detail - Commercial'!AA189,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z189<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z189)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA189,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z189&'System Detail - Commercial'!AA189,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},39.981017212784494,34.343503409864532,null,2034,5,{"$f":"IFERROR((('System Detail - Commercial'!Q189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AO189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":41.993995279563613},{"$f":"IFERROR((('System Detail - Commercial'!R189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AP189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":1.1664866373950871},{"$f":"IFERROR((('System Detail - Commercial'!S189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AQ189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":34.964045735853347},{"$f":"IFERROR((('System Detail - Commercial'!T189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AR189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":0.97121247617970008},{"$f":"IFERROR((('System Detail - Commercial'!U189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AS189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AT189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AU189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":43.160481916958695},{"$f":"IFERROR((('System Detail - Commercial'!X189*'System Detail - Commercial'!$N189)+('System Detail - Commercial'!AV189*'System Detail - Commercial'!$AL189))/SUM('System Detail - Commercial'!$N189+'System Detail - Commercial'!$AL189),\"\")","v":35.935258212033041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q189:R189)*(1-Controls!$C$28))+(SUM(S189:T189)*Controls!$C$28))","v":46.70124942842542}]
[null,2034,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C190&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C190&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B190&C190,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B190,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C190,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.573972780478258},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B190,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C190,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.904338365237685},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B190),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D190),O190*E190*(1/(1-F190))*H190*(1-L190)-J190)","v":49.279897374608737},{"$f":"IF(Controls!$C$42=1,Q190*$D190,0)","v":1.3688705110574964},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B190),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D190),P190*E190*(1/(1-F190))*I190*(1-M190)-K190)","v":43.079648737344272},{"$f":"IF(Controls!$C$42=1,S190*$D190,0)","v":1.1966433358209501},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B190)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B190),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B190&'System Detail - Commercial'!C190,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B190)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B190&'System Detail - Commercial'!C190,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},50.648767885666231,44.276292073165223,null,2034,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C190&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C190&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B190,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z190&AA190,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B190,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C190,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.07435364957675},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B190,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C190,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.817464024312443},{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B190),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D190),AM190*AC190*(1/(1-AD190))*AF190*(1-AJ190)-AH190)","v":42.577331256323717},1.1826902307296232,{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B190),0)),Hourly!$B$11:$B$8772,$C190,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D190),AN190*AC190*(1/(1-AD190))*AG190*(1-AK190)-AI190)","v":41.534706557029395},1.1537287620375323,{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z190)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z190),0)),Hourly!$B$11:$B$8772,$AA190,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z190&'System Detail - Commercial'!AA190,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z190<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z190)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA190,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z190&'System Detail - Commercial'!AA190,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},43.760021487053343,42.688435319066926,null,2034,6,{"$f":"IFERROR((('System Detail - Commercial'!Q190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AO190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":45.854141358596394},{"$f":"IFERROR((('System Detail - Commercial'!R190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AP190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":1.2737117011121388},{"$f":"IFERROR((('System Detail - Commercial'!S190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AQ190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":42.29001162296111},{"$f":"IFERROR((('System Detail - Commercial'!T190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AR190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":1.1747092203316476},{"$f":"IFERROR((('System Detail - Commercial'!U190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AS190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AT190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AU190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":47.127853059708528},{"$f":"IFERROR((('System Detail - Commercial'!X190*'System Detail - Commercial'!$N190)+('System Detail - Commercial'!AV190*'System Detail - Commercial'!$AL190))/SUM('System Detail - Commercial'!$N190+'System Detail - Commercial'!$AL190),\"\")","v":43.46472084329276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q190:R190)*(1-Controls!$C$28))+(SUM(S190:T190)*Controls!$C$28))","v":50.648767885666231}]
[null,2034,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C191&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C191&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B191&C191,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B191,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C191,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.733371722623751},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B191,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C191,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.658003316270502},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B191),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D191),O191*E191*(1/(1-F191))*H191*(1-L191)-J191)","v":59.914137612763241},{"$f":"IF(Controls!$C$42=1,Q191*$D191,0)","v":1.6642627225885847},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B191),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D191),P191*E191*(1/(1-F191))*I191*(1-M191)-K191)","v":57.506374113963318},{"$f":"IF(Controls!$C$42=1,S191*$D191,0)","v":1.5973811618163813},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B191)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B191),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B191&'System Detail - Commercial'!C191,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B191)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B191&'System Detail - Commercial'!C191,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},61.578400335351823,59.103755275779697,null,2034,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C191&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C191&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B191,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z191&AA191,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B191,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C191,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.643523103292715},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B191,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C191,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.08334108204722},{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B191),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D191),AM191*AC191*(1/(1-AD191))*AF191*(1-AJ191)-AH191)","v":42.969280385936969},1.1935775830567543,{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B191),0)),Hourly!$B$11:$B$8772,$C191,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D191),AN191*AC191*(1/(1-AD191))*AG191*(1-AK191)-AI191)","v":45.295299424794663},1.2581884901421889,{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z191)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z191),0)),Hourly!$B$11:$B$8772,$AA191,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z191&'System Detail - Commercial'!AA191,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z191<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z191)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA191,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z191&'System Detail - Commercial'!AA191,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},44.16285796899372,46.553487914936852,null,2034,7,{"$f":"IFERROR((('System Detail - Commercial'!Q191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AO191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":50.257391021131063},{"$f":"IFERROR((('System Detail - Commercial'!R191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AP191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":1.3960228043607672},{"$f":"IFERROR((('System Detail - Commercial'!S191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AQ191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":50.547374559920961},{"$f":"IFERROR((('System Detail - Commercial'!T191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AR191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":1.4040778112923793},{"$f":"IFERROR((('System Detail - Commercial'!U191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AS191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AT191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AU191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":51.653413825491825},{"$f":"IFERROR((('System Detail - Commercial'!X191*'System Detail - Commercial'!$N191)+('System Detail - Commercial'!AV191*'System Detail - Commercial'!$AL191))/SUM('System Detail - Commercial'!$N191+'System Detail - Commercial'!$AL191),\"\")","v":51.951452371213357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q191:R191)*(1-Controls!$C$28))+(SUM(S191:T191)*Controls!$C$28))","v":61.578400335351823}]
[null,2034,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C192&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C192&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B192&C192,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B192,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C192,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.3974047663825},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B192,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C192,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.484158980839283},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B192),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D192),O192*E192*(1/(1-F192))*H192*(1-L192)-J192)","v":57.026976521833177},{"$f":"IF(Controls!$C$42=1,Q192*$D192,0)","v":1.5840647130837378},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B192),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D192),P192*E192*(1/(1-F192))*I192*(1-M192)-K192)","v":55.922446113535671},{"$f":"IF(Controls!$C$42=1,S192*$D192,0)","v":1.5533836608690514},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B192)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B192),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B192&'System Detail - Commercial'!C192,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B192)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B192&'System Detail - Commercial'!C192,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},58.611041234916918,57.475829774404723,null,2034,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C192&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C192&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B192,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z192&AA192,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B192,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C192,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.241646594410923},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B192,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C192,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.409523968647157},{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B192),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D192),AM192*AC192*(1/(1-AD192))*AF192*(1-AJ192)-AH192)","v":45.926746858665638},1.2757284976819423,{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B192),0)),Hourly!$B$11:$B$8772,$C192,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D192),AN192*AC192*(1/(1-AD192))*AG192*(1-AK192)-AI192)","v":50.533624314821836},1.4036958643720574,{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z192)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z192),0)),Hourly!$B$11:$B$8772,$AA192,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z192&'System Detail - Commercial'!AA192,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z192<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z192)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA192,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z192&'System Detail - Commercial'!AA192,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},47.202475356347577,51.93732017919389,null,2034,8,{"$f":"IFERROR((('System Detail - Commercial'!Q192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AO192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":51.417183036146348},{"$f":"IFERROR((('System Detail - Commercial'!R192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AP192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":1.4282388837946582},{"$f":"IFERROR((('System Detail - Commercial'!S192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AQ192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":53.199063053970612},{"$f":"IFERROR((('System Detail - Commercial'!T192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AR192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":1.477734989521108},{"$f":"IFERROR((('System Detail - Commercial'!U192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AS192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AT192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AU192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":52.845421919941018},{"$f":"IFERROR((('System Detail - Commercial'!X192*'System Detail - Commercial'!$N192)+('System Detail - Commercial'!AV192*'System Detail - Commercial'!$AL192))/SUM('System Detail - Commercial'!$N192+'System Detail - Commercial'!$AL192),\"\")","v":54.676798043491722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q192:R192)*(1-Controls!$C$28))+(SUM(S192:T192)*Controls!$C$28))","v":58.611041234916918}]
[null,2034,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C193&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C193&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B193&C193,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B193,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C193,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.145260808018044},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B193,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C193,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.359987454415581},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B193),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D193),O193*E193*(1/(1-F193))*H193*(1-L193)-J193)","v":48.708375764548549},{"$f":"IF(Controls!$C$42=1,Q193*$D193,0)","v":1.3529950908532613},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B193),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D193),P193*E193*(1/(1-F193))*I193*(1-M193)-K193)","v":41.10530622458991},{"$f":"IF(Controls!$C$42=1,S193*$D193,0)","v":1.1418011103209207},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B193)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B193),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B193&'System Detail - Commercial'!C193,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B193)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B193&'System Detail - Commercial'!C193,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},50.061370855401812,42.247107334910829,null,2034,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C193&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C193&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B193,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z193&AA193,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B193,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C193,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.695055671139087},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B193,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C193,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.03994861827109},{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B193),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D193),AM193*AC193*(1/(1-AD193))*AF193*(1-AJ193)-AH193)","v":41.942171416472078},1.1650471019712243,{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B193),0)),Hourly!$B$11:$B$8772,$C193,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D193),AN193*AC193*(1/(1-AD193))*AG193*(1-AK193)-AI193)","v":40.393971417466418},1.1220420342506481,{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z193)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z193),0)),Hourly!$B$11:$B$8772,$AA193,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z193&'System Detail - Commercial'!AA193,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z193<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z193)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA193,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z193&'System Detail - Commercial'!AA193,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},43.107218518443304,41.516013451717065,null,2034,9,{"$f":"IFERROR((('System Detail - Commercial'!Q193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AO193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":44.949373348950502},{"$f":"IFERROR((('System Detail - Commercial'!R193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AP193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":1.2485795414743519},{"$f":"IFERROR((('System Detail - Commercial'!S193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AQ193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":40.710120220632419},{"$f":"IFERROR((('System Detail - Commercial'!T193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AR193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":1.1308238458374358},{"$f":"IFERROR((('System Detail - Commercial'!U193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AS193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AT193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AU193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":46.197952890424858},{"$f":"IFERROR((('System Detail - Commercial'!X193*'System Detail - Commercial'!$N193)+('System Detail - Commercial'!AV193*'System Detail - Commercial'!$AL193))/SUM('System Detail - Commercial'!$N193+'System Detail - Commercial'!$AL193),\"\")","v":41.840944066469852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q193:R193)*(1-Controls!$C$28))+(SUM(S193:T193)*Controls!$C$28))","v":50.061370855401812}]
[null,2034,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C194&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C194&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B194&C194,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B194,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C194,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.872557046491842},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B194,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C194,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.822944459527427},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B194),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D194),O194*E194*(1/(1-F194))*H194*(1-L194)-J194)","v":48.869791892724265},{"$f":"IF(Controls!$C$42=1,Q194*$D194,0)","v":1.3574788213324296},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B194),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D194),P194*E194*(1/(1-F194))*I194*(1-M194)-K194)","v":39.595161849841475},{"$f":"IF(Controls!$C$42=1,S194*$D194,0)","v":1.0998531312835778},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B194)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B194),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B194&'System Detail - Commercial'!C194,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B194)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B194&'System Detail - Commercial'!C194,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},50.227270714056694,40.695014981125055,null,2034,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C194&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C194&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B194,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z194&AA194,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B194,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C194,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.447753642694202},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B194,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C194,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.677263505171425},{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B194),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D194),AM194*AC194*(1/(1-AD194))*AF194*(1-AJ194)-AH194)","v":38.593442888403004},1.0720279201988894,{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B194),0)),Hourly!$B$11:$B$8772,$C194,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D194),AN194*AC194*(1/(1-AD194))*AG194*(1-AK194)-AI194)","v":35.430523111224218},0.98417003407327008,{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z194)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z194),0)),Hourly!$B$11:$B$8772,$AA194,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z194&'System Detail - Commercial'!AA194,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z194<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z194)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA194,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z194&'System Detail - Commercial'!AA194,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},39.665470808601896,36.414693145297491,null,2034,10,{"$f":"IFERROR((('System Detail - Commercial'!Q194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AO194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":43.455371449587254},{"$f":"IFERROR((('System Detail - Commercial'!R194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AP194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":1.2070799594448656},{"$f":"IFERROR((('System Detail - Commercial'!S194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AQ194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":37.400889826268944},{"$f":"IFERROR((('System Detail - Commercial'!T194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AR194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":1.0389018220007276},{"$f":"IFERROR((('System Detail - Commercial'!U194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AS194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AT194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AU194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":44.662451409032116},{"$f":"IFERROR((('System Detail - Commercial'!X194*'System Detail - Commercial'!$N194)+('System Detail - Commercial'!AV194*'System Detail - Commercial'!$AL194))/SUM('System Detail - Commercial'!$N194+'System Detail - Commercial'!$AL194),\"\")","v":38.439791648269676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q194:R194)*(1-Controls!$C$28))+(SUM(S194:T194)*Controls!$C$28))","v":50.227270714056694}]
[null,2034,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C195&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C195&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B195&C195,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B195,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C195,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.994332811352429},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B195,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C195,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.903181250674571},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B195),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D195),O195*E195*(1/(1-F195))*H195*(1-L195)-J195)","v":57.992027625331488},{"$f":"IF(Controls!$C$42=1,Q195*$D195,0)","v":1.6108713841122977},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B195),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D195),P195*E195*(1/(1-F195))*I195*(1-M195)-K195)","v":49.005825589188731},{"$f":"IF(Controls!$C$42=1,S195*$D195,0)","v":1.3612574922615679},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B195)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B195),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B195&'System Detail - Commercial'!C195,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":25.694975567926818},{"$f":"IF(B195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B195)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B195&'System Detail - Commercial'!C195,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.7357776513116669},87.033652228682271,77.797836300688786,null,2034,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C195&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C195&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B195,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z195&AA195,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B195,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C195,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.112987129990692},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B195,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C195,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.112287592392413},{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B195),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D195),AM195*AC195*(1/(1-AD195))*AF195*(1-AJ195)-AH195)","v":54.266512576235797},1.5073860288072432,{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B195),0)),Hourly!$B$11:$B$8772,$C195,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D195),AN195*AC195*(1/(1-AD195))*AG195*(1-AK195)-AI195)","v":43.999858128468574},1.2222044178567513,{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z195)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z195),0)),Hourly!$B$11:$B$8772,$AA195,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z195&'System Detail - Commercial'!AA195,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.413193038123325},{"$f":"IF(Z195<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z195)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA195,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z195&'System Detail - Commercial'!AA195,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.21072450477935237},66.397816147945719,55.845980089228,null,2034,11,{"$f":"IFERROR((('System Detail - Commercial'!Q195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AO195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":56.005086265813787},{"$f":"IFERROR((('System Detail - Commercial'!R195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AP195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":1.5556791946162687},{"$f":"IFERROR((('System Detail - Commercial'!S195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AQ195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":46.335976276804651},{"$f":"IFERROR((('System Detail - Commercial'!T195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AR195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":1.2870958525789988},{"$f":"IFERROR((('System Detail - Commercial'!U195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AS195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":17.544691552031622},{"$f":"IFERROR((('System Detail - Commercial'!V195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AT195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":0.92241597316109925},{"$f":"IFERROR((('System Detail - Commercial'!W195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AU195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":76.027872985622778},{"$f":"IFERROR((('System Detail - Commercial'!X195*'System Detail - Commercial'!$N195)+('System Detail - Commercial'!AV195*'System Detail - Commercial'!$AL195))/SUM('System Detail - Commercial'!$N195+'System Detail - Commercial'!$AL195),\"\")","v":66.09017965457636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q195:R195)*(1-Controls!$C$28))+(SUM(S195:T195)*Controls!$C$28))","v":59.602899009443789}]
[null,2034,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C196&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C196&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B196&C196,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B196,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C196,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.957328514570278},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B196,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C196,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.703675615937037},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B196),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D196),O196*E196*(1/(1-F196))*H196*(1-L196)-J196)","v":67.053705912339268},{"$f":"IF(Controls!$C$42=1,Q196*$D196,0)","v":1.8625818147059743},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B196),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D196),P196*E196*(1/(1-F196))*I196*(1-M196)-K196)","v":51.83059969021626},{"$f":"IF(Controls!$C$42=1,S196*$D196,0)","v":1.4397225494815908},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B196)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B196),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B196&'System Detail - Commercial'!C196,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":171.75625051187231},{"$f":"IF(B196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B196)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B196&'System Detail - Commercial'!C196,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":15.797886901837554},256.47042514075508,240.82445965340773,null,2034,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C196&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C196&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.66595516766866},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B196,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.237076039829052},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z196&AA196,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B196,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C196,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.966852128860261},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B196,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C196,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.578022731038907},{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B196),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D196),AM196*AC196*(1/(1-AD196))*AF196*(1-AJ196)-AH196)","v":63.087208456997232},1.7524025796006695,{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B196),0)),Hourly!$B$11:$B$8772,$C196,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D196),AN196*AC196*(1/(1-AD196))*AG196*(1-AK196)-AI196)","v":43.776672210994931},1.2160048793595304,{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z196)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z196),0)),Hourly!$B$11:$B$8772,$AA196,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z196&'System Detail - Commercial'!AA196,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":112.08365119547024},{"$f":"IF(Z196<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z196)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA196,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z196&'System Detail - Commercial'!AA196,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.259741602225496},187.18300383429363,167.33606988805019,null,2034,12,{"$f":"IFERROR((('System Detail - Commercial'!Q196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AO196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":64.793228867897042},{"$f":"IFERROR((('System Detail - Commercial'!R196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AP196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":1.7997914979255318},{"$f":"IFERROR((('System Detail - Commercial'!S196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AQ196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":47.240727040767545},{"$f":"IFERROR((('System Detail - Commercial'!T196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AR196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":1.3122275331754703},{"$f":"IFERROR((('System Detail - Commercial'!U196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AS196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":137.74928531005176},{"$f":"IFERROR((('System Detail - Commercial'!V196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AT196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":12.641739580553264},{"$f":"IFERROR((('System Detail - Commercial'!W196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AU196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":216.98404525642761},{"$f":"IFERROR((('System Detail - Commercial'!X196*'System Detail - Commercial'!$N196)+('System Detail - Commercial'!AV196*'System Detail - Commercial'!$AL196))/SUM('System Detail - Commercial'!$N196+'System Detail - Commercial'!$AL196),\"\")","v":198.94397946454805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q196:R196)*(1-Controls!$C$28))+(SUM(S196:T196)*Controls!$C$28))","v":68.916287727045244}]
[null,2035,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C197&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C197&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B197&C197,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B197,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C197,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.174197207802607},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B197,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C197,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.790555263805494},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B197),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D197),O197*E197*(1/(1-F197))*H197*(1-L197)-J197)","v":83.20899412607919},{"$f":"IF(Controls!$C$42=1,Q197*$D197,0)","v":2.311334730429734},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B197),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D197),P197*E197*(1/(1-F197))*I197*(1-M197)-K197)","v":64.784441693642066},{"$f":"IF(Controls!$C$42=1,S197*$D197,0)","v":1.7995474125204483},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B197)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B197),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B197&'System Detail - Commercial'!C197,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":350.45077745712786},{"$f":"IF(B197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B197)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B197&'System Detail - Commercial'!C197,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":37.807050536115881},473.77815684975263,454.84181709940623,null,2035,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C197&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C197&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B197,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z197&AA197,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B197,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C197,'Long Term Regional Prices'!$A$4:$M$4,0))","v":74.939642073678101},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B197,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C197,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.672098402778154},{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B197),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D197),AM197*AC197*(1/(1-AD197))*AF197*(1-AJ197)-AH197)","v":78.721606172556505},2.1866864789417586,{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B197),0)),Hourly!$B$11:$B$8772,$C197,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D197),AN197*AC197*(1/(1-AD197))*AG197*(1-AK197)-AI197)","v":50.204422470517819},1.3945514724219699,{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z197)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z197),0)),Hourly!$B$11:$B$8772,$AA197,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z197&'System Detail - Commercial'!AA197,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":146.3309740091693},{"$f":"IF(Z197<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z197)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA197,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z197&'System Detail - Commercial'!AA197,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.438591611023956},242.67785827169152,213.36853956313306,null,2035,1,{"$f":"IFERROR((('System Detail - Commercial'!Q197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AO197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":80.844671440889826},{"$f":"IFERROR((('System Detail - Commercial'!R197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AP197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":2.2456598452371446},{"$f":"IFERROR((('System Detail - Commercial'!S197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AQ197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":57.102496081458327},{"$f":"IFERROR((('System Detail - Commercial'!T197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AR197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":1.5861624548341531},{"$f":"IFERROR((('System Detail - Commercial'!U197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AS197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":242.90378424261206},{"$f":"IFERROR((('System Detail - Commercial'!V197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AT197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":26.021518414293251},{"$f":"IFERROR((('System Detail - Commercial'!W197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AU197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":352.01563394303224},{"$f":"IFERROR((('System Detail - Commercial'!X197*'System Detail - Commercial'!$N197)+('System Detail - Commercial'!AV197*'System Detail - Commercial'!$AL197))/SUM('System Detail - Commercial'!$N197+'System Detail - Commercial'!$AL197),\"\")","v":327.61396119319778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q197:R197)*(1-Controls!$C$28))+(SUM(S197:T197)*Controls!$C$28))","v":85.520328856508925}]
[null,2035,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C198&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C198&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B198&C198,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B198,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C198,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.792174814199896},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B198,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C198,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.920655708124706},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B198),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D198),O198*E198*(1/(1-F198))*H198*(1-L198)-J198)","v":76.604432504337794},{"$f":"IF(Controls!$C$42=1,Q198*$D198,0)","v":2.1278767663487836},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B198),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D198),P198*E198*(1/(1-F198))*I198*(1-M198)-K198)","v":55.95738628731835},{"$f":"IF(Controls!$C$42=1,S198*$D198,0)","v":1.5543542102429422},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B198)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B198),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B198&'System Detail - Commercial'!C198,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":236.9993828828274},{"$f":"IF(B198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B198)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B198&'System Detail - Commercial'!C198,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":19.847519584286093},{"$f":"Q198+R198+U198+V198","v":335.57921173780005},{"$f":"S198+T198+U198+V198","v":314.3586429646748},null,2035,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C198&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C198&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B198,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z198&AA198,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B198,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C198,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.005831543546307},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B198,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C198,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.817953421690284},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B198),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D198),AM198*AC198*(1/(1-AD198))*AF198*(1-AJ198)-AH198)","v":66.896886878504873},{"$f":"AO198*$D198","v":1.8582257798433888},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B198),0)),Hourly!$B$11:$B$8772,$C198,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D198),AN198*AC198*(1/(1-AD198))*AG198*(1-AK198)-AI198)","v":45.431761745938012},{"$f":"AQ198*D198","v":1.2619790671773563},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z198)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z198),0)),Hourly!$B$11:$B$8772,$AA198,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z198&'System Detail - Commercial'!AA198,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":155.19315502232035},{"$f":"IF(Z198<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z198)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA198,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z198&'System Detail - Commercial'!AA198,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.463321551991349},{"$f":"AO198+AP198+AS198+AT198","v":238.41158923265996},{"$f":"AQ198+AR198+AS198+AT198","v":216.35021738742708},null,2035,2,{"$f":"IFERROR((('System Detail - Commercial'!Q198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AO198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":71.519527652711034},{"$f":"IFERROR((('System Detail - Commercial'!R198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AP198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":1.9866310115126244},{"$f":"IFERROR((('System Detail - Commercial'!S198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AQ198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":50.443963908500074},{"$f":"IFERROR((('System Detail - Commercial'!T198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AR198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":1.4012053257800163},{"$f":"IFERROR((('System Detail - Commercial'!U198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AS198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":194.14850162256184},{"$f":"IFERROR((('System Detail - Commercial'!V198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AT198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":17.027225376893607},{"$f":"IFERROR((('System Detail - Commercial'!W198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AU198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":284.68188566367905},{"$f":"IFERROR((('System Detail - Commercial'!X198*'System Detail - Commercial'!$N198)+('System Detail - Commercial'!AV198*'System Detail - Commercial'!$AL198))/SUM('System Detail - Commercial'!$N198+'System Detail - Commercial'!$AL198),\"\")","v":263.02089623373553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q198:R198)*(1-Controls!$C$28))+(SUM(S198:T198)*Controls!$C$28))","v":78.732309270686571}]
[null,2035,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C199&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C199&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B199&C199,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B199,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C199,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.54634612817545},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B199,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C199,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.797399516958613},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B199),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D199),O199*E199*(1/(1-F199))*H199*(1-L199)-J199)","v":58.920684874049812},{"$f":"IF(Controls!$C$42=1,Q199*$D199,0)","v":1.63666712619729},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B199),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D199),P199*E199*(1/(1-F199))*I199*(1-M199)-K199)","v":47.821221560913948},{"$f":"IF(Controls!$C$42=1,S199*$D199,0)","v":1.3283521980549127},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B199)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B199),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B199&'System Detail - Commercial'!C199,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":104.35738079576123},{"$f":"IF(B199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B199)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B199&'System Detail - Commercial'!C199,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.151119589741013},175.06585238574934,163.6580741444711,null,2035,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C199&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C199&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B199,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z199&AA199,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B199,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C199,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.569097752222063},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B199,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C199,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.72166775601611},{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B199),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D199),AM199*AC199*(1/(1-AD199))*AF199*(1-AJ199)-AH199)","v":50.258971821514479},1.3960667149844499,{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B199),0)),Hourly!$B$11:$B$8772,$C199,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D199),AN199*AC199*(1/(1-AD199))*AG199*(1-AK199)-AI199)","v":41.179574291739314},1.1438640887857752,{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z199)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z199),0)),Hourly!$B$11:$B$8772,$AA199,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z199&'System Detail - Commercial'!AA199,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.916561099510538},{"$f":"IF(Z199<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z199)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA199,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z199&'System Detail - Commercial'!AA199,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.2552251645516188},73.826824800561084,64.495224644587253,null,2035,3,{"$f":"IFERROR((('System Detail - Commercial'!Q199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AO199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":54.356986599058075},{"$f":"IFERROR((('System Detail - Commercial'!R199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AP199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":1.5098991676012774},{"$f":"IFERROR((('System Detail - Commercial'!S199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AQ199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":44.321859021241288},{"$f":"IFERROR((('System Detail - Commercial'!T199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AR199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":1.2311487856442918},{"$f":"IFERROR((('System Detail - Commercial'!U199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AS199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":60.393938160102259},{"$f":"IFERROR((('System Detail - Commercial'!V199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AT199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":5.4640354302326228},{"$f":"IFERROR((('System Detail - Commercial'!W199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AU199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":121.72485935699423},{"$f":"IFERROR((('System Detail - Commercial'!X199*'System Detail - Commercial'!$N199)+('System Detail - Commercial'!AV199*'System Detail - Commercial'!$AL199))/SUM('System Detail - Commercial'!$N199+'System Detail - Commercial'!$AL199),\"\")","v":111.41098139722047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q199:R199)*(1-Controls!$C$28))+(SUM(S199:T199)*Controls!$C$28))","v":60.5573520002471}]
[null,2035,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C200&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C200&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B200&C200,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B200,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C200,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.008311503808649},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B200,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C200,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.694110381347542},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B200),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D200),O200*E200*(1/(1-F200))*H200*(1-L200)-J200)","v":44.563418589564783},{"$f":"IF(Controls!$C$42=1,Q200*$D200,0)","v":1.2378586975426105},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B200),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D200),P200*E200*(1/(1-F200))*I200*(1-M200)-K200)","v":35.912896756885878},{"$f":"IF(Controls!$C$42=1,S200*$D200,0)","v":0.99756915002187108},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B200)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B200),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B200&'System Detail - Commercial'!C200,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.7232229032650328},{"$f":"IF(B200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B200)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B200&'System Detail - Commercial'!C200,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.1184560873322876E-2},48.555684751245749,39.664873371046106,null,2035,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C200&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C200&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B200,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z200&AA200,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B200,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C200,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.493942260530595},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B200,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C200,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.557090075567018},{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B200),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D200),AM200*AC200*(1/(1-AD200))*AF200*(1-AJ200)-AH200)","v":39.072247480051367},1.0853278968827711,{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B200),0)),Hourly!$B$11:$B$8772,$C200,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D200),AN200*AC200*(1/(1-AD200))*AG200*(1-AK200)-AI200)","v":36.926251477223232},1.0257175729653296,{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z200)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z200),0)),Hourly!$B$11:$B$8772,$AA200,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z200&'System Detail - Commercial'!AA200,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.2738884733298508},{"$f":"IF(Z200<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z200)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA200,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z200&'System Detail - Commercial'!AA200,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.2269938613439028E-2},43.453733788877429,41.248127462131848,null,2035,4,{"$f":"IFERROR((('System Detail - Commercial'!Q200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AO200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":41.634793997824289},{"$f":"IFERROR((('System Detail - Commercial'!R200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AP200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":1.156508937190696},{"$f":"IFERROR((('System Detail - Commercial'!S200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AQ200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":36.453352607732469},{"$f":"IFERROR((('System Detail - Commercial'!T200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AR200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":1.0125816422583822},{"$f":"IFERROR((('System Detail - Commercial'!U200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AS200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":3.0169112072996023},{"$f":"IFERROR((('System Detail - Commercial'!V200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AT200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":2.643009566805149E-2},{"$f":"IFERROR((('System Detail - Commercial'!W200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AU200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":45.834644237982644},{"$f":"IFERROR((('System Detail - Commercial'!X200*'System Detail - Commercial'!$N200)+('System Detail - Commercial'!AV200*'System Detail - Commercial'!$AL200))/SUM('System Detail - Commercial'!$N200+'System Detail - Commercial'!$AL200),\"\")","v":40.509275552958499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q200:R200)*(1-Controls!$C$28))+(SUM(S200:T200)*Controls!$C$28))","v":45.801277287107396}]
[null,2035,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C201&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C201&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B201&C201,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B201,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C201,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.290803481636601},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B201,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C201,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.465129277165403},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B201),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D201),O201*E201*(1/(1-F201))*H201*(1-L201)-J201)","v":40.806099486320825},{"$f":"IF(Controls!$C$42=1,Q201*$D201,0)","v":1.1334899063098245},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B201),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D201),P201*E201*(1/(1-F201))*I201*(1-M201)-K201)","v":35.191369356078738},{"$f":"IF(Controls!$C$42=1,S201*$D201,0)","v":0.97752694956076069},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B201)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B201),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B201&'System Detail - Commercial'!C201,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B201)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B201&'System Detail - Commercial'!C201,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},41.939589392630651,36.1688963056395,null,2035,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C201&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C201&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B201,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z201&AA201,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B201,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C201,'Long Term Regional Prices'!$A$4:$M$4,0))","v":32.214341192145632},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B201,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C201,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":36.040558744076336},{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B201),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D201),AM201*AC201*(1/(1-AD201))*AF201*(1-AJ201)-AH201)","v":26.312877002150799},0.73090495938990752,{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B201),0)),Hourly!$B$11:$B$8772,$C201,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D201),AN201*AC201*(1/(1-AD201))*AG201*(1-AK201)-AI201)","v":34.47979743861783},0.95776128716693532,{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z201)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z201),0)),Hourly!$B$11:$B$8772,$AA201,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z201&'System Detail - Commercial'!AA201,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z201<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z201)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA201,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z201&'System Detail - Commercial'!AA201,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},27.043781961540706,35.437558725784768,null,2035,5,{"$f":"IFERROR((('System Detail - Commercial'!Q201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AO201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":33.169885489285008},{"$f":"IFERROR((('System Detail - Commercial'!R201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AP201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":0.92137525685739508},{"$f":"IFERROR((('System Detail - Commercial'!S201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AQ201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":34.81645511999718},{"$f":"IFERROR((('System Detail - Commercial'!T201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AR201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":0.96711278335326134},{"$f":"IFERROR((('System Detail - Commercial'!U201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AS201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AT201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AU201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":34.091260746142403},{"$f":"IFERROR((('System Detail - Commercial'!X201*'System Detail - Commercial'!$N201)+('System Detail - Commercial'!AV201*'System Detail - Commercial'!$AL201))/SUM('System Detail - Commercial'!$N201+'System Detail - Commercial'!$AL201),\"\")","v":35.783567903350452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q201:R201)*(1-Controls!$C$28))+(SUM(S201:T201)*Controls!$C$28))","v":41.939589392630651}]
[null,2035,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C202&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C202&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B202&C202,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B202,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C202,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.037441863149176},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B202,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C202,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.395052817653742},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B202),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D202),O202*E202*(1/(1-F202))*H202*(1-L202)-J202)","v":50.892644461669889},{"$f":"IF(Controls!$C$42=1,Q202*$D202,0)","v":1.4136685331087631},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B202),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D202),P202*E202*(1/(1-F202))*I202*(1-M202)-K202)","v":44.829771575710311},{"$f":"IF(Controls!$C$42=1,S202*$D202,0)","v":1.2452573076796229},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B202)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B202),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B202&'System Detail - Commercial'!C202,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B202)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B202&'System Detail - Commercial'!C202,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},52.306312994778651,46.075028883389933,null,2035,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C202&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C202&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B202,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z202&AA202,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B202,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C202,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.864048760387},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B202,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C202,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.313508124955149},{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B202),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D202),AM202*AC202*(1/(1-AD202))*AF202*(1-AJ202)-AH202)","v":43.390378899436953},1.2052746313074529,{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B202),0)),Hourly!$B$11:$B$8772,$C202,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D202),AN202*AC202*(1/(1-AD202))*AG202*(1-AK202)-AI202)","v":43.284501434622833},1.202333623978078,{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z202)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z202),0)),Hourly!$B$11:$B$8772,$AA202,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z202&'System Detail - Commercial'!AA202,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z202<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z202)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA202,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z202&'System Detail - Commercial'!AA202,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},44.595653530744407,44.48683505860091,null,2035,6,{"$f":"IFERROR((('System Detail - Commercial'!Q202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AO202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":46.891436161812329},{"$f":"IFERROR((('System Detail - Commercial'!R202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AP202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":1.3025251188147311},{"$f":"IFERROR((('System Detail - Commercial'!S202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AQ202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":44.00562750046366},{"$f":"IFERROR((('System Detail - Commercial'!T202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AR202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":1.2223646763721323},{"$f":"IFERROR((('System Detail - Commercial'!U202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AS202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AT202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AU202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":48.19396128062705},{"$f":"IFERROR((('System Detail - Commercial'!X202*'System Detail - Commercial'!$N202)+('System Detail - Commercial'!AV202*'System Detail - Commercial'!$AL202))/SUM('System Detail - Commercial'!$N202+'System Detail - Commercial'!$AL202),\"\")","v":45.227992176835791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q202:R202)*(1-Controls!$C$28))+(SUM(S202:T202)*Controls!$C$28))","v":52.306312994778651}]
[null,2035,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C203&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C203&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B203&C203,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B203,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C203,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.582764620204358},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B203,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C203,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.652334709543091},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B203),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D203),O203*E203*(1/(1-F203))*H203*(1-L203)-J203)","v":59.619973172772305},{"$f":"IF(Controls!$C$42=1,Q203*$D203,0)","v":1.6560915808298193},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B203),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D203),P203*E203*(1/(1-F203))*I203*(1-M203)-K203)","v":58.636383519132856},{"$f":"IF(Controls!$C$42=1,S203*$D203,0)","v":1.628769955916249},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B203)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B203),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B203&'System Detail - Commercial'!C203,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B203)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B203&'System Detail - Commercial'!C203,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},61.276064753602121,60.265153475049104,null,2035,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C203&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C203&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B203,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z203&AA203,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B203,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C203,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.994614940991049},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B203,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C203,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.400076393400077},{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B203),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D203),AM203*AC203*(1/(1-AD203))*AF203*(1-AJ203)-AH203)","v":44.435203278638099},1.2342972015261022,{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B203),0)),Hourly!$B$11:$B$8772,$C203,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D203),AN203*AC203*(1/(1-AD203))*AG203*(1-AK203)-AI203)","v":48.046617234816679},1.3346131179789131,{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z203)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z203),0)),Hourly!$B$11:$B$8772,$AA203,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z203&'System Detail - Commercial'!AA203,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z203<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z203)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA203,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z203&'System Detail - Commercial'!AA203,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},45.669500480164203,49.38123035279559,null,2035,7,{"$f":"IFERROR((('System Detail - Commercial'!Q203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AO203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":51.292841295343869},{"$f":"IFERROR((('System Detail - Commercial'!R203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AP203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":1.4247849857277808},{"$f":"IFERROR((('System Detail - Commercial'!S203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AQ203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":52.829092330959476},{"$f":"IFERROR((('System Detail - Commercial'!T203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AR203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":1.4674581415635164},{"$f":"IFERROR((('System Detail - Commercial'!U203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AS203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AT203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AU203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":52.717626281071645},{"$f":"IFERROR((('System Detail - Commercial'!X203*'System Detail - Commercial'!$N203)+('System Detail - Commercial'!AV203*'System Detail - Commercial'!$AL203))/SUM('System Detail - Commercial'!$N203+'System Detail - Commercial'!$AL203),\"\")","v":54.296550472522981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q203:R203)*(1-Controls!$C$28))+(SUM(S203:T203)*Controls!$C$28))","v":61.276064753602121}]
[null,2035,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C204&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C204&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B204&C204,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B204,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C204,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.925887066678357},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B204,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C204,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.290083593307848},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B204),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D204),O204*E204*(1/(1-F204))*H204*(1-L204)-J204)","v":61.060874594959884},{"$f":"IF(Controls!$C$42=1,Q204*$D204,0)","v":1.6961161663353415},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B204),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D204),P204*E204*(1/(1-F204))*I204*(1-M204)-K204)","v":59.290984031458201},{"$f":"IF(Controls!$C$42=1,S204*$D204,0)","v":1.6469530972290998},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B204)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B204),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B204&'System Detail - Commercial'!C204,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B204)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B204&'System Detail - Commercial'!C204,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},62.756990761295228,60.937937128687302,null,2035,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C204&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C204&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B204,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z204&AA204,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B204,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C204,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.319413715982407},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B204,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C204,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.828215089594828},{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B204),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D204),AM204*AC204*(1/(1-AD204))*AF204*(1-AJ204)-AH204)","v":48.240229899466016},1.3399911865489644,{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B204),0)),Hourly!$B$11:$B$8772,$C204,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D204),AN204*AC204*(1/(1-AD204))*AG204*(1-AK204)-AI204)","v":53.406096085892479},1.4834858418424584,{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z204)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z204),0)),Hourly!$B$11:$B$8772,$AA204,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z204&'System Detail - Commercial'!AA204,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z204<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z204)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA204,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z204&'System Detail - Commercial'!AA204,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},49.58022108601498,54.889581927734937,null,2035,8,{"$f":"IFERROR((('System Detail - Commercial'!Q204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AO204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":54.581624049925345},{"$f":"IFERROR((('System Detail - Commercial'!R204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AP204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":1.5161390260131937},{"$f":"IFERROR((('System Detail - Commercial'!S204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AQ204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":56.316900876172305},{"$f":"IFERROR((('System Detail - Commercial'!T204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AR204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":1.564340613324023},{"$f":"IFERROR((('System Detail - Commercial'!U204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AS204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AT204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AU204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":56.097763075938538},{"$f":"IFERROR((('System Detail - Commercial'!X204*'System Detail - Commercial'!$N204)+('System Detail - Commercial'!AV204*'System Detail - Commercial'!$AL204))/SUM('System Detail - Commercial'!$N204+'System Detail - Commercial'!$AL204),\"\")","v":57.881241489496325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q204:R204)*(1-Controls!$C$28))+(SUM(S204:T204)*Controls!$C$28))","v":62.756990761295228}]
[null,2035,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C205&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C205&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B205&C205,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B205,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C205,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.539174133470276},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B205,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C205,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.205776594868873},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B205),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D205),O205*E205*(1/(1-F205))*H205*(1-L205)-J205)","v":51.417606882907116},{"$f":"IF(Controls!$C$42=1,Q205*$D205,0)","v":1.4282506571822446},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B205),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D205),P205*E205*(1/(1-F205))*I205*(1-M205)-K205)","v":43.294213036098832},{"$f":"IF(Controls!$C$42=1,S205*$D205,0)","v":1.20260338762581},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B205)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B205),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B205&'System Detail - Commercial'!C205,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B205)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B205&'System Detail - Commercial'!C205,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},52.845857540089362,44.496816423724638,null,2035,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C205&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C205&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B205,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z205&AA205,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B205,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C205,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.646274949904438},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B205,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C205,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.427299443276539},{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B205),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D205),AM205*AC205*(1/(1-AD205))*AF205*(1-AJ205)-AH205)","v":44.114626267943706},1.2253923855698776,{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B205),0)),Hourly!$B$11:$B$8772,$C205,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D205),AN205*AC205*(1/(1-AD205))*AG205*(1-AK205)-AI205)","v":42.003177494410856},1.1667416960254866,{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z205)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z205),0)),Hourly!$B$11:$B$8772,$AA205,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z205&'System Detail - Commercial'!AA205,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z205<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z205)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA205,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z205&'System Detail - Commercial'!AA205,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},45.340018653513582,43.169919190436346,null,2035,9,{"$f":"IFERROR((('System Detail - Commercial'!Q205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AO205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":47.198106972039369},{"$f":"IFERROR((('System Detail - Commercial'!R205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AP205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":1.3110436558062104},{"$f":"IFERROR((('System Detail - Commercial'!S205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AQ205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":42.548281389790226},{"$f":"IFERROR((('System Detail - Commercial'!T205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AR205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":1.1818832991456232},{"$f":"IFERROR((('System Detail - Commercial'!U205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AS205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AT205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AU205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":48.509150627845578},{"$f":"IFERROR((('System Detail - Commercial'!X205*'System Detail - Commercial'!$N205)+('System Detail - Commercial'!AV205*'System Detail - Commercial'!$AL205))/SUM('System Detail - Commercial'!$N205+'System Detail - Commercial'!$AL205),\"\")","v":43.730164688935851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q205:R205)*(1-Controls!$C$28))+(SUM(S205:T205)*Controls!$C$28))","v":52.845857540089362}]
[null,2035,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C206&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C206&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B206&C206,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B206,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C206,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.024077265687275},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B206,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C206,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.325831987376091},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B206),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D206),O206*E206*(1/(1-F206))*H206*(1-L206)-J206)","v":51.313331618341778},{"$f":"IF(Controls!$C$42=1,Q206*$D206,0)","v":1.425354154910514},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B206),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D206),P206*E206*(1/(1-F206))*I206*(1-M206)-K206)","v":40.122076825583861},{"$f":"IF(Controls!$C$42=1,S206*$D206,0)","v":1.114489492366991},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B206)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B206),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B206&'System Detail - Commercial'!C206,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B206)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B206&'System Detail - Commercial'!C206,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},52.738685773252293,41.236566317950853,null,2035,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C206&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C206&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B206,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z206&AA206,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B206,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C206,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.176023719227608},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B206,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C206,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.283152999995451},{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B206),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D206),AM206*AC206*(1/(1-AD206))*AF206*(1-AJ206)-AH206)","v":44.075195207786685},1.224297090767245,{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B206),0)),Hourly!$B$11:$B$8772,$C206,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D206),AN206*AC206*(1/(1-AD206))*AG206*(1-AK206)-AI206)","v":36.082557558170713},1.0022818966007805,{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z206)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z206),0)),Hourly!$B$11:$B$8772,$AA206,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z206&'System Detail - Commercial'!AA206,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z206<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z206)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA206,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z206&'System Detail - Commercial'!AA206,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},45.299492298553929,37.08483945477149,null,2035,10,{"$f":"IFERROR((('System Detail - Commercial'!Q206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AO206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":47.65534870117952},{"$f":"IFERROR((('System Detail - Commercial'!R206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AP206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":1.3237446708811198},{"$f":"IFERROR((('System Detail - Commercial'!S206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AQ206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":38.080599346353559},{"$f":"IFERROR((('System Detail - Commercial'!T206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AR206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":1.0577824278399814},{"$f":"IFERROR((('System Detail - Commercial'!U206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AS206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AT206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AU206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":48.979093372060646},{"$f":"IFERROR((('System Detail - Commercial'!X206*'System Detail - Commercial'!$N206)+('System Detail - Commercial'!AV206*'System Detail - Commercial'!$AL206))/SUM('System Detail - Commercial'!$N206+'System Detail - Commercial'!$AL206),\"\")","v":39.138381774193547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q206:R206)*(1-Controls!$C$28))+(SUM(S206:T206)*Controls!$C$28))","v":52.738685773252293}]
[null,2035,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C207&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C207&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B207&C207,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B207,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C207,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.258261829358048},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B207,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C207,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.978054525233837},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B207),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D207),O207*E207*(1/(1-F207))*H207*(1-L207)-J207)","v":62.996845979659227},{"$f":"IF(Controls!$C$42=1,Q207*$D207,0)","v":1.7498925392571636},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B207),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D207),P207*E207*(1/(1-F207))*I207*(1-M207)-K207)","v":50.261115652009295},{"$f":"IF(Controls!$C$42=1,S207*$D207,0)","v":1.3961262651560493},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B207)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B207),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B207&'System Detail - Commercial'!C207,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":26.311352153400474},{"$f":"IF(B207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B207)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B207&'System Detail - Commercial'!C207,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.770509464766876},92.82860013708374,79.739103535332688,null,2035,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C207&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C207&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B207,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z207&AA207,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B207,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C207,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.675476895772412},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B207,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C207,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.923985370767866},{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B207),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D207),AM207*AC207*(1/(1-AD207))*AF207*(1-AJ207)-AH207)","v":59.608025861476563},1.6557597148359671,{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B207),0)),Hourly!$B$11:$B$8772,$C207,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D207),AN207*AC207*(1/(1-AD207))*AG207*(1-AK207)-AI207)","v":44.918634735301879},1.2477257007803555,{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z207)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z207),0)),Hourly!$B$11:$B$8772,$AA207,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z207&'System Detail - Commercial'!AA207,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.662986946342805},{"$f":"IF(Z207<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z207)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA207,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z207&'System Detail - Commercial'!AA207,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.21494096890130207},72.141713491556644,57.044288351326344,null,2035,11,{"$f":"IFERROR((('System Detail - Commercial'!Q207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AO207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":61.189475249961816},{"$f":"IFERROR((('System Detail - Commercial'!R207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AP207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":1.6996883662325255},{"$f":"IFERROR((('System Detail - Commercial'!S207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AQ207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":47.411792496432007},{"$f":"IFERROR((('System Detail - Commercial'!T207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AR207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":1.3169792974890127},{"$f":"IFERROR((('System Detail - Commercial'!U207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AS207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":17.96555737630305},{"$f":"IFERROR((('System Detail - Commercial'!V207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AT207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":0.94087293363856994},{"$f":"IFERROR((('System Detail - Commercial'!W207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AU207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":81.79559392613595},{"$f":"IFERROR((('System Detail - Commercial'!X207*'System Detail - Commercial'!$N207)+('System Detail - Commercial'!AV207*'System Detail - Commercial'!$AL207))/SUM('System Detail - Commercial'!$N207+'System Detail - Commercial'!$AL207),\"\")","v":67.635202103862639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q207:R207)*(1-Controls!$C$28))+(SUM(S207:T207)*Controls!$C$28))","v":64.746738518916388}]
[null,2035,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C208&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C208&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B208&C208,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B208,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C208,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.043416832929495},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B208,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C208,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.578835387501556},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B208),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D208),O208*E208*(1/(1-F208))*H208*(1-L208)-J208)","v":70.676975819579852},{"$f":"IF(Controls!$C$42=1,Q208*$D208,0)","v":1.9632270593971528},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B208),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D208),P208*E208*(1/(1-F208))*I208*(1-M208)-K208)","v":52.843527359073946},{"$f":"IF(Controls!$C$42=1,S208*$D208,0)","v":1.467859110018503},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B208)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B208),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B208&'System Detail - Commercial'!C208,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":175.87637629071958},{"$f":"IF(B208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B208)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B208&'System Detail - Commercial'!C208,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.113992631420192},264.63057180111679,246.30175539123221,null,2035,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C208&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C208&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.782614719345348},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B208,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.339446800227341},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z208&AA208,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B208,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C208,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.672500302300278},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B208,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C208,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.242442940018783},{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B208),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D208),AM208*AC208*(1/(1-AD208))*AF208*(1-AJ208)-AH208)","v":66.234483632864041},1.8398258983969289,{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B208),0)),Hourly!$B$11:$B$8772,$C208,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D208),AN208*AC208*(1/(1-AD208))*AG208*(1-AK208)-AI208)","v":44.51717351460249},1.2365741266979045,{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z208)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z208),0)),Hourly!$B$11:$B$8772,$AA208,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z208&'System Detail - Commercial'!AA208,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":114.77233786219426},{"$f":"IF(Z208<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z208)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA208,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z208&'System Detail - Commercial'!AA208,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.465032545542959},193.31167993899817,170.9911180490376,null,2035,12,{"$f":"IFERROR((('System Detail - Commercial'!Q208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AO208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":68.145232960483753},{"$f":"IFERROR((('System Detail - Commercial'!R208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AP208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":1.8929016665690683},{"$f":"IFERROR((('System Detail - Commercial'!S208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AQ208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":48.098400974590213},{"$f":"IFERROR((('System Detail - Commercial'!T208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AR208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":1.3360515388788072},{"$f":"IFERROR((('System Detail - Commercial'!U208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AS208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":141.0536447131729},{"$f":"IFERROR((('System Detail - Commercial'!V208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AT208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":12.894692797533168},{"$f":"IFERROR((('System Detail - Commercial'!W208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AU208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":223.98647213775882},{"$f":"IFERROR((('System Detail - Commercial'!X208*'System Detail - Commercial'!$N208)+('System Detail - Commercial'!AV208*'System Detail - Commercial'!$AL208))/SUM('System Detail - Commercial'!$N208+'System Detail - Commercial'!$AL208),\"\")","v":203.38279002417505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q208:R208)*(1-Controls!$C$28))+(SUM(S208:T208)*Controls!$C$28))","v":72.640202878977007}]
[null,2036,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C209&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C209&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B209&C209,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B209,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C209,'Long Term Regional Prices'!$A$4:$M$4,0))","v":84.775318958489095},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B209,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C209,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.062764469160669},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B209),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D209),O209*E209*(1/(1-F209))*H209*(1-L209)-J209)","v":91.112371875811064},{"$f":"IF(Controls!$C$42=1,Q209*$D209,0)","v":2.5308705110567895},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B209),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D209),P209*E209*(1/(1-F209))*I209*(1-M209)-K209)","v":67.584527048408788},{"$f":"IF(Controls!$C$42=1,S209*$D209,0)","v":1.8773266790121648},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B209)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B209),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B209&'System Detail - Commercial'!C209,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":358.8584160974039},{"$f":"IF(B209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B209)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B209&'System Detail - Commercial'!C209,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":38.565602156978933},491.06726064125064,466.8858719818038,null,2036,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C209&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C209&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B209,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z209&AA209,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B209,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C209,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.560997585243513},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B209,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C209,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.620400446318115},{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B209),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D209),AM209*AC209*(1/(1-AD209))*AF209*(1-AJ209)-AH209)","v":81.76957761513097},2.271351391990772,{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B209),0)),Hourly!$B$11:$B$8772,$C209,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D209),AN209*AC209*(1/(1-AD209))*AG209*(1-AK209)-AI209)","v":51.305377650986607},1.4251332138790089,{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z209)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z209),0)),Hourly!$B$11:$B$8772,$AA209,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z209&'System Detail - Commercial'!AA209,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":149.84158956629767},{"$f":"IF(Z209<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z209)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA209,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z209&'System Detail - Commercial'!AA209,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.748347821157243},249.63086639457666,218.32044825232052,null,2036,1,{"$f":"IFERROR((('System Detail - Commercial'!Q209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AO209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":86.189824362119396},{"$f":"IFERROR((('System Detail - Commercial'!R209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AP209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":2.3941346311187801},{"$f":"IFERROR((('System Detail - Commercial'!S209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AQ209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":59.00734080675624},{"$f":"IFERROR((('System Detail - Commercial'!T209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AR209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":1.6390742081355558},{"$f":"IFERROR((('System Detail - Commercial'!U209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AS209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":248.7312709358533},{"$f":"IFERROR((('System Detail - Commercial'!V209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AT209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":26.543607937029872},{"$f":"IFERROR((('System Detail - Commercial'!W209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AU209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":363.85883786612129},{"$f":"IFERROR((('System Detail - Commercial'!X209*'System Detail - Commercial'!$N209)+('System Detail - Commercial'!AV209*'System Detail - Commercial'!$AL209))/SUM('System Detail - Commercial'!$N209+'System Detail - Commercial'!$AL209),\"\")","v":335.92129388777499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q209:R209)*(1-Controls!$C$28))+(SUM(S209:T209)*Controls!$C$28))","v":93.643242386867854}]
[null,{"$f":"B198+1","v":2036},{"$f":"C198","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C210&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C210&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B210&C210,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B210,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C210,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.02325867619777},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B210,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C210,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.08361910236767},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B210),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D210),O210*E210*(1/(1-F210))*H210*(1-L210)-J210)","v":76.767197234874956},{"$f":"IF(Controls!$C$42=1,Q210*$D210,0)","v":2.1323979575797409},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B210),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D210),P210*E210*(1/(1-F210))*I210*(1-M210)-K210)","v":54.785190291615876},{"$f":"IF(Controls!$C$42=1,S210*$D210,0)","v":1.5217935796982134},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B210)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B210),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B210&'System Detail - Commercial'!C210,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":242.68521752044927},{"$f":"IF(B210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B210)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B210&'System Detail - Commercial'!C210,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.245735470933727},341.83054818383766,319.2379368626971,null,{"$f":"Z198+1","v":2036},{"$f":"AA198","v":2},{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C210&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C210&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B210,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z210&AA210,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":360},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B210,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C210,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.541648758328577},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B210,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C210,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.242557071537554},{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B210),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D210),AM210*AC210*(1/(1-AD210))*AF210*(1-AJ210)-AH210)","v":68.637929853284291},1.9065875361299862,{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B210),0)),Hourly!$B$11:$B$8772,$C210,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D210),AN210*AC210*(1/(1-AD210))*AG210*(1-AK210)-AI210)","v":44.59600651402144},1.2387639073985925,{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z210)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z210),0)),Hourly!$B$11:$B$8772,$AA210,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z210&'System Detail - Commercial'!AA210,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":158.91638250761719},{"$f":"IF(Z210<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z210)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA210,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z210&'System Detail - Commercial'!AA210,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":14.753510176884109},244.21441007391559,219.50466310592134,null,{"$f":"AX198+1","v":2036},{"$f":"AY198","v":2},{"$f":"IFERROR((('System Detail - Commercial'!Q210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AO210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":72.562403761638407},{"$f":"IFERROR((('System Detail - Commercial'!R210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AP210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":2.0155994637264194},{"$f":"IFERROR((('System Detail - Commercial'!S210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AQ210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":49.514922820446344},{"$f":"IFERROR((('System Detail - Commercial'!T210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AR210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":1.3753989216122025},{"$f":"IFERROR((('System Detail - Commercial'!U210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AS210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":199.3565097551913},{"$f":"IFERROR((('System Detail - Commercial'!V210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AT210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":17.404929284356339},{"$f":"IFERROR((('System Detail - Commercial'!W210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AU210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":291.33944226491246},{"$f":"IFERROR((('System Detail - Commercial'!X210*'System Detail - Commercial'!$N210)+('System Detail - Commercial'!AV210*'System Detail - Commercial'!$AL210))/SUM('System Detail - Commercial'!$N210+'System Detail - Commercial'!$AL210),\"\")","v":267.65176078160619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q210:R210)*(1-Controls!$C$28))+(SUM(S210:T210)*Controls!$C$28))","v":78.899595192454697}]
[null,2036,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C211&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C211&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B211&C211,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B211,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C211,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.437429029266816},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B211,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C211,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.435542082664135},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B211),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D211),O211*E211*(1/(1-F211))*H211*(1-L211)-J211)","v":59.878972019742015},{"$f":"IF(Controls!$C$42=1,Q211*$D211,0)","v":1.6632859116402037},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B211),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D211),P211*E211*(1/(1-F211))*I211*(1-M211)-K211)","v":48.52823987884689},{"$f":"IF(Controls!$C$42=1,S211*$D211,0)","v":1.3479913730077109},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B211)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B211),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B211&'System Detail - Commercial'!C211,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":106.86101098754693},{"$f":"IF(B211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B211)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B211&'System Detail - Commercial'!C211,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.354789225673523},178.75805814460267,167.09203146507505,null,2036,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C211&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C211&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B211,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z211&AA211,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B211,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C211,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.790732920285294},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B211,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C211,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.518838898182899},{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B211),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D211),AM211*AC211*(1/(1-AD211))*AF211*(1-AJ211)-AH211)","v":51.61086663715264},1.4336189227967187,{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B211),0)),Hourly!$B$11:$B$8772,$C211,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D211),AN211*AC211*(1/(1-AD211))*AG211*(1-AK211)-AI211)","v":42.084720955531203},1.1690067664749781,{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z211)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z211),0)),Hourly!$B$11:$B$8772,$AA211,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z211&'System Detail - Commercial'!AA211,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.418368767331888},{"$f":"IF(Z211<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z211)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA211,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z211&'System Detail - Commercial'!AA211,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.2804097020814416},75.743264029362692,65.952506191419516,null,2036,3,{"$f":"IFERROR((('System Detail - Commercial'!Q211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AO211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":55.344849713160748},{"$f":"IFERROR((('System Detail - Commercial'!R211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AP211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":1.5373394984034536},{"$f":"IFERROR((('System Detail - Commercial'!S211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AQ211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":44.994697243480232},{"$f":"IFERROR((('System Detail - Commercial'!T211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AR211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":1.2498385242639543},{"$f":"IFERROR((('System Detail - Commercial'!U211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AS211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":60.005368479687078},{"$f":"IFERROR((('System Detail - Commercial'!V211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AT211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":5.3785165837036715},{"$f":"IFERROR((('System Detail - Commercial'!W211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AU211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":122.26607427495495},{"$f":"IFERROR((('System Detail - Commercial'!X211*'System Detail - Commercial'!$N211)+('System Detail - Commercial'!AV211*'System Detail - Commercial'!$AL211))/SUM('System Detail - Commercial'!$N211+'System Detail - Commercial'!$AL211),\"\")","v":111.62842083113492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q211:R211)*(1-Controls!$C$28))+(SUM(S211:T211)*Controls!$C$28))","v":61.542257931382217}]
[null,2036,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C212&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C212&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B212&C212,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B212,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C212,'Long Term Regional Prices'!$A$4:$M$4,0))","v":46.81306820937948},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B212,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C212,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.91595617159431},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B212),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D212),O212*E212*(1/(1-F212))*H212*(1-L212)-J212)","v":44.21156605811467},{"$f":"IF(Controls!$C$42=1,Q212*$D212,0)","v":1.2280851269752506},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B212),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D212),P212*E212*(1/(1-F212))*I212*(1-M212)-K212)","v":37.349619508704066},{"$f":"IF(Controls!$C$42=1,S212*$D212,0)","v":1.0374776626670825},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B212)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B212),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B212&'System Detail - Commercial'!C212,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.7885555421985471},{"$f":"IF(B212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B212)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B212&'System Detail - Commercial'!C212,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.1810240445279026E-2},48.260016967733748,41.207462954014972,null,2036,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C212&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C212&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B212,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z212&AA212,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B212,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C212,'Long Term Regional Prices'!$A$4:$M$4,0))","v":42.783922583703891},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B212,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C212,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.703634572583461},{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B212),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D212),AM212*AC212*(1/(1-AD212))*AF212*(1-AJ212)-AH212)","v":39.301456900541922},1.0916947530103522,{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B212),0)),Hourly!$B$11:$B$8772,$C212,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D212),AN212*AC212*(1/(1-AD212))*AG212*(1-AK212)-AI212)","v":39.524288997986915},1.0978844632849256,{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z212)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z212),0)),Hourly!$B$11:$B$8772,$AA212,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z212&'System Detail - Commercial'!AA212,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.3524320891610064},{"$f":"IF(Z212<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z212)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA212,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z212&'System Detail - Commercial'!AA212,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.2716757336195714E-2},43.768300500049477,43.997322307769046,null,2036,4,{"$f":"IFERROR((('System Detail - Commercial'!Q212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AO212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":41.701954710910819},{"$f":"IFERROR((('System Detail - Commercial'!R212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AP212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":1.1583744913931915},{"$f":"IFERROR((('System Detail - Commercial'!S212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AQ212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":38.461117247670856},{"$f":"IFERROR((('System Detail - Commercial'!T212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AR212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":1.0683522496495357},{"$f":"IFERROR((('System Detail - Commercial'!U212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AS212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":3.0767591106460257},{"$f":"IFERROR((('System Detail - Commercial'!V212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AT212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":2.7162460189525332E-2},{"$f":"IFERROR((('System Detail - Commercial'!W212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AU212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":45.964250773139568},{"$f":"IFERROR((('System Detail - Commercial'!X212*'System Detail - Commercial'!$N212)+('System Detail - Commercial'!AV212*'System Detail - Commercial'!$AL212))/SUM('System Detail - Commercial'!$N212+'System Detail - Commercial'!$AL212),\"\")","v":42.633391068155944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q212:R212)*(1-Controls!$C$28))+(SUM(S212:T212)*Controls!$C$28))","v":45.439651185089922}]
[null,2036,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C213&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C213&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B213&C213,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B213,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C213,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.682928185713472},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B213,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C213,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.458496616962144},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B213),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D213),O213*E213*(1/(1-F213))*H213*(1-L213)-J213)","v":48.277966747354888},{"$f":"IF(Controls!$C$42=1,Q213*$D213,0)","v":1.341039420433517},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B213),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D213),P213*E213*(1/(1-F213))*I213*(1-M213)-K213)","v":40.074143257613542},{"$f":"IF(Controls!$C$42=1,S213*$D213,0)","v":1.1131580194707398},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B213)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B213),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B213&'System Detail - Commercial'!C213,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B213)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B213&'System Detail - Commercial'!C213,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},49.619006167788406,41.187301277084281,null,2036,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C213&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C213&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B213,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z213&AA213,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B213,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C213,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.603175260820464},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B213,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C213,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.438335162368894},{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B213),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D213),AM213*AC213*(1/(1-AD213))*AF213*(1-AJ213)-AH213)","v":40.845629083056032},1.1345879382085822,{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B213),0)),Hourly!$B$11:$B$8772,$C213,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D213),AN213*AC213*(1/(1-AD213))*AG213*(1-AK213)-AI213)","v":39.845380763077898},1.1068035778121996,{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z213)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z213),0)),Hourly!$B$11:$B$8772,$AA213,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z213&'System Detail - Commercial'!AA213,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z213<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z213)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA213,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z213&'System Detail - Commercial'!AA213,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},41.980217021264615,40.952184340890099,null,2036,5,{"$f":"IFERROR((('System Detail - Commercial'!Q213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AO213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":44.202168673384556},{"$f":"IFERROR((('System Detail - Commercial'!R213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AP213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":1.227824091471456},{"$f":"IFERROR((('System Detail - Commercial'!S213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AQ213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":39.948692857384316},{"$f":"IFERROR((('System Detail - Commercial'!T213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AR213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":1.1096733256579918},{"$f":"IFERROR((('System Detail - Commercial'!U213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AS213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AT213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AU213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":45.42999276485601},{"$f":"IFERROR((('System Detail - Commercial'!X213*'System Detail - Commercial'!$N213)+('System Detail - Commercial'!AV213*'System Detail - Commercial'!$AL213))/SUM('System Detail - Commercial'!$N213+'System Detail - Commercial'!$AL213),\"\")","v":41.05836618304231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q213:R213)*(1-Controls!$C$28))+(SUM(S213:T213)*Controls!$C$28))","v":49.619006167788406}]
[null,2036,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C214&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C214&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B214&C214,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B214,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C214,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.139205489230292},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B214,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C214,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.674514269333628},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B214),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D214),O214*E214*(1/(1-F214))*H214*(1-L214)-J214)","v":53.25850861654191},{"$f":"IF(Controls!$C$42=1,Q214*$D214,0)","v":1.4793862364179615},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B214),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D214),P214*E214*(1/(1-F214))*I214*(1-M214)-K214)","v":46.316349047177219},{"$f":"IF(Controls!$C$42=1,S214*$D214,0)","v":1.2865506579401687},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B214)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B214),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B214&'System Detail - Commercial'!C214,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B214)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B214&'System Detail - Commercial'!C214,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},54.737894852959869,47.602899705117387,null,2036,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C214&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C214&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B214,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z214&AA214,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B214,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C214,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.774386032894697},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B214,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C214,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.928314578560069},{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B214),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D214),AM214*AC214*(1/(1-AD214))*AF214*(1-AJ214)-AH214)","v":46.698889656798343},1.2971766654541803,{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B214),0)),Hourly!$B$11:$B$8772,$C214,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D214),AN214*AC214*(1/(1-AD214))*AG214*(1-AK214)-AI214)","v":45.180305402074055},1.2549942479656373,{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z214)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z214),0)),Hourly!$B$11:$B$8772,$AA214,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z214&'System Detail - Commercial'!AA214,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z214<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z214)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA214,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z214&'System Detail - Commercial'!AA214,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},47.996066322252524,46.435299650039696,null,2036,6,{"$f":"IFERROR((('System Detail - Commercial'!Q214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AO214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":49.76004517134534},{"$f":"IFERROR((('System Detail - Commercial'!R214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AP214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":1.3822077985706116},{"$f":"IFERROR((('System Detail - Commercial'!S214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AQ214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":45.710459103122197},{"$f":"IFERROR((('System Detail - Commercial'!T214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AR214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":1.2697205726204186},{"$f":"IFERROR((('System Detail - Commercial'!U214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AS214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AT214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AU214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":51.142252969915958},{"$f":"IFERROR((('System Detail - Commercial'!X214*'System Detail - Commercial'!$N214)+('System Detail - Commercial'!AV214*'System Detail - Commercial'!$AL214))/SUM('System Detail - Commercial'!$N214+'System Detail - Commercial'!$AL214),\"\")","v":46.980179675742619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q214:R214)*(1-Controls!$C$28))+(SUM(S214:T214)*Controls!$C$28))","v":54.737894852959869}]
[null,2036,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C215&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C215&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B215&C215,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B215,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C215,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.326364324675779},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B215,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C215,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":57.414602874979209},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B215),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D215),O215*E215*(1/(1-F215))*H215*(1-L215)-J215)","v":63.914337664404222},{"$f":"IF(Controls!$C$42=1,Q215*$D215,0)","v":1.7753781303053908},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B215),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D215),P215*E215*(1/(1-F215))*I215*(1-M215)-K215)","v":60.717154559922577},{"$f":"IF(Controls!$C$42=1,S215*$D215,0)","v":1.6865684958837255},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B215)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B215),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B215&'System Detail - Commercial'!C215,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B215)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B215&'System Detail - Commercial'!C215,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},65.689715794709613,62.403723055806303,null,2036,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C215&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C215&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B215,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z215&AA215,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B215,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C215,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.09870167862659},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B215,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C215,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.676179446384403},{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B215),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D215),AM215*AC215*(1/(1-AD215))*AF215*(1-AJ215)-AH215)","v":46.781969574030107},1.2994844147559932,{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B215),0)),Hourly!$B$11:$B$8772,$C215,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D215),AN215*AC215*(1/(1-AD215))*AG215*(1-AK215)-AI215)","v":49.515090161045705},1.3754035699094593,{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z215)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z215),0)),Hourly!$B$11:$B$8772,$AA215,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z215&'System Detail - Commercial'!AA215,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z215<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z215)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA215,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z215&'System Detail - Commercial'!AA215,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},48.081453988786102,50.890493730955164,null,2036,7,{"$f":"IFERROR((('System Detail - Commercial'!Q215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AO215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":54.887606089906036},{"$f":"IFERROR((('System Detail - Commercial'!R215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AP215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":1.5246384307148479},{"$f":"IFERROR((('System Detail - Commercial'!S215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AQ215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":54.81499159707348},{"$f":"IFERROR((('System Detail - Commercial'!T215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AR215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":1.5226213843488972},{"$f":"IFERROR((('System Detail - Commercial'!U215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AS215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AT215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AU215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":56.412244520620881},{"$f":"IFERROR((('System Detail - Commercial'!X215*'System Detail - Commercial'!$N215)+('System Detail - Commercial'!AV215*'System Detail - Commercial'!$AL215))/SUM('System Detail - Commercial'!$N215+'System Detail - Commercial'!$AL215),\"\")","v":56.337612981422375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q215:R215)*(1-Controls!$C$28))+(SUM(S215:T215)*Controls!$C$28))","v":65.689715794709613}]
[null,2036,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C216&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C216&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B216&C216,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B216,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C216,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.603862167443147},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B216,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C216,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.073350179899506},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B216),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D216),O216*E216*(1/(1-F216))*H216*(1-L216)-J216)","v":62.916852411052751},{"$f":"IF(Controls!$C$42=1,Q216*$D216,0)","v":1.747670520889161},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B216),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D216),P216*E216*(1/(1-F216))*I216*(1-M216)-K216)","v":61.393477577573009},{"$f":"IF(Controls!$C$42=1,S216*$D216,0)","v":1.705355033277939},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B216)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B216),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B216&'System Detail - Commercial'!C216,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B216)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B216&'System Detail - Commercial'!C216,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},64.664522931941917,63.098832610850948,null,2036,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C216&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C216&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B216,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z216&AA216,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B216,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C216,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.843110784080039},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B216,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C216,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.507738332526351},{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B216),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D216),AM216*AC216*(1/(1-AD216))*AF216*(1-AJ216)-AH216)","v":49.904509698975538},1.3862206565979645,{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B216),0)),Hourly!$B$11:$B$8772,$C216,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D216),AN216*AC216*(1/(1-AD216))*AG216*(1-AK216)-AI216)","v":55.368412750821363},1.5379940198031103,{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z216)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z216),0)),Hourly!$B$11:$B$8772,$AA216,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z216&'System Detail - Commercial'!AA216,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z216<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z216)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA216,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z216&'System Detail - Commercial'!AA216,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},51.290730355573501,56.906406770624471,null,2036,8,{"$f":"IFERROR((('System Detail - Commercial'!Q216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AO216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":55.781051568945891},{"$f":"IFERROR((('System Detail - Commercial'!R216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AP216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":1.5494560791810854},{"$f":"IFERROR((('System Detail - Commercial'!S216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AQ216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":58.089409769354361},{"$f":"IFERROR((('System Detail - Commercial'!T216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AR216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":1.6135764129852912},{"$f":"IFERROR((('System Detail - Commercial'!U216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AS216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AT216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AU216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":57.330507648126982},{"$f":"IFERROR((('System Detail - Commercial'!X216*'System Detail - Commercial'!$N216)+('System Detail - Commercial'!AV216*'System Detail - Commercial'!$AL216))/SUM('System Detail - Commercial'!$N216+'System Detail - Commercial'!$AL216),\"\")","v":59.702986182339657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q216:R216)*(1-Controls!$C$28))+(SUM(S216:T216)*Controls!$C$28))","v":64.664522931941917}]
[null,2036,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C217&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C217&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B217&C217,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B217,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C217,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.834837213818126},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B217,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C217,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.300387235686209},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B217),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D217),O217*E217*(1/(1-F217))*H217*(1-L217)-J217)","v":52.829243883495941},{"$f":"IF(Controls!$C$42=1,Q217*$D217,0)","v":1.467462351308445},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B217),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D217),P217*E217*(1/(1-F217))*I217*(1-M217)-K217)","v":44.549617770187332},{"$f":"IF(Controls!$C$42=1,S217*$D217,0)","v":1.237475345797159},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B217)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B217),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B217&'System Detail - Commercial'!C217,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B217)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B217&'System Detail - Commercial'!C217,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},54.29670623480439,45.78709311598449,null,2036,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C217&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C217&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B217,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z217&AA217,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B217,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C217,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.138936117270077},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B217,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C217,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.699331567428352},{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B217),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D217),AM217*AC217*(1/(1-AD217))*AF217*(1-AJ217)-AH217)","v":45.747947321078726},1.2707619001963,{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B217),0)),Hourly!$B$11:$B$8772,$C217,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D217),AN217*AC217*(1/(1-AD217))*AG217*(1-AK217)-AI217)","v":43.469091005913754},1.2074610539089503,{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z217)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z217),0)),Hourly!$B$11:$B$8772,$AA217,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z217&'System Detail - Commercial'!AA217,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z217<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z217)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA217,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z217&'System Detail - Commercial'!AA217,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},47.018709221275024,44.676552059822704,null,2036,9,{"$f":"IFERROR((('System Detail - Commercial'!Q217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AO217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":49.052552383540096},{"$f":"IFERROR((('System Detail - Commercial'!R217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AP217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":1.3625554440486343},{"$f":"IFERROR((('System Detail - Commercial'!S217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AQ217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":43.973336829241426},{"$f":"IFERROR((('System Detail - Commercial'!T217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AR217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":1.221467723456781},{"$f":"IFERROR((('System Detail - Commercial'!U217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AS217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AT217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AU217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":50.415107827588727},{"$f":"IFERROR((('System Detail - Commercial'!X217*'System Detail - Commercial'!$N217)+('System Detail - Commercial'!AV217*'System Detail - Commercial'!$AL217))/SUM('System Detail - Commercial'!$N217+'System Detail - Commercial'!$AL217),\"\")","v":45.194804552698201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q217:R217)*(1-Controls!$C$28))+(SUM(S217:T217)*Controls!$C$28))","v":54.29670623480439}]
[null,2036,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C218&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C218&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B218&C218,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B218,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C218,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.569058881270308},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B218,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C218,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.639020527962614},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B218),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D218),O218*E218*(1/(1-F218))*H218*(1-L218)-J218)","v":53.033954759404445},{"$f":"IF(Controls!$C$42=1,Q218*$D218,0)","v":1.4731487000277563},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B218),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D218),P218*E218*(1/(1-F218))*I218*(1-M218)-K218)","v":41.661934122026167},{"$f":"IF(Controls!$C$42=1,S218*$D218,0)","v":1.1572628209783178},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B218)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B218),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B218&'System Detail - Commercial'!C218,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B218)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B218&'System Detail - Commercial'!C218,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},54.507103459432201,42.819196943004485,null,2036,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C218&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C218&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B218,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z218&AA218,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B218,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C218,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.660671250402018},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B218,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C218,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":38.637336406867},{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B218),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D218),AM218*AC218*(1/(1-AD218))*AF218*(1-AJ218)-AH218)","v":45.715235728176033},1.2698532551446713,{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B218),0)),Hourly!$B$11:$B$8772,$C218,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D218),AN218*AC218*(1/(1-AD218))*AG218*(1-AK218)-AI218)","v":37.665284111528109},1.0462460243969336,{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z218)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z218),0)),Hourly!$B$11:$B$8772,$AA218,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z218&'System Detail - Commercial'!AA218,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z218<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z218)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA218,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z218&'System Detail - Commercial'!AA218,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},46.985088983320708,38.711530135925045,null,2036,10,{"$f":"IFERROR((('System Detail - Commercial'!Q218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AO218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":49.335247292009441},{"$f":"IFERROR((('System Detail - Commercial'!R218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AP218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":1.3704079913234017},{"$f":"IFERROR((('System Detail - Commercial'!S218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AQ218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":39.642121751129295},{"$f":"IFERROR((('System Detail - Commercial'!T218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AR218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":1.1011575581898763},{"$f":"IFERROR((('System Detail - Commercial'!U218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AS218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AT218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AU218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":50.705655283332845},{"$f":"IFERROR((('System Detail - Commercial'!X218*'System Detail - Commercial'!$N218)+('System Detail - Commercial'!AV218*'System Detail - Commercial'!$AL218))/SUM('System Detail - Commercial'!$N218+'System Detail - Commercial'!$AL218),\"\")","v":40.743279309319178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q218:R218)*(1-Controls!$C$28))+(SUM(S218:T218)*Controls!$C$28))","v":54.507103459432201}]
[null,2036,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C219&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C219&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B219&C219,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B219,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C219,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.321643948222736},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B219,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C219,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.987935090678349},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B219),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D219),O219*E219*(1/(1-F219))*H219*(1-L219)-J219)","v":61.754032112373103},{"$f":"IF(Controls!$C$42=1,Q219*$D219,0)","v":1.7153703234187463},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B219),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D219),P219*E219*(1/(1-F219))*I219*(1-M219)-K219)","v":51.433290418339624},{"$f":"IF(Controls!$C$42=1,S219*$D219,0)","v":1.4286863060026853},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B219)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B219),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B219&'System Detail - Commercial'!C219,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":26.942585853744895},{"$f":"IF(B219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B219)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B219&'System Detail - Commercial'!C219,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.8060325432722817},92.218020832809017,81.610595121359481,null,2036,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C219&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C219&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B219,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z219&AA219,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B219,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C219,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.448200869894983},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B219,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C219,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.32595093674032},{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B219),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D219),AM219*AC219*(1/(1-AD219))*AF219*(1-AJ219)-AH219)","v":59.218306100355385},1.6449342887089633,{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B219),0)),Hourly!$B$11:$B$8772,$C219,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D219),AN219*AC219*(1/(1-AD219))*AG219*(1-AK219)-AI219)","v":46.578967463285515},1.293845531197281,{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z219)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z219),0)),Hourly!$B$11:$B$8772,$AA219,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z219&'System Detail - Commercial'!AA219,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.918801876249184},{"$f":"IF(Z219<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z219)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA219,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z219&'System Detail - Commercial'!AA219,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.21925349310083481},72.001295758414358,59.01086836383282,null,2036,11,{"$f":"IFERROR((('System Detail - Commercial'!Q219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AO219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":60.288945972096201},{"$f":"IFERROR((('System Detail - Commercial'!R219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AP219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":1.6746739478086494},{"$f":"IFERROR((('System Detail - Commercial'!S219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AQ219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":48.628570488752807},{"$f":"IFERROR((('System Detail - Commercial'!T219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AR219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":1.350778302781785},{"$f":"IFERROR((('System Detail - Commercial'!U219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AS219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":17.684399555636261},{"$f":"IFERROR((('System Detail - Commercial'!V219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AT219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":0.88922686983989019},{"$f":"IFERROR((('System Detail - Commercial'!W219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AU219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":80.537246345380993},{"$f":"IFERROR((('System Detail - Commercial'!X219*'System Detail - Commercial'!$N219)+('System Detail - Commercial'!AV219*'System Detail - Commercial'!$AL219))/SUM('System Detail - Commercial'!$N219+'System Detail - Commercial'!$AL219),\"\")","v":68.55297521701074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q219:R219)*(1-Controls!$C$28))+(SUM(S219:T219)*Controls!$C$28))","v":63.469402435791849}]
[null,2036,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C220&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C220&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B220&C220,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B220,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C220,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.671453311946564},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B220,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C220,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.62006162844191},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B220),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D220),O220*E220*(1/(1-F220))*H220*(1-L220)-J220)","v":71.320246532504584},{"$f":"IF(Controls!$C$42=1,Q220*$D220,0)","v":1.9810954876297835},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B220),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D220),P220*E220*(1/(1-F220))*I220*(1-M220)-K220)","v":54.067065445278175},{"$f":"IF(Controls!$C$42=1,S220*$D220,0)","v":1.5018458935669536},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B220)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B220),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B220&'System Detail - Commercial'!C220,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":180.09581340523559},{"$f":"IF(B220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B220)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B220&'System Detail - Commercial'!C220,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.437299926112818},269.8344553514828,252.10202467019354,null,2036,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C220&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C220&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":11.900440866538796},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B220,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.442841268229616},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z220&AA220,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B220,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C220,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.112147150801022},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B220,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C220,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":44.723974429464228},{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B220),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D220),AM220*AC220*(1/(1-AD220))*AF220*(1-AJ220)-AH220)","v":67.85336271968697},1.8847942518428393,{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B220),0)),Hourly!$B$11:$B$8772,$C220,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D220),AN220*AC220*(1/(1-AD220))*AG220*(1-AK220)-AI220)","v":46.293224445041389},1.2859083151669473,{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z220)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z220),0)),Hourly!$B$11:$B$8772,$AA220,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z220&'System Detail - Commercial'!AA220,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":117.5258325174117},{"$f":"IF(Z220<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z220)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA220,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z220&'System Detail - Commercial'!AA220,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.675000455952237},197.93898994489373,175.77996573357228,null,2036,12,{"$f":"IFERROR((('System Detail - Commercial'!Q220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AO220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":69.493608824675945},{"$f":"IFERROR((('System Detail - Commercial'!R220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AP220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":1.930356126838813},{"$f":"IFERROR((('System Detail - Commercial'!S220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AQ220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":49.971170724723308},{"$f":"IFERROR((('System Detail - Commercial'!T220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AR220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":1.3880723307540472},{"$f":"IFERROR((('System Detail - Commercial'!U220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AS220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":147.12883422778},{"$f":"IFERROR((('System Detail - Commercial'!V220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AT220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":13.401249667641116},{"$f":"IFERROR((('System Detail - Commercial'!W220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AU220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":231.95404884693585},{"$f":"IFERROR((('System Detail - Commercial'!X220*'System Detail - Commercial'!$N220)+('System Detail - Commercial'!AV220*'System Detail - Commercial'!$AL220))/SUM('System Detail - Commercial'!$N220+'System Detail - Commercial'!$AL220),\"\")","v":211.88932695089846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q220:R220)*(1-Controls!$C$28))+(SUM(S220:T220)*Controls!$C$28))","v":73.301342020134371}]
[null,2037,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($B221,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C221&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C221&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B221&C221,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B221,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C221,'Long Term Regional Prices'!$A$4:$M$4,0))","v":84.05548365995709},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B221,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C221,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":60.712831755386013},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B221),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D221),O221*E221*(1/(1-F221))*H221*(1-L221)-J221)","v":90.118675873837489},{"$f":"IF(Controls!$C$42=1,Q221*$D221,0)","v":2.5032681574293605},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B221),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D221),P221*E221*(1/(1-F221))*I221*(1-M221)-K221)","v":67.032946775159729},{"$f":"IF(Controls!$C$42=1,S221*$D221,0)","v":1.8620051785473384},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B221)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B221),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B221&'System Detail - Commercial'!C221,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":367.46873377592402},{"$f":"IF(B221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B221)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B221&'System Detail - Commercial'!C221,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":39.341453028502428},499.43213083569333,475.7051387581335,null,2037,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},{"$f":"VLOOKUP($Z221,FX,2,FALSE)","v":1.20240349059976},{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C221&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C221&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B221,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z221&AA221,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B221,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C221,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.007380769407405},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B221,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C221,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.338676305652314},{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B221),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D221),AM221*AC221*(1/(1-AD221))*AF221*(1-AJ221)-AH221)","v":80.981973020990424},2.2494737347566907,{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B221),0)),Hourly!$B$11:$B$8772,$C221,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D221),AN221*AC221*(1/(1-AD221))*AG221*(1-AK221)-AI221)","v":50.843157781365029},1.4122939186925743,{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z221)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z221),0)),Hourly!$B$11:$B$8772,$AA221,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z221&'System Detail - Commercial'!AA221,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":153.43683390151779},{"$f":"IF(Z221<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z221)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA221,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z221&'System Detail - Commercial'!AA221,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":16.06516821805824},252.73344887532315,221.75745381963364,null,2037,1,{"$f":"IFERROR((('System Detail - Commercial'!Q221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AO221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":85.108225922276205},{"$f":"IFERROR((('System Detail - Commercial'!R221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AP221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":2.3640905708024125},{"$f":"IFERROR((('System Detail - Commercial'!S221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AQ221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":58.154675391465865},{"$f":"IFERROR((('System Detail - Commercial'!T221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AR221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":1.6153893263689194},{"$f":"IFERROR((('System Detail - Commercial'!U221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AS221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":250.09640158673352},{"$f":"IFERROR((('System Detail - Commercial'!V221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AT221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":26.57703877761368},{"$f":"IFERROR((('System Detail - Commercial'!W221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AU221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":364.14575685742579},{"$f":"IFERROR((('System Detail - Commercial'!X221*'System Detail - Commercial'!$N221)+('System Detail - Commercial'!AV221*'System Detail - Commercial'!$AL221))/SUM('System Detail - Commercial'!$N221+'System Detail - Commercial'!$AL221),\"\")","v":336.44350508218196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q221:R221)*(1-Controls!$C$28))+(SUM(S221:T221)*Controls!$C$28))","v":92.62194403126685}]
[null,2037,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C222&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C222&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B222&C222,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B222,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C222,'Long Term Regional Prices'!$A$4:$M$4,0))","v":76.370865707273211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B222,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C222,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.220810023289765},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B222),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D222),O222*E222*(1/(1-F222))*H222*(1-L222)-J222)","v":80.712985525386884},{"$f":"IF(Controls!$C$42=1,Q222*$D222,0)","v":2.2420019446314821},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B222),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D222),P222*E222*(1/(1-F222))*I222*(1-M222)-K222)","v":58.686601558951125},{"$f":"IF(Controls!$C$42=1,S222*$D222,0)","v":1.6301648856440403},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B222)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B222),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B222&'System Detail - Commercial'!C222,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":248.50811793186011},{"$f":"IF(B222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B222)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B222&'System Detail - Commercial'!C222,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":20.653032923358325},352.11613832523676,329.47791729981361,null,2037,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C222&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C222&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B222,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z222&AA222,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B222,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C222,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.753277583490856},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B222,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C222,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.424608246792396},{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B222),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D222),AM222*AC222*(1/(1-AD222))*AF222*(1-AJ222)-AH222)","v":72.406105244969353},2.0112578875099776,{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B222),0)),Hourly!$B$11:$B$8772,$C222,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D222),AN222*AC222*(1/(1-AD222))*AG222*(1-AK222)-AI222)","v":48.541672317100961},1.3483644920602491,{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z222)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z222),0)),Hourly!$B$11:$B$8772,$AA222,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z222&'System Detail - Commercial'!AA222,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":162.72936410797178},{"$f":"IF(Z222<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z222)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA222,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z222&'System Detail - Commercial'!AA222,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.050316737356676},252.19704397780779,227.66971765448966,null,2037,2,{"$f":"IFERROR((('System Detail - Commercial'!Q222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AO222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":76.361762521358656},{"$f":"IFERROR((('System Detail - Commercial'!R222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AP222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":2.1211360099487893},{"$f":"IFERROR((('System Detail - Commercial'!S222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AQ222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":53.372591003696279},{"$f":"IFERROR((('System Detail - Commercial'!T222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AR222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":1.4825551556715784},{"$f":"IFERROR((('System Detail - Commercial'!U222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AS222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":203.57638973839479},{"$f":"IFERROR((('System Detail - Commercial'!V222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AT222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":17.718276825928889},{"$f":"IFERROR((('System Detail - Commercial'!W222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AU222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":299.77756509563108},{"$f":"IFERROR((('System Detail - Commercial'!X222*'System Detail - Commercial'!$N222)+('System Detail - Commercial'!AV222*'System Detail - Commercial'!$AL222))/SUM('System Detail - Commercial'!$N222+'System Detail - Commercial'!$AL222),\"\")","v":276.14981272369158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q222:R222)*(1-Controls!$C$28))+(SUM(S222:T222)*Controls!$C$28))","v":82.954987470018366}]
[null,2037,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C223&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C223&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B223&C223,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B223,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C223,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.890861935785551},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B223,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C223,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.53311728200206},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B223),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D223),O223*E223*(1/(1-F223))*H223*(1-L223)-J223)","v":61.515201012039256},{"$f":"IF(Controls!$C$42=1,Q223*$D223,0)","v":1.7087362014382312},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B223),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D223),P223*E223*(1/(1-F223))*I223*(1-M223)-K223)","v":49.817683341934938},{"$f":"IF(Controls!$C$42=1,S223*$D223,0)","v":1.3838088407041134},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B223)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B223),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B223&'System Detail - Commercial'!C223,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":109.42499502909962},{"$f":"IF(B223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B223)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B223&'System Detail - Commercial'!C223,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.563103676786717},183.21203591936381,171.18959088852537,null,2037,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C223&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C223&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B223,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z223&AA223,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B223,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C223,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.277652078997974},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B223,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C223,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.53911967127403},{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B223),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D223),AM223*AC223*(1/(1-AD223))*AF223*(1-AJ223)-AH223)","v":52.077663385389855},1.4465853520581702,{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B223),0)),Hourly!$B$11:$B$8772,$C223,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D223),AN223*AC223*(1/(1-AD223))*AG223*(1-AK223)-AI223)","v":43.271100841358347},1.2019613894985499,{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z223)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z223),0)),Hourly!$B$11:$B$8772,$AA223,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z223&'System Detail - Commercial'!AA223,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.932273279445553},{"$f":"IF(Z223<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z223)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA223,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z223&'System Detail - Commercial'!AA223,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.3061685889574568},76.762690605851049,67.711504099259912,null,2037,3,{"$f":"IFERROR((('System Detail - Commercial'!Q223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AO223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":56.542734950686338},{"$f":"IFERROR((('System Detail - Commercial'!R223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AP223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":1.5706137109046505},{"$f":"IFERROR((('System Detail - Commercial'!S223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AQ223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":46.368408691093514},{"$f":"IFERROR((('System Detail - Commercial'!T223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AR223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":1.2879967427570962},{"$f":"IFERROR((('System Detail - Commercial'!U223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AS223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":63.32667926852919},{"$f":"IFERROR((('System Detail - Commercial'!V223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AT223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":5.6857937918014088},{"$f":"IFERROR((('System Detail - Commercial'!W223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AU223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":127.12582172192161},{"$f":"IFERROR((('System Detail - Commercial'!X223*'System Detail - Commercial'!$N223)+('System Detail - Commercial'!AV223*'System Detail - Commercial'!$AL223))/SUM('System Detail - Commercial'!$N223+'System Detail - Commercial'!$AL223),\"\")","v":116.6688784941812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q223:R223)*(1-Controls!$C$28))+(SUM(S223:T223)*Controls!$C$28))","v":63.223937213477484}]
[null,2037,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C224&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C224&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B224&C224,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B224,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C224,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.137915968992978},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B224,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C224,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":37.760711851570512},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B224),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D224),O224*E224*(1/(1-F224))*H224*(1-L224)-J224)","v":44.481937104511616},{"$f":"IF(Controls!$C$42=1,Q224*$D224,0)","v":1.2355953486310129},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B224),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D224),P224*E224*(1/(1-F224))*I224*(1-M224)-K224)","v":37.049508095387395},{"$f":"IF(Controls!$C$42=1,S224*$D224,0)","v":1.0291413290785989},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B224)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B224),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B224&'System Detail - Commercial'!C224,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.8554631247032027},{"$f":"IF(B224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B224)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B224&'System Detail - Commercial'!C224,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.2450189036575053E-2},48.605445766882404,40.966562738205774,null,2037,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C224&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C224&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B224,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z224&AA224,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B224,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C224,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.139483775519842},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B224,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C224,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.038405299776137},{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B224),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D224),AM224*AC224*(1/(1-AD224))*AF224*(1-AJ224)-AH224)","v":39.607972329560511},1.1002089739061098,{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B224),0)),Hourly!$B$11:$B$8772,$C224,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D224),AN224*AC224*(1/(1-AD224))*AG224*(1-AK224)-AI224)","v":38.582667766836131},1.071728614661505,{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z224)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z224),0)),Hourly!$B$11:$B$8772,$AA224,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z224&'System Detail - Commercial'!AA224,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.432869119445134},{"$f":"IF(Z224<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z224)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA224,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z224&'System Detail - Commercial'!AA224,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.3173766043222625E-2},44.164224188954975,43.110439266985992,null,2037,4,{"$f":"IFERROR((('System Detail - Commercial'!Q224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AO224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":41.990799552869937},{"$f":"IFERROR((('System Detail - Commercial'!R224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AP224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":1.1663978682160625},{"$f":"IFERROR((('System Detail - Commercial'!S224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AQ224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":37.833123038572303},{"$f":"IFERROR((('System Detail - Commercial'!T224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AR224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":1.0509081639320843},{"$f":"IFERROR((('System Detail - Commercial'!U224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AS224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":3.1505817442379676},{"$f":"IFERROR((('System Detail - Commercial'!V224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AT224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":2.7708906173306038E-2},{"$f":"IFERROR((('System Detail - Commercial'!W224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AU224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":46.335488071497274},{"$f":"IFERROR((('System Detail - Commercial'!X224*'System Detail - Commercial'!$N224)+('System Detail - Commercial'!AV224*'System Detail - Commercial'!$AL224))/SUM('System Detail - Commercial'!$N224+'System Detail - Commercial'!$AL224),\"\")","v":42.062321852915666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q224:R224)*(1-Controls!$C$28))+(SUM(S224:T224)*Controls!$C$28))","v":45.717532453142631}]
[null,2037,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C225&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C225&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B225&C225,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B225,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C225,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.484482324622718},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B225,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C225,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.798976585574145},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B225),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D225),O225*E225*(1/(1-F225))*H225*(1-L225)-J225)","v":50.298038812576763},{"$f":"IF(Controls!$C$42=1,Q225*$D225,0)","v":1.3971518968713841},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B225),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D225),P225*E225*(1/(1-F225))*I225*(1-M225)-K225)","v":40.39484238905559},{"$f":"IF(Controls!$C$42=1,S225*$D225,0)","v":1.1220662276314768},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B225)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B225),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B225&'System Detail - Commercial'!C225,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B225)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B225&'System Detail - Commercial'!C225,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},51.695190709448148,41.516908616687068,null,2037,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C225&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C225&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B225,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z225&AA225,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B225,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C225,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.343662458282942},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B225,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C225,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.658180009468204},{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B225),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D225),AM225*AC225*(1/(1-AD225))*AF225*(1-AJ225)-AH225)","v":45.149986872467721},1.2541520761404557,{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B225),0)),Hourly!$B$11:$B$8772,$C225,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D225),AN225*AC225*(1/(1-AD225))*AG225*(1-AK225)-AI225)","v":40.014346555151519},1.1114970187986704,{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z225)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z225),0)),Hourly!$B$11:$B$8772,$AA225,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z225&'System Detail - Commercial'!AA225,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z225<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z225)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA225,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z225&'System Detail - Commercial'!AA225,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},46.404138948608178,41.125843573950192,null,2037,5,{"$f":"IFERROR((('System Detail - Commercial'!Q225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AO225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":47.364202760686666},{"$f":"IFERROR((('System Detail - Commercial'!R225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AP225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":1.3156573753795646},{"$f":"IFERROR((('System Detail - Commercial'!S225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AQ225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":40.178000677260798},{"$f":"IFERROR((('System Detail - Commercial'!T225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AR225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":1.1160429150708451},{"$f":"IFERROR((('System Detail - Commercial'!U225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AS225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AT225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AU225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":48.679860136066232},{"$f":"IFERROR((('System Detail - Commercial'!X225*'System Detail - Commercial'!$N225)+('System Detail - Commercial'!AV225*'System Detail - Commercial'!$AL225))/SUM('System Detail - Commercial'!$N225+'System Detail - Commercial'!$AL225),\"\")","v":41.29404359233164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q225:R225)*(1-Controls!$C$28))+(SUM(S225:T225)*Controls!$C$28))","v":51.695190709448148}]
[null,2037,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C226&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C226&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B226&C226,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B226,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C226,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.291015251592931},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B226,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C226,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.106555010380134},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B226),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D226),O226*E226*(1/(1-F226))*H226*(1-L226)-J226)","v":55.682334891760277},{"$f":"IF(Controls!$C$42=1,Q226*$D226,0)","v":1.5467139803629455},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B226),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D226),P226*E226*(1/(1-F226))*I226*(1-M226)-K226)","v":47.991501091140265},{"$f":"IF(Controls!$C$42=1,S226*$D226,0)","v":1.3330821313539141},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B226)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B226),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B226&'System Detail - Commercial'!C226,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B226)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B226&'System Detail - Commercial'!C226,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},57.229048872123222,49.324583222494176,null,2037,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C226&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C226&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B226,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z226&AA226,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B226,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C226,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.438778957351893},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B226,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C226,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.940291152792582},{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B226),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D226),AM226*AC226*(1/(1-AD226))*AF226*(1-AJ226)-AH226)","v":48.539373227281786},1.3483006291785589,{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B226),0)),Hourly!$B$11:$B$8772,$C226,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D226),AN226*AC226*(1/(1-AD226))*AG226*(1-AK226)-AI226)","v":46.328746631697634},1.2868950313817231,{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z226)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z226),0)),Hourly!$B$11:$B$8772,$AA226,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z226&'System Detail - Commercial'!AA226,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z226<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z226)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA226,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z226&'System Detail - Commercial'!AA226,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},49.887673856460346,47.615641663079359,null,2037,6,{"$f":"IFERROR((('System Detail - Commercial'!Q226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AO226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":52.031487818804607},{"$f":"IFERROR((('System Detail - Commercial'!R226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AP226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":1.4453027119798145},{"$f":"IFERROR((('System Detail - Commercial'!S226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AQ226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":47.141648811869587},{"$f":"IFERROR((('System Detail - Commercial'!T226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AR226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":1.3094753913681276},{"$f":"IFERROR((('System Detail - Commercial'!U226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AS226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AT226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AU226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":53.476790530784413},{"$f":"IFERROR((('System Detail - Commercial'!X226*'System Detail - Commercial'!$N226)+('System Detail - Commercial'!AV226*'System Detail - Commercial'!$AL226))/SUM('System Detail - Commercial'!$N226+'System Detail - Commercial'!$AL226),\"\")","v":48.451124203237711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q226:R226)*(1-Controls!$C$28))+(SUM(S226:T226)*Controls!$C$28))","v":57.229048872123222}]
[null,2037,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C227&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C227&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B227&C227,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B227,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C227,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.201339115399009},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B227,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C227,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.256475843153112},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B227),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D227),O227*E227*(1/(1-F227))*H227*(1-L227)-J227)","v":67.183766277393588},{"$f":"IF(Controls!$C$42=1,Q227*$D227,0)","v":1.8661945616446878},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B227),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D227),P227*E227*(1/(1-F227))*I227*(1-M227)-K227)","v":62.89555431582734},{"$f":"IF(Controls!$C$42=1,S227*$D227,0)","v":1.7470789138435103},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B227)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B227),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B227&'System Detail - Commercial'!C227,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B227)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B227&'System Detail - Commercial'!C227,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},69.049960839038278,64.642633229670849,null,2037,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C227&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C227&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B227,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z227&AA227,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B227,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C227,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.208477837493305},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B227,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C227,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.328863636419293},{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B227),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D227),AM227*AC227*(1/(1-AD227))*AF227*(1-AJ227)-AH227)","v":49.134221831586117},1.3648240140952543,{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B227),0)),Hourly!$B$11:$B$8772,$C227,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D227),AN227*AC227*(1/(1-AD227))*AG227*(1-AK227)-AI227)","v":51.446391061291642},1.4290502086235977,{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z227)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z227),0)),Hourly!$B$11:$B$8772,$AA227,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z227&'System Detail - Commercial'!AA227,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z227<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z227)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA227,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z227&'System Detail - Commercial'!AA227,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},50.499045845681373,52.875441269915243,null,2037,7,{"$f":"IFERROR((('System Detail - Commercial'!Q227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AO227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":58.061953492953251},{"$f":"IFERROR((('System Detail - Commercial'!R227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AP227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":1.6128137472917485},{"$f":"IFERROR((('System Detail - Commercial'!S227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AQ227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":57.109418047406074},{"$f":"IFERROR((('System Detail - Commercial'!T227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AR227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":1.5863547294850597},{"$f":"IFERROR((('System Detail - Commercial'!U227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AS227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AT227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AU227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":59.674767240244996},{"$f":"IFERROR((('System Detail - Commercial'!X227*'System Detail - Commercial'!$N227)+('System Detail - Commercial'!AV227*'System Detail - Commercial'!$AL227))/SUM('System Detail - Commercial'!$N227+'System Detail - Commercial'!$AL227),\"\")","v":58.69577277689114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q227:R227)*(1-Controls!$C$28))+(SUM(S227:T227)*Controls!$C$28))","v":69.049960839038278}]
[null,2037,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C228&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C228&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B228&C228,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B228,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C228,'Long Term Regional Prices'!$A$4:$M$4,0))","v":66.104392017453861},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B228,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C228,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":59.386646748114401},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B228),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D228),O228*E228*(1/(1-F228))*H228*(1-L228)-J228)","v":65.7392240252004},{"$f":"IF(Controls!$C$42=1,Q228*$D228,0)","v":1.8260688431194969},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B228),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D228),P228*E228*(1/(1-F228))*I228*(1-M228)-K228)","v":62.913587627389077},{"$f":"IF(Controls!$C$42=1,S228*$D228,0)","v":1.7475798334827282},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B228)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B228),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B228&'System Detail - Commercial'!C228,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B228)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B228&'System Detail - Commercial'!C228,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},67.565292868319901,64.661167460871809,null,2037,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C228&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C228&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B228,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z228&AA228,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B228,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C228,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.796872912929523},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B228,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C228,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.937478083515771},{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B228),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D228),AM228*AC228*(1/(1-AD228))*AF228*(1-AJ228)-AH228)","v":52.070612468873435},1.4463894954876524,{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B228),0)),Hourly!$B$11:$B$8772,$C228,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D228),AN228*AC228*(1/(1-AD228))*AG228*(1-AK228)-AI228)","v":57.022477013511633},1.5839397281591792,{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z228)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z228),0)),Hourly!$B$11:$B$8772,$AA228,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z228&'System Detail - Commercial'!AA228,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z228<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z228)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA228,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z228&'System Detail - Commercial'!AA228,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},53.517001964361086,58.606416741670813,null,2037,8,{"$f":"IFERROR((('System Detail - Commercial'!Q228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AO228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":58.243533816892061},{"$f":"IFERROR((('System Detail - Commercial'!R228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AP228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":1.61785758796655},{"$f":"IFERROR((('System Detail - Commercial'!S228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AQ228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":59.682978581069186},{"$f":"IFERROR((('System Detail - Commercial'!T228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AR228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":1.6578417112085237},{"$f":"IFERROR((('System Detail - Commercial'!U228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AS228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AT228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AU228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":59.861391404858615},{"$f":"IFERROR((('System Detail - Commercial'!X228*'System Detail - Commercial'!$N228)+('System Detail - Commercial'!AV228*'System Detail - Commercial'!$AL228))/SUM('System Detail - Commercial'!$N228+'System Detail - Commercial'!$AL228),\"\")","v":61.340820292277719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q228:R228)*(1-Controls!$C$28))+(SUM(S228:T228)*Controls!$C$28))","v":67.565292868319901}]
[null,2037,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C229&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C229&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B229&C229,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B229,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C229,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.776461610201522},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B229,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C229,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.026619113102946},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B229),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D229),O229*E229*(1/(1-F229))*H229*(1-L229)-J229)","v":53.821778296276705},{"$f":"IF(Controls!$C$42=1,Q229*$D229,0)","v":1.4950324389354008},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B229),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D229),P229*E229*(1/(1-F229))*I229*(1-M229)-K229)","v":45.346700140215781},{"$f":"IF(Controls!$C$42=1,S229*$D229,0)","v":1.2596162715974215},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B229)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B229),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B229&'System Detail - Commercial'!C229,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B229)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B229&'System Detail - Commercial'!C229,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},55.316810735212108,46.606316411813204,null,2037,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C229&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C229&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B229,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z229&AA229,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B229,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C229,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.60596614248545},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B229,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C229,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.257831994397257},{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B229),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D229),AM229*AC229*(1/(1-AD229))*AF229*(1-AJ229)-AH229)","v":47.350020393103492},1.3152634251930615,{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B229),0)),Hourly!$B$11:$B$8772,$C229,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D229),AN229*AC229*(1/(1-AD229))*AG229*(1-AK229)-AI229)","v":45.287386956608159},1.2579687018522936,{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z229)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z229),0)),Hourly!$B$11:$B$8772,$AA229,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z229&'System Detail - Commercial'!AA229,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z229<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z229)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA229,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z229&'System Detail - Commercial'!AA229,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},48.665283818296551,46.545355658460451,null,2037,9,{"$f":"IFERROR((('System Detail - Commercial'!Q229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AO229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":50.370174081250994},{"$f":"IFERROR((('System Detail - Commercial'!R229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AP229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":1.3991556316061531},{"$f":"IFERROR((('System Detail - Commercial'!S229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AQ229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":45.315066442291716},{"$f":"IFERROR((('System Detail - Commercial'!T229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AR229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":1.2587375677333534},{"$f":"IFERROR((('System Detail - Commercial'!U229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AS229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AT229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AU229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":51.769329712857143},{"$f":"IFERROR((('System Detail - Commercial'!X229*'System Detail - Commercial'!$N229)+('System Detail - Commercial'!AV229*'System Detail - Commercial'!$AL229))/SUM('System Detail - Commercial'!$N229+'System Detail - Commercial'!$AL229),\"\")","v":46.573804010025079},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q229:R229)*(1-Controls!$C$28))+(SUM(S229:T229)*Controls!$C$28))","v":55.316810735212108}]
[null,2037,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C230&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C230&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B230&C230,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B230,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C230,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.71638088838553},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B230,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C230,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.030193878036251},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B230),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D230),O230*E230*(1/(1-F230))*H230*(1-L230)-J230)","v":54.280204995912001},{"$f":"IF(Controls!$C$42=1,Q230*$D230,0)","v":1.5077663694840366},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B230),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D230),P230*E230*(1/(1-F230))*I230*(1-M230)-K230)","v":43.298343366315606},{"$f":"IF(Controls!$C$42=1,S230*$D230,0)","v":1.2027181177193347},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B230)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B230),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B230&'System Detail - Commercial'!C230,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B230)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B230&'System Detail - Commercial'!C230,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},55.787971365396039,44.501061484034942,null,2037,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C230&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C230&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B230,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z230&AA230,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B230,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C230,'Long Term Regional Prices'!$A$4:$M$4,0))","v":47.980545269150461},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B230,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C230,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.207805949613402},{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B230),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D230),AM230*AC230*(1/(1-AD230))*AF230*(1-AJ230)-AH230)","v":44.790942005316722},1.244178720736457,{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B230),0)),Hourly!$B$11:$B$8772,$C230,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D230),AN230*AC230*(1/(1-AD230))*AG230*(1-AK230)-AI230)","v":39.516278942103007},1.0976619642564058,{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z230)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z230),0)),Hourly!$B$11:$B$8772,$AA230,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z230&'System Detail - Commercial'!AA230,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z230<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z230)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA230,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z230&'System Detail - Commercial'!AA230,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},46.035120726053179,40.61394090635941,null,2037,10,{"$f":"IFERROR((('System Detail - Commercial'!Q230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AO230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":49.280485785813418},{"$f":"IFERROR((('System Detail - Commercial'!R230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AP230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":1.3688868556277849},{"$f":"IFERROR((('System Detail - Commercial'!S230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AQ230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":41.305642755708966},{"$f":"IFERROR((('System Detail - Commercial'!T230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AR230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":1.1473659508410172},{"$f":"IFERROR((('System Detail - Commercial'!U230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AS230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AT230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AU230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":50.649372641441204},{"$f":"IFERROR((('System Detail - Commercial'!X230*'System Detail - Commercial'!$N230)+('System Detail - Commercial'!AV230*'System Detail - Commercial'!$AL230))/SUM('System Detail - Commercial'!$N230+'System Detail - Commercial'!$AL230),\"\")","v":42.453008706549987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q230:R230)*(1-Controls!$C$28))+(SUM(S230:T230)*Controls!$C$28))","v":55.787971365396039}]
[null,2037,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C231&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C231&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B231&C231,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B231,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C231,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.656908884962611},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B231,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C231,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.493013532581649},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B231),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D231),O231*E231*(1/(1-F231))*H231*(1-L231)-J231)","v":63.238837205061529},{"$f":"IF(Controls!$C$42=1,Q231*$D231,0)","v":1.7566144414938869},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B231),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D231),P231*E231*(1/(1-F231))*I231*(1-M231)-K231)","v":53.229910329034119},{"$f":"IF(Controls!$C$42=1,S231*$D231,0)","v":1.4785918485535028},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B231)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B231),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B231&'System Detail - Commercial'!C231,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":27.589036411612199},{"$f":"IF(B231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B231)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B231&'System Detail - Commercial'!C231,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.8423657481058027},94.426853806273414,84.139904337305623,null,2037,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C231&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C231&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B231,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z231&AA231,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":400},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B231,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C231,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.058871395449913},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B231,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C231,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.290243225200527},{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B231),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D231),AM231*AC231*(1/(1-AD231))*AF231*(1-AJ231)-AH231)","v":59.829855719424657},1.6619215854403016,{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B231),0)),Hourly!$B$11:$B$8772,$C231,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D231),AN231*AC231*(1/(1-AD231))*AG231*(1-AK231)-AI231)","v":47.68765624500238},1.3246420924745057,{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z231)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z231),0)),Hourly!$B$11:$B$8772,$AA231,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z231&'System Detail - Commercial'!AA231,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":11.180783617811038},{"$f":"IF(Z231<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z231)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA231,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z231&'System Detail - Commercial'!AA231,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.22366436714901999},72.896225289825026,60.416746322436943,null,2037,11,{"$f":"IFERROR((('System Detail - Commercial'!Q231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AO231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":61.344958601929932},{"$f":"IFERROR((('System Detail - Commercial'!R231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AP231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":1.7040072992418951},{"$f":"IFERROR((('System Detail - Commercial'!S231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AQ231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":50.150880282349824},{"$f":"IFERROR((('System Detail - Commercial'!T231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AR231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":1.3930642062873935},{"$f":"IFERROR((('System Detail - Commercial'!U231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AS231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":18.473340415056001},{"$f":"IFERROR((('System Detail - Commercial'!V231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AT231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":0.9430872031298122},{"$f":"IFERROR((('System Detail - Commercial'!W231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AU231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":82.465393519357647},{"$f":"IFERROR((('System Detail - Commercial'!X231*'System Detail - Commercial'!$N231)+('System Detail - Commercial'!AV231*'System Detail - Commercial'!$AL231))/SUM('System Detail - Commercial'!$N231+'System Detail - Commercial'!$AL231),\"\")","v":70.960372106823016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q231:R231)*(1-Controls!$C$28))+(SUM(S231:T231)*Controls!$C$28))","v":64.995451646555409}]
[null,2037,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C232&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C232&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B232&C232,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B232,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C232,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.88808857268161},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B232,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C232,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.755548119541551},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B232),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D232),O232*E232*(1/(1-F232))*H232*(1-L232)-J232)","v":72.675642589085669},{"$f":"IF(Controls!$C$42=1,Q232*$D232,0)","v":2.018744951031739},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B232),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D232),P232*E232*(1/(1-F232))*I232*(1-M232)-K232)","v":55.409694291296034},{"$f":"IF(Controls!$C$42=1,S232*$D232,0)","v":1.5391407162537389},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B232)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B232),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B232&'System Detail - Commercial'!C232,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":184.41696652978612},{"$f":"IF(B232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B232)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B232&'System Detail - Commercial'!C232,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":16.767980448648363},275.8793345185519,258.13378198598429,null,2037,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C232&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C232&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.019445275204188},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B232,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.547269680911912},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z232&AA232,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B232,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C232,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.081725017129116},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B232,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C232,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.790206807609472},{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B232),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D232),AM232*AC232*(1/(1-AD232))*AF232*(1-AJ232)-AH232)","v":68.903999988764994},1.9139782893932078,{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B232),0)),Hourly!$B$11:$B$8772,$C232,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D232),AN232*AC232*(1/(1-AD232))*AG232*(1-AK232)-AI232)","v":47.541400112022743},1.32057946819639,{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z232)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z232),0)),Hourly!$B$11:$B$8772,$AA232,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z232&'System Detail - Commercial'!AA232,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":120.34570438892105},{"$f":"IF(Z232<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z232)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA232,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z232&'System Detail - Commercial'!AA232,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":10.889756817684955},202.05343948476423,180.09744078682513,null,2037,12,{"$f":"IFERROR((('System Detail - Commercial'!Q232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AO232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":70.688433046981231},{"$f":"IFERROR((('System Detail - Commercial'!R232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AP232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":1.9635453121039106},{"$f":"IFERROR((('System Detail - Commercial'!S232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AQ232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":51.264033917270311},{"$f":"IFERROR((('System Detail - Commercial'!T232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AR232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":1.4239847898579316},{"$f":"IFERROR((('System Detail - Commercial'!U232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AS232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":150.65898970287873},{"$f":"IFERROR((('System Detail - Commercial'!V232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AT232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":13.670851868893449},{"$f":"IFERROR((('System Detail - Commercial'!W232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AU232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":236.98181993085728},{"$f":"IFERROR((('System Detail - Commercial'!X232*'System Detail - Commercial'!$N232)+('System Detail - Commercial'!AV232*'System Detail - Commercial'!$AL232))/SUM('System Detail - Commercial'!$N232+'System Detail - Commercial'!$AL232),\"\")","v":217.01786027890046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q232:R232)*(1-Controls!$C$28))+(SUM(S232:T232)*Controls!$C$28))","v":74.694387540117404}]
[null,2038,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C233&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C233&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B233&C233,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B233,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C233,'Long Term Regional Prices'!$A$4:$M$4,0))","v":82.764514787715527},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B233,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C233,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.42316703995035},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B233),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D233),O233*E233*(1/(1-F233))*H233*(1-L233)-J233)","v":88.429789774433672},{"$f":"IF(Controls!$C$42=1,Q233*$D233,0)","v":2.4563551868029245},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B233),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D233),P233*E233*(1/(1-F233))*I233*(1-M233)-K233)","v":67.835156417315105},{"$f":"IF(Controls!$C$42=1,S233*$D233,0)","v":1.8842885269578462},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B233)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B233),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B233&'System Detail - Commercial'!C233,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":376.28663856110893},{"$f":"IF(B233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B233)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B233&'System Detail - Commercial'!C233,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":40.135015650716561},507.30779917306211,486.14109915609845,null,2038,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C233&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C233&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B233,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z233&AA233,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B233,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C233,'Long Term Regional Prices'!$A$4:$M$4,0))","v":79.493118169799956},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B233,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C233,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.33146723440364},{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B233),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D233),AM233*AC233*(1/(1-AD233))*AF233*(1-AJ233)-AH233)","v":83.863790861587859},2.3295233223247398,{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B233),0)),Hourly!$B$11:$B$8772,$C233,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D233),AN233*AC233*(1/(1-AD233))*AG233*(1-AK233)-AI233)","v":53.268542284397896},1.4796649462525497,{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z233)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z233),0)),Hourly!$B$11:$B$8772,$AA233,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z233&'System Detail - Commercial'!AA233,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":157.1187563823263},{"$f":"IF(Z233<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z233)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA233,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z233&'System Detail - Commercial'!AA233,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":16.389221247014671},259.70129181325359,228.25618485999141,null,2038,1,{"$f":"IFERROR((('System Detail - Commercial'!Q233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AO233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":85.827661361736588},{"$f":"IFERROR((('System Detail - Commercial'!R233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AP233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":2.3840746618852493},{"$f":"IFERROR((('System Detail - Commercial'!S233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AQ233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":59.533752664147237},{"$f":"IFERROR((('System Detail - Commercial'!T233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AR233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":1.653696593867731},{"$f":"IFERROR((('System Detail - Commercial'!U233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AS233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":251.3845121581468},{"$f":"IFERROR((('System Detail - Commercial'!V233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AT233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":26.602466151832687},{"$f":"IFERROR((('System Detail - Commercial'!W233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AU233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":366.19871433360134},{"$f":"IFERROR((('System Detail - Commercial'!X233*'System Detail - Commercial'!$N233)+('System Detail - Commercial'!AV233*'System Detail - Commercial'!$AL233))/SUM('System Detail - Commercial'!$N233+'System Detail - Commercial'!$AL233),\"\")","v":339.17442756799443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q233:R233)*(1-Controls!$C$28))+(SUM(S233:T233)*Controls!$C$28))","v":90.886144961236596}]
[null,2038,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C234&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C234&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B234&C234,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B234,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C234,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.073561386427826},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B234,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C234,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":54.455589400018802},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B234),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D234),O234*E234*(1/(1-F234))*H234*(1-L234)-J234)","v":81.446031085532525},{"$f":"IF(Controls!$C$42=1,Q234*$D234,0)","v":2.262364090333961},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B234),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D234),P234*E234*(1/(1-F234))*I234*(1-M234)-K234)","v":58.880915699174714},{"$f":"IF(Controls!$C$42=1,S234*$D234,0)","v":1.6355624394256885},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B234)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B234),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B234&'System Detail - Commercial'!C234,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":254.47140329698973},{"$f":"IF(B234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B234)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B234&'System Detail - Commercial'!C234,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.069628491179909},359.2494269640361,336.05750992677002,null,2038,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C234&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C234&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B234,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z234&AA234,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B234,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C234,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.482863359686547},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B234,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C234,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.266260958428887},{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B234),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D234),AM234*AC234*(1/(1-AD234))*AF234*(1-AJ234)-AH234)","v":71.958616211889705},1.9988277775860885,{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B234),0)),Hourly!$B$11:$B$8772,$C234,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D234),AN234*AC234*(1/(1-AD234))*AG234*(1-AK234)-AI234)","v":48.234656212797375},1.3398363636754391,{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z234)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z234),0)),Hourly!$B$11:$B$8772,$AA234,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z234&'System Detail - Commercial'!AA234,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":166.63427330585958},{"$f":"IF(Z234<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z234)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA234,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z234&'System Detail - Commercial'!AA234,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.353899037852724},255.9456163331881,231.56266492018511,null,2038,2,{"$f":"IFERROR((('System Detail - Commercial'!Q234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AO234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":76.476432818386286},{"$f":"IFERROR((('System Detail - Commercial'!R234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AP234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":2.1243212598469805},{"$f":"IFERROR((('System Detail - Commercial'!S234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AQ234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":53.304303587262773},{"$f":"IFERROR((('System Detail - Commercial'!T234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AR234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":1.4806583045088912},{"$f":"IFERROR((('System Detail - Commercial'!U234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AS234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":208.4614780635406},{"$f":"IFERROR((('System Detail - Commercial'!V234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AT234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":18.075674968008528},{"$f":"IFERROR((('System Detail - Commercial'!W234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AU234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":305.13790710978236},{"$f":"IFERROR((('System Detail - Commercial'!X234*'System Detail - Commercial'!$N234)+('System Detail - Commercial'!AV234*'System Detail - Commercial'!$AL234))/SUM('System Detail - Commercial'!$N234+'System Detail - Commercial'!$AL234),\"\")","v":281.32211492332078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q234:R234)*(1-Controls!$C$28))+(SUM(S234:T234)*Controls!$C$28))","v":83.708395175866485}]
[null,2038,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C235&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C235&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B235&C235,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B235,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C235,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.104342706882605},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B235,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C235,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.989490928021702},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B235),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D235),O235*E235*(1/(1-F235))*H235*(1-L235)-J235)","v":62.8604625643787},{"$f":"IF(Controls!$C$42=1,Q235*$D235,0)","v":1.7461041540266575},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B235),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D235),P235*E235*(1/(1-F235))*I235*(1-M235)-K235)","v":50.291784956219274},{"$f":"IF(Controls!$C$42=1,S235*$D235,0)","v":1.3969781806096988},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B235)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B235),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B235&'System Detail - Commercial'!C235,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":112.05079444711028},{"$f":"IF(B235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B235)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B235&'System Detail - Commercial'!C235,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.776173698536997},187.43353486405263,174.51573128247625,null,2038,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C235&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C235&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B235,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z235&AA235,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B235,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C235,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.852634191957932},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B235,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C235,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.343334544194455},{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B235),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D235),AM235*AC235*(1/(1-AD235))*AF235*(1-AJ235)-AH235)","v":55.055370244969531},1.5292984932740938,{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B235),0)),Hourly!$B$11:$B$8772,$C235,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D235),AN235*AC235*(1/(1-AD235))*AG235*(1-AK235)-AI235)","v":44.183080652847821},1.2272938746930289,{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z235)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z235),0)),Hourly!$B$11:$B$8772,$AA235,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z235&'System Detail - Commercial'!AA235,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":22.458567572605034},{"$f":"IF(Z235<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z235)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA235,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z235&'System Detail - Commercial'!AA235,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.3325155205198438},80.375751831368504,69.201457620665735,null,2038,3,{"$f":"IFERROR((('System Detail - Commercial'!Q235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AO235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":58.915953542741818},{"$f":"IFERROR((('System Detail - Commercial'!R235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AP235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":1.6365357018183726},{"$f":"IFERROR((('System Detail - Commercial'!S235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AQ235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":47.20459030827886},{"$f":"IFERROR((('System Detail - Commercial'!T235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AR235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":1.311223746436758},{"$f":"IFERROR((('System Detail - Commercial'!U235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AS235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":66.773002370747406},{"$f":"IFERROR((('System Detail - Commercial'!V235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AT235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":6.0035722537326297},{"$f":"IFERROR((('System Detail - Commercial'!W235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AU235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":133.32906386904023},{"$f":"IFERROR((('System Detail - Commercial'!X235*'System Detail - Commercial'!$N235)+('System Detail - Commercial'!AV235*'System Detail - Commercial'!$AL235))/SUM('System Detail - Commercial'!$N235+'System Detail - Commercial'!$AL235),\"\")","v":121.29238867919568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q235:R235)*(1-Controls!$C$28))+(SUM(S235:T235)*Controls!$C$28))","v":64.606566718405361}]
[null,2038,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C236&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C236&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B236&C236,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B236,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C236,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.691287171494864},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B236,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C236,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.178534348338687},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B236),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D236),O236*E236*(1/(1-F236))*H236*(1-L236)-J236)","v":47.422315010639686},{"$f":"IF(Controls!$C$42=1,Q236*$D236,0)","v":1.3172715862348998},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B236),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D236),P236*E236*(1/(1-F236))*I236*(1-M236)-K236)","v":38.731178145520573},{"$f":"IF(Controls!$C$42=1,S236*$D236,0)","v":1.0758538561655968},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B236)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B236),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B236&'System Detail - Commercial'!C236,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.9239837895568108},{"$f":"IF(B236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B236)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B236&'System Detail - Commercial'!C236,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.3104746891480727E-2},51.696675133322884,42.764120538134463,null,2038,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C236&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C236&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B236,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z236&AA236,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B236,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C236,'Long Term Regional Prices'!$A$4:$M$4,0))","v":45.029706670733376},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B236,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C236,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.071274135333653},{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B236),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D236),AM236*AC236*(1/(1-AD236))*AF236*(1-AJ236)-AH236)","v":41.749912659994116},1.1597066415348989,{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B236),0)),Hourly!$B$11:$B$8772,$C236,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D236),AN236*AC236*(1/(1-AD236))*AG236*(1-AK236)-AI236)","v":39.777063261183883},1.1049058909517555,{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z236)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z236),0)),Hourly!$B$11:$B$8772,$AA236,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z236&'System Detail - Commercial'!AA236,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.5152454150396522},{"$f":"IF(Z236<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z236)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA236,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z236&'System Detail - Commercial'!AA236,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.3641207714340199E-2},46.448505924283005,44.420855774889631,null,2038,4,{"$f":"IFERROR((('System Detail - Commercial'!Q236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AO236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":44.523087142531949},{"$f":"IFERROR((('System Detail - Commercial'!R236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AP236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":1.2367383922771216},{"$f":"IFERROR((('System Detail - Commercial'!S236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AQ236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":39.265741649081825},{"$f":"IFERROR((('System Detail - Commercial'!T236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AR236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":1.090702673945189},{"$f":"IFERROR((('System Detail - Commercial'!U236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AS236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":3.2261841759147072},{"$f":"IFERROR((('System Detail - Commercial'!V236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AT236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":2.8267826867608904E-2},{"$f":"IFERROR((('System Detail - Commercial'!W236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AU236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":49.01427753759139},{"$f":"IFERROR((('System Detail - Commercial'!X236*'System Detail - Commercial'!$N236)+('System Detail - Commercial'!AV236*'System Detail - Commercial'!$AL236))/SUM('System Detail - Commercial'!$N236+'System Detail - Commercial'!$AL236),\"\")","v":43.610896325809328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q236:R236)*(1-Controls!$C$28))+(SUM(S236:T236)*Controls!$C$28))","v":48.739586596874588}]
[null,2038,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C237&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C237&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B237&C237,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B237,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C237,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.016751470283751},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B237,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C237,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.537069878377885},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B237),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D237),O237*E237*(1/(1-F237))*H237*(1-L237)-J237)","v":49.622483826927585},{"$f":"IF(Controls!$C$42=1,Q237*$D237,0)","v":1.3783866934574358},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B237),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D237),P237*E237*(1/(1-F237))*I237*(1-M237)-K237)","v":41.210962202324133},{"$f":"IF(Controls!$C$42=1,S237*$D237,0)","v":1.1447359653011959},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B237)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B237),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B237&'System Detail - Commercial'!C237,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B237)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B237&'System Detail - Commercial'!C237,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},51.000870520385021,42.355698167625327,null,2038,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C237&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C237&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B237,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z237&AA237,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B237,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C237,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.793150669570203},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B237,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C237,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.512436497027927},{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B237),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D237),AM237*AC237*(1/(1-AD237))*AF237*(1-AJ237)-AH237)","v":39.648525016434334},1.1013354246530289,{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B237),0)),Hourly!$B$11:$B$8772,$C237,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D237),AN237*AC237*(1/(1-AD237))*AG237*(1-AK237)-AI237)","v":39.727630439596524},1.1035327725940829,{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z237)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z237),0)),Hourly!$B$11:$B$8772,$AA237,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z237&'System Detail - Commercial'!AA237,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z237<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z237)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA237,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z237&'System Detail - Commercial'!AA237,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},40.749860441087364,40.83116321219061,null,2038,5,{"$f":"IFERROR((('System Detail - Commercial'!Q237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AO237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":43.93839977363573},{"$f":"IFERROR((('System Detail - Commercial'!R237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AP237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":1.2204972606979352},{"$f":"IFERROR((('System Detail - Commercial'!S237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AQ237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":40.3656225956084},{"$f":"IFERROR((('System Detail - Commercial'!T237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AR237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":1.1212545759089703},{"$f":"IFERROR((('System Detail - Commercial'!U237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AS237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AT237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AU237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":45.15889703433367},{"$f":"IFERROR((('System Detail - Commercial'!X237*'System Detail - Commercial'!$N237)+('System Detail - Commercial'!AV237*'System Detail - Commercial'!$AL237))/SUM('System Detail - Commercial'!$N237+'System Detail - Commercial'!$AL237),\"\")","v":41.486877171517371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q237:R237)*(1-Controls!$C$28))+(SUM(S237:T237)*Controls!$C$28))","v":51.000870520385021}]
[null,2038,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C238&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C238&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B238&C238,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B238,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C238,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.386845619093741},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B238,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C238,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.010459274038205},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B238),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D238),O238*E238*(1/(1-F238))*H238*(1-L238)-J238)","v":56.857102071561279},{"$f":"IF(Controls!$C$42=1,Q238*$D238,0)","v":1.5793460318780597},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B238),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D238),P238*E238*(1/(1-F238))*I238*(1-M238)-K238)","v":49.009299762371121},{"$f":"IF(Controls!$C$42=1,S238*$D238,0)","v":1.3613539959775462},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B238)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B238),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B238&'System Detail - Commercial'!C238,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B238)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B238&'System Detail - Commercial'!C238,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},58.436448103439339,50.370653758348666,null,2038,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C238&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C238&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B238,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z238&AA238,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B238,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C238,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.322850275575078},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B238,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C238,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.773806584490501},{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B238),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D238),AM238*AC238*(1/(1-AD238))*AF238*(1-AJ238)-AH238)","v":49.459994975628142},1.3738731654517136,{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B238),0)),Hourly!$B$11:$B$8772,$C238,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D238),AN238*AC238*(1/(1-AD238))*AG238*(1-AK238)-AI238)","v":47.255201162610945},1.3126295875550538,{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z238)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z238),0)),Hourly!$B$11:$B$8772,$AA238,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z238&'System Detail - Commercial'!AA238,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z238<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z238)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA238,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z238&'System Detail - Commercial'!AA238,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},50.833868141079854,48.567830750165996,null,2038,6,{"$f":"IFERROR((('System Detail - Commercial'!Q238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AO238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":53.076358444751008},{"$f":"IFERROR((('System Detail - Commercial'!R238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AP238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":1.4743265668157051},{"$f":"IFERROR((('System Detail - Commercial'!S238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AQ238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":48.112760478049253},{"$f":"IFERROR((('System Detail - Commercial'!T238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AR238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":1.3364504094504945},{"$f":"IFERROR((('System Detail - Commercial'!U238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AS238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AT238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AU238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":54.550685011566721},{"$f":"IFERROR((('System Detail - Commercial'!X238*'System Detail - Commercial'!$N238)+('System Detail - Commercial'!AV238*'System Detail - Commercial'!$AL238))/SUM('System Detail - Commercial'!$N238+'System Detail - Commercial'!$AL238),\"\")","v":49.449210887499753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q238:R238)*(1-Controls!$C$28))+(SUM(S238:T238)*Controls!$C$28))","v":58.436448103439339}]
[null,2038,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C239&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C239&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B239&C239,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B239,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C239,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.546272028717638},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B239,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C239,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.042757665185455},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B239),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D239),O239*E239*(1/(1-F239))*H239*(1-L239)-J239)","v":69.827299751123704},{"$f":"IF(Controls!$C$42=1,Q239*$D239,0)","v":1.9396252141006938},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B239),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D239),P239*E239*(1/(1-F239))*I239*(1-M239)-K239)","v":65.004009794756243},{"$f":"IF(Controls!$C$42=1,S239*$D239,0)","v":1.8056464572586979},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B239)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B239),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B239&'System Detail - Commercial'!C239,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B239)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B239&'System Detail - Commercial'!C239,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},71.766924965224391,66.809656252014946,null,2038,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C239&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C239&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B239,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z239&AA239,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B239,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C239,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.213861013897407},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B239,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C239,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.063486086240601},{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B239),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D239),AM239*AC239*(1/(1-AD239))*AF239*(1-AJ239)-AH239)","v":50.191668839210656},1.3941972089040782,{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B239),0)),Hourly!$B$11:$B$8772,$C239,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D239),AN239*AC239*(1/(1-AD239))*AG239*(1-AK239)-AI239)","v":52.245805374386585},1.4512559098854023,{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z239)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z239),0)),Hourly!$B$11:$B$8772,$AA239,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z239&'System Detail - Commercial'!AA239,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z239<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z239)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA239,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z239&'System Detail - Commercial'!AA239,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},51.585866048114738,53.697061284271989,null,2038,7,{"$f":"IFERROR((('System Detail - Commercial'!Q239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AO239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":59.059373122010093},{"$f":"IFERROR((('System Detail - Commercial'!R239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AP239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":1.6405195338315819},{"$f":"IFERROR((('System Detail - Commercial'!S239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AQ239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":58.007575112618042},{"$f":"IFERROR((('System Detail - Commercial'!T239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AR239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":1.6113032538604393},{"$f":"IFERROR((('System Detail - Commercial'!U239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AS239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AT239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AU239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":60.699892655841673},{"$f":"IFERROR((('System Detail - Commercial'!X239*'System Detail - Commercial'!$N239)+('System Detail - Commercial'!AV239*'System Detail - Commercial'!$AL239))/SUM('System Detail - Commercial'!$N239+'System Detail - Commercial'!$AL239),\"\")","v":59.618878366478484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q239:R239)*(1-Controls!$C$28))+(SUM(S239:T239)*Controls!$C$28))","v":71.766924965224391}]
[null,2038,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C240&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C240&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B240&C240,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B240,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C240,'Long Term Regional Prices'!$A$4:$M$4,0))","v":67.629423509439306},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B240,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C240,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":60.420713583734539},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B240),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D240),O240*E240*(1/(1-F240))*H240*(1-L240)-J240)","v":67.412925799898574},{"$f":"IF(Controls!$C$42=1,Q240*$D240,0)","v":1.8725600317328361},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B240),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D240),P240*E240*(1/(1-F240))*I240*(1-M240)-K240)","v":64.087248210843001},{"$f":"IF(Controls!$C$42=1,S240*$D240,0)","v":1.7801811465590902},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B240)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B240),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B240&'System Detail - Commercial'!C240,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B240)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B240&'System Detail - Commercial'!C240,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},69.285485831631405,65.867429357402088,null,2038,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C240&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C240&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B240,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z240&AA240,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B240,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C240,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.938131948368934},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B240,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C240,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.627984714139124},{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B240),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D240),AM240*AC240*(1/(1-AD240))*AF240*(1-AJ240)-AH240)","v":53.285226985941343},1.4801284049272909,{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B240),0)),Hourly!$B$11:$B$8772,$C240,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D240),AN240*AC240*(1/(1-AD240))*AG240*(1-AK240)-AI240)","v":57.766285349426873},1.6046008364641191,{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z240)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z240),0)),Hourly!$B$11:$B$8772,$AA240,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z240&'System Detail - Commercial'!AA240,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z240<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z240)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA240,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z240&'System Detail - Commercial'!AA240,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},54.765355390868635,59.370886185890996,null,2038,8,{"$f":"IFERROR((('System Detail - Commercial'!Q240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AO240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":59.969299543082393},{"$f":"IFERROR((('System Detail - Commercial'!R240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AP240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":1.6657949810503445},{"$f":"IFERROR((('System Detail - Commercial'!S240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AQ240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":60.756848423645252},{"$f":"IFERROR((('System Detail - Commercial'!T240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AR240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":1.6876710907026002},{"$f":"IFERROR((('System Detail - Commercial'!U240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AS240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AT240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AU240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":61.635094524132747},{"$f":"IFERROR((('System Detail - Commercial'!X240*'System Detail - Commercial'!$N240)+('System Detail - Commercial'!AV240*'System Detail - Commercial'!$AL240))/SUM('System Detail - Commercial'!$N240+'System Detail - Commercial'!$AL240),\"\")","v":62.444519514347867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q240:R240)*(1-Controls!$C$28))+(SUM(S240:T240)*Controls!$C$28))","v":69.285485831631405}]
[null,2038,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C241&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C241&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B241&C241,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B241,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C241,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.904535441754497},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B241,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C241,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.828550521703505},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B241),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D241),O241*E241*(1/(1-F241))*H241*(1-L241)-J241)","v":55.03321656464427},{"$f":"IF(Controls!$C$42=1,Q241*$D241,0)","v":1.5286831202452478},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B241),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D241),P241*E241*(1/(1-F241))*I241*(1-M241)-K241)","v":46.236708135357837},{"$f":"IF(Controls!$C$42=1,S241*$D241,0)","v":1.2843384354829148},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B241)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B241),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B241&'System Detail - Commercial'!C241,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B241)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B241&'System Detail - Commercial'!C241,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},56.561899684889518,47.521046570840753,null,2038,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C241&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C241&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B241,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z241&AA241,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B241,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C241,'Long Term Regional Prices'!$A$4:$M$4,0))","v":51.772213794054878},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B241,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C241,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.288090218105253},{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B241),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D241),AM241*AC241*(1/(1-AD241))*AF241*(1-AJ241)-AH241)","v":48.598034181167286},1.3499300816369104,{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B241),0)),Hourly!$B$11:$B$8772,$C241,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D241),AN241*AC241*(1/(1-AD241))*AG241*(1-AK241)-AI241)","v":46.452945408083792},1.290344958259859,{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z241)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z241),0)),Hourly!$B$11:$B$8772,$AA241,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z241&'System Detail - Commercial'!AA241,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z241<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z241)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA241,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z241&'System Detail - Commercial'!AA241,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},49.947964262804199,47.743290366343651,null,2038,9,{"$f":"IFERROR((('System Detail - Commercial'!Q241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AO241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":51.601119293456534},{"$f":"IFERROR((('System Detail - Commercial'!R241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AP241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":1.4333481663208014},{"$f":"IFERROR((('System Detail - Commercial'!S241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AQ241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":46.352034680811684},{"$f":"IFERROR((('System Detail - Commercial'!T241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AR241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":1.287541914297285},{"$f":"IFERROR((('System Detail - Commercial'!U241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AS241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AT241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AU241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":53.034467459777339},{"$f":"IFERROR((('System Detail - Commercial'!X241*'System Detail - Commercial'!$N241)+('System Detail - Commercial'!AV241*'System Detail - Commercial'!$AL241))/SUM('System Detail - Commercial'!$N241+'System Detail - Commercial'!$AL241),\"\")","v":47.639576595108963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q241:R241)*(1-Controls!$C$28))+(SUM(S241:T241)*Controls!$C$28))","v":56.561899684889518}]
[null,2038,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C242&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C242&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B242&C242,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B242,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C242,'Long Term Regional Prices'!$A$4:$M$4,0))","v":56.205733543418219},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B242,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C242,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.108411083294435},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B242),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D242),O242*E242*(1/(1-F242))*H242*(1-L242)-J242)","v":54.742315232922628},{"$f":"IF(Controls!$C$42=1,Q242*$D242,0)","v":1.5206026193547104},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B242),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D242),P242*E242*(1/(1-F242))*I242*(1-M242)-K242)","v":43.290747369293271},{"$f":"IF(Controls!$C$42=1,S242*$D242,0)","v":1.2025071201953967},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B242)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B242),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B242&'System Detail - Commercial'!C242,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B242)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B242&'System Detail - Commercial'!C242,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},56.26291785227734,44.49325448948867,null,2038,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C242&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C242&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B242,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z242&AA242,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B242,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C242,'Long Term Regional Prices'!$A$4:$M$4,0))","v":49.039916593401117},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B242,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C242,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.036203482324439},{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B242),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D242),AM242*AC242*(1/(1-AD242))*AF242*(1-AJ242)-AH242)","v":45.925074590053626},1.2756820463029521,{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B242),0)),Hourly!$B$11:$B$8772,$C242,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D242),AN242*AC242*(1/(1-AD242))*AG242*(1-AK242)-AI242)","v":37.952020427398999},1.0542108317150423,{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z242)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z242),0)),Hourly!$B$11:$B$8772,$AA242,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z242&'System Detail - Commercial'!AA242,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z242<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z242)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA242,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z242&'System Detail - Commercial'!AA242,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},47.20075663635658,39.006231259114038,null,2038,10,{"$f":"IFERROR((('System Detail - Commercial'!Q242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AO242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":49.907054235220265},{"$f":"IFERROR((('System Detail - Commercial'!R242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AP242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":1.3862913373585848},{"$f":"IFERROR((('System Detail - Commercial'!S242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AQ242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":40.363058401157701},{"$f":"IFERROR((('System Detail - Commercial'!T242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AR242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":1.1211833490932668},{"$f":"IFERROR((('System Detail - Commercial'!U242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AS242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AT242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AU242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":51.293345572578858},{"$f":"IFERROR((('System Detail - Commercial'!X242*'System Detail - Commercial'!$N242)+('System Detail - Commercial'!AV242*'System Detail - Commercial'!$AL242))/SUM('System Detail - Commercial'!$N242+'System Detail - Commercial'!$AL242),\"\")","v":41.484241750250966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q242:R242)*(1-Controls!$C$28))+(SUM(S242:T242)*Controls!$C$28))","v":56.26291785227734}]
[null,2038,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C243&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C243&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B243&C243,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B243,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C243,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.493457674742345},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B243,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C243,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.456174658863382},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B243),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D243),O243*E243*(1/(1-F243))*H243*(1-L243)-J243)","v":66.525669908440591},{"$f":"IF(Controls!$C$42=1,Q243*$D243,0)","v":1.8479143143047667},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B243),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D243),P243*E243*(1/(1-F243))*I243*(1-M243)-K243)","v":54.340996047575182},{"$f":"IF(Controls!$C$42=1,S243*$D243,0)","v":1.5094549906539496},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B243)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B243),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B243&'System Detail - Commercial'!C243,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":28.251072317885914},{"$f":"IF(B243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B243)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B243&'System Detail - Commercial'!C243,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.8795283967015501},98.504184937332823,85.981051752816597,null,2038,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C243&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C243&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B243,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z243&AA243,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B243,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C243,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.316682092131394},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B243,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C243,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.285933751377193},{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B243),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D243),AM243*AC243*(1/(1-AD243))*AF243*(1-AJ243)-AH243)","v":63.607027565619127},1.7668418354998372,{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B243),0)),Hourly!$B$11:$B$8772,$C243,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D243),AN243*AC243*(1/(1-AD243))*AG243*(1-AK243)-AI243)","v":48.834800946528006},1.3565068616297145,{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z243)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z243),0)),Hourly!$B$11:$B$8772,$AA243,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z243&'System Detail - Commercial'!AA243,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":11.449081506321285},{"$f":"IF(Z243<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z243)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA243,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z243&'System Detail - Commercial'!AA243,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.22817593619457738},77.051126843634833,61.868565250673576,null,2038,11,{"$f":"IFERROR((('System Detail - Commercial'!Q243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AO243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":64.969060658935817},{"$f":"IFERROR((('System Detail - Commercial'!R243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AP243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":1.8046756589421376},{"$f":"IFERROR((('System Detail - Commercial'!S243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AQ243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":51.404358660350027},{"$f":"IFERROR((('System Detail - Commercial'!T243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AR243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":1.4278826551743575},{"$f":"IFERROR((('System Detail - Commercial'!U243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AS243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":19.290010551718108},{"$f":"IFERROR((('System Detail - Commercial'!V243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AT243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":0.99880708443116462},{"$f":"IFERROR((('System Detail - Commercial'!W243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AU243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":87.062553954027223},{"$f":"IFERROR((('System Detail - Commercial'!X243*'System Detail - Commercial'!$N243)+('System Detail - Commercial'!AV243*'System Detail - Commercial'!$AL243))/SUM('System Detail - Commercial'!$N243+'System Detail - Commercial'!$AL243),\"\")","v":73.12105895167366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q243:R243)*(1-Controls!$C$28))+(SUM(S243:T243)*Controls!$C$28))","v":68.373584222745365}]
[null,2038,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C244&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C244&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B244&C244,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B244,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C244,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.330512980837796},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B244,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C244,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.269061160087972},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B244),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D244),O244*E244*(1/(1-F244))*H244*(1-L244)-J244)","v":73.09160780083964},{"$f":"IF(Controls!$C$42=1,Q244*$D244,0)","v":2.0302994091846731},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B244),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D244),P244*E244*(1/(1-F244))*I244*(1-M244)-K244)","v":55.95863957178954},{"$f":"IF(Controls!$C$42=1,S244*$D244,0)","v":1.5543890233055901},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B244)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B244),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B244&'System Detail - Commercial'!C244,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":188.84229881567225},{"$f":"IF(B244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B244)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B244&'System Detail - Commercial'!C244,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.106210013388242},281.07041603908482,263.46153742415561,null,2038,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C244&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C244&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.139639727956228},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B244,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.652742377721031},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z244&AA244,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B244,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C244,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.052022842319303},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B244,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C244,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.904474978026094},{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B244),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D244),AM244*AC244*(1/(1-AD244))*AF244*(1-AJ244)-AH244)","v":69.954315729757639},1.9431533957091784,{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B244),0)),Hourly!$B$11:$B$8772,$C244,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D244),AN244*AC244*(1/(1-AD244))*AG244*(1-AK244)-AI244)","v":48.849468875815894},1.3569142994883576,{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z244)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z244),0)),Hourly!$B$11:$B$8772,$AA244,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z244&'System Detail - Commercial'!AA244,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":123.23356086504405},{"$f":"IF(Z244<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z244)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA244,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z244&'System Detail - Commercial'!AA244,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.109415811196341},206.24044580170718,184.54935985154464,null,2038,12,{"$f":"IFERROR((('System Detail - Commercial'!Q244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AO244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":71.506094603626153},{"$f":"IFERROR((('System Detail - Commercial'!R244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AP244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":1.9862578754927565},{"$f":"IFERROR((('System Detail - Commercial'!S244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AQ244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":52.365832875974903},{"$f":"IFERROR((('System Detail - Commercial'!T244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AR244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":1.4545899693334403},{"$f":"IFERROR((('System Detail - Commercial'!U244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AS244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":155.68519469008598},{"$f":"IFERROR((('System Detail - Commercial'!V244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AT244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":14.075572083248248},{"$f":"IFERROR((('System Detail - Commercial'!W244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AU244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":243.25311925245313},{"$f":"IFERROR((('System Detail - Commercial'!X244*'System Detail - Commercial'!$N244)+('System Detail - Commercial'!AV244*'System Detail - Commercial'!$AL244))/SUM('System Detail - Commercial'!$N244+'System Detail - Commercial'!$AL244),\"\")","v":223.58118961864255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q244:R244)*(1-Controls!$C$28))+(SUM(S244:T244)*Controls!$C$28))","v":75.121907210024318}]
[null,2039,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C245&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C245&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B245&C245,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B245,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C245,'Long Term Regional Prices'!$A$4:$M$4,0))","v":87.97689071916723},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B245,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C245,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":64.498813277147235},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B245),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D245),O245*E245*(1/(1-F245))*H245*(1-L245)-J245)","v":94.642094180241415},{"$f":"IF(Controls!$C$42=1,Q245*$D245,0)","v":2.6289172407004706},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B245),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D245),P245*E245*(1/(1-F245))*I245*(1-M245)-K245)","v":71.658758653531365},{"$f":"IF(Controls!$C$42=1,S245*$D245,0)","v":1.9904984954442404},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B245)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B245),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B245&'System Detail - Commercial'!C245,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":385.31715788763881},{"$f":"IF(B245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B245)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B245&'System Detail - Commercial'!C245,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":40.946712501021196},523.53488180960187,499.9131275376356,null,2039,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C245&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C245&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B245,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z245&AA245,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B245,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C245,'Long Term Regional Prices'!$A$4:$M$4,0))","v":79.897808745318301},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B245,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C245,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.832990560858207},{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B245),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D245),AM245*AC245*(1/(1-AD245))*AF245*(1-AJ245)-AH245)","v":84.231137194138427},2.3397272713742092,{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B245),0)),Hourly!$B$11:$B$8772,$C245,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D245),AN245*AC245*(1/(1-AD245))*AG245*(1-AK245)-AI245)","v":53.798952686527784},1.4943984014120535,{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z245)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z245),0)),Hourly!$B$11:$B$8772,$AA245,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z245&'System Detail - Commercial'!AA245,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":160.88945621768735},{"$f":"IF(Z245<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z245)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA245,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z245&'System Detail - Commercial'!AA245,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":16.720679427594952},264.18100011079497,232.90348673322214,null,2039,1,{"$f":"IFERROR((('System Detail - Commercial'!Q245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AO245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":88.932859703991397},{"$f":"IFERROR((('System Detail - Commercial'!R245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AP245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":2.4703291930054241},{"$f":"IFERROR((('System Detail - Commercial'!S245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AQ245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":61.864671510335853},{"$f":"IFERROR((('System Detail - Commercial'!T245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AR245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":1.718443605168525},{"$f":"IFERROR((('System Detail - Commercial'!U245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AS245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":262.24390213314933},{"$f":"IFERROR((('System Detail - Commercial'!V245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AT245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":27.661468557529382},{"$f":"IFERROR((('System Detail - Commercial'!W245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AU245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":381.30855958767546},{"$f":"IFERROR((('System Detail - Commercial'!X245*'System Detail - Commercial'!$N245)+('System Detail - Commercial'!AV245*'System Detail - Commercial'!$AL245))/SUM('System Detail - Commercial'!$N245+'System Detail - Commercial'!$AL245),\"\")","v":353.48848580618312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q245:R245)*(1-Controls!$C$28))+(SUM(S245:T245)*Controls!$C$28))","v":97.271011420941889}]
[null,2039,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C246&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C246&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B246&C246,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B246,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C246,'Long Term Regional Prices'!$A$4:$M$4,0))","v":78.005238410489795},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B246,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C246,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.807717260971323},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B246),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D246),O246*E246*(1/(1-F246))*H246*(1-L246)-J246)","v":82.455912622085506},{"$f":"IF(Controls!$C$42=1,Q246*$D246,0)","v":2.2904160370444075},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B246),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D246),P246*E246*(1/(1-F246))*I246*(1-M246)-K246)","v":60.500903356688397},{"$f":"IF(Controls!$C$42=1,S246*$D246,0)","v":1.6805615861526089},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B246)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B246),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B246&'System Detail - Commercial'!C246,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":260.57847351959987},{"$f":"IF(B246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B246)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B246&'System Detail - Commercial'!C246,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.495743961825656},366.82054614055545,344.25568242426652,null,2039,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C246&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C246&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B246,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z246&AA246,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B246,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C246,'Long Term Regional Prices'!$A$4:$M$4,0))","v":71.59822837932154},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B246,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C246,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.087853925189364},{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B246),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D246),AM246*AC246*(1/(1-AD246))*AF246*(1-AJ246)-AH246)","v":74.397541888652299},2.0665749445942212,{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B246),0)),Hourly!$B$11:$B$8772,$C246,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D246),AN246*AC246*(1/(1-AD246))*AG246*(1-AK246)-AI246)","v":50.446640570201119},1.4012796766505706,{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z246)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z246),0)),Hourly!$B$11:$B$8772,$AA246,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z246&'System Detail - Commercial'!AA246,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":170.63333644375103},{"$f":"IF(Z246<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z246)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA246,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z246&'System Detail - Commercial'!AA246,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.664418699720551},262.76187197671811,238.14567539032328,null,2039,2,{"$f":"IFERROR((('System Detail - Commercial'!Q246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AO246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":78.234861285525255},{"$f":"IFERROR((('System Detail - Commercial'!R246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AP246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":2.173165940999072},{"$f":"IFERROR((('System Detail - Commercial'!S246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AQ246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":55.234384754242683},{"$f":"IFERROR((('System Detail - Commercial'!T246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AR246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":1.5342710621277318},{"$f":"IFERROR((('System Detail - Commercial'!U246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AS246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":213.46435409891714},{"$f":"IFERROR((('System Detail - Commercial'!V246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AT246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":18.441240253103935},{"$f":"IFERROR((('System Detail - Commercial'!W246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AU246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":312.31362157854545},{"$f":"IFERROR((('System Detail - Commercial'!X246*'System Detail - Commercial'!$N246)+('System Detail - Commercial'!AV246*'System Detail - Commercial'!$AL246))/SUM('System Detail - Commercial'!$N246+'System Detail - Commercial'!$AL246),\"\")","v":288.6742501683915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q246:R246)*(1-Controls!$C$28))+(SUM(S246:T246)*Controls!$C$28))","v":84.746328659129915}]
[null,2039,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C247&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C247&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B247&C247,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B247,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C247,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.645198130191154},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B247,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C247,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.255758979194177},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B247),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D247),O247*E247*(1/(1-F247))*H247*(1-L247)-J247)","v":63.392228414785407},{"$f":"IF(Controls!$C$42=1,Q247*$D247,0)","v":1.760875260100109},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B247),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D247),P247*E247*(1/(1-F247))*I247*(1-M247)-K247)","v":51.793361856210055},{"$f":"IF(Controls!$C$42=1,S247*$D247,0)","v":1.4386881769365496},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B247)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B247),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B247&'System Detail - Commercial'!C247,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":114.73990631320518},{"$f":"IF(B247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B247)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B247&'System Detail - Commercial'!C247,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":10.994112725285127},190.88712271337582,178.96606907163692,null,2039,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C247&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C247&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B247,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z247&AA247,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B247,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C247,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.269511036589719},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B247,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C247,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.940735156990058},{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B247),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D247),AM247*AC247*(1/(1-AD247))*AF247*(1-AJ247)-AH247)","v":53.029355063771391},1.4730209321538896,{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B247),0)),Hourly!$B$11:$B$8772,$C247,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D247),AN247*AC247*(1/(1-AD247))*AG247*(1-AK247)-AI247)","v":44.83235466027363},1.245329059214725,{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z247)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z247),0)),Hourly!$B$11:$B$8772,$AA247,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z247&'System Detail - Commercial'!AA247,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":22.997551707907107},{"$f":"IF(Z247<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z247)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA247,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z247&'System Detail - Commercial'!AA247,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.3594645233656588},78.859392227198043,70.434699950761114,null,2039,3,{"$f":"IFERROR((('System Detail - Commercial'!Q247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AO247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":58.155077366423491},{"$f":"IFERROR((('System Detail - Commercial'!R247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AP247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":1.6154004922133101},{"$f":"IFERROR((('System Detail - Commercial'!S247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AQ247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":48.275433488371213},{"$f":"IFERROR((('System Detail - Commercial'!T247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AR247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":1.3409690529265952},{"$f":"IFERROR((('System Detail - Commercial'!U247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AS247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":68.37549054493627},{"$f":"IFERROR((('System Detail - Commercial'!V247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AT247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":6.1249894404441054},{"$f":"IFERROR((('System Detail - Commercial'!W247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AU247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":134.27095784401715},{"$f":"IFERROR((('System Detail - Commercial'!X247*'System Detail - Commercial'!$N247)+('System Detail - Commercial'!AV247*'System Detail - Commercial'!$AL247))/SUM('System Detail - Commercial'!$N247+'System Detail - Commercial'!$AL247),\"\")","v":124.11688252667818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q247:R247)*(1-Controls!$C$28))+(SUM(S247:T247)*Controls!$C$28))","v":65.153103674885514}]
[null,2039,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C248&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C248&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B248&C248,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B248,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C248,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.377986863489653},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B248,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C248,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.75730265255234},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B248),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D248),O248*E248*(1/(1-F248))*H248*(1-L248)-J248)","v":45.726744588975777},{"$f":"IF(Controls!$C$42=1,Q248*$D248,0)","v":1.2701729420962262},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B248),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D248),P248*E248*(1/(1-F248))*I248*(1-M248)-K248)","v":39.354178980318224},{"$f":"IF(Controls!$C$42=1,S248*$D248,0)","v":1.0931592386146705},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B248)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B248),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B248&'System Detail - Commercial'!C248,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":2.9941566030880686},{"$f":"IF(B248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B248)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B248&'System Detail - Commercial'!C248,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.3774262483944863E-2},50.024848396644018,43.475269084504902,null,2039,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C248&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C248&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B248,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z248&AA248,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B248,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C248,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.849929050005379},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B248,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C248,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.350849150853861},{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B248),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D248),AM248*AC248*(1/(1-AD248))*AF248*(1-AJ248)-AH248)","v":41.413366393290701},1.1503582401655779,{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B248),0)),Hourly!$B$11:$B$8772,$C248,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D248),AN248*AC248*(1/(1-AD248))*AG248*(1-AK248)-AI248)","v":41.280884415671217},1.1466782269741678,{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z248)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z248),0)),Hourly!$B$11:$B$8772,$AA248,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z248&'System Detail - Commercial'!AA248,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.599607941913844},{"$f":"IF(Z248<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z248)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA248,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z248&'System Detail - Commercial'!AA248,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.4119331206458108E-2},46.187451906576584,46.051289915765686,null,2039,4,{"$f":"IFERROR((('System Detail - Commercial'!Q248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AO248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":43.42627621794373},{"$f":"IFERROR((('System Detail - Commercial'!R248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AP248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":1.2062717677332138},{"$f":"IFERROR((('System Detail - Commercial'!S248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AQ248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":40.381755212506484},{"$f":"IFERROR((('System Detail - Commercial'!T248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AR248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":1.121702699073069},{"$f":"IFERROR((('System Detail - Commercial'!U248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AS248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":3.3170639837951486},{"$f":"IFERROR((('System Detail - Commercial'!V248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AT248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":2.8624965802618592E-2},{"$f":"IFERROR((('System Detail - Commercial'!W248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AU248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":47.978236935274715},{"$f":"IFERROR((('System Detail - Commercial'!X248*'System Detail - Commercial'!$N248)+('System Detail - Commercial'!AV248*'System Detail - Commercial'!$AL248))/SUM('System Detail - Commercial'!$N248+'System Detail - Commercial'!$AL248),\"\")","v":44.849146861177317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q248:R248)*(1-Controls!$C$28))+(SUM(S248:T248)*Controls!$C$28))","v":46.996917531072}]
[null,2039,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C249&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C249&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B249&C249,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B249,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C249,'Long Term Regional Prices'!$A$4:$M$4,0))","v":52.717310132020302},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B249,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C249,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.855015013423248},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B249),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D249),O249*E249*(1/(1-F249))*H249*(1-L249)-J249)","v":50.332896210485387},{"$f":"IF(Controls!$C$42=1,Q249*$D249,0)","v":1.3981201469415212},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B249),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D249),P249*E249*(1/(1-F249))*I249*(1-M249)-K249)","v":42.750037545830288},{"$f":"IF(Controls!$C$42=1,S249*$D249,0)","v":1.1874875732440076},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B249)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B249),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B249&'System Detail - Commercial'!C249,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B249)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B249&'System Detail - Commercial'!C249,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},51.73101635742691,43.937525119074294,null,2039,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C249&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C249&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B249,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z249&AA249,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B249,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C249,'Long Term Regional Prices'!$A$4:$M$4,0))","v":43.609989687695204},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B249,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C249,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":41.818184177246799},{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B249),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D249),AM249*AC249*(1/(1-AD249))*AF249*(1-AJ249)-AH249)","v":39.310529197577239},1.0919467584028308,{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B249),0)),Hourly!$B$11:$B$8772,$C249,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D249),AN249*AC249*(1/(1-AD249))*AG249*(1-AK249)-AI249)","v":41.244902042066485},1.1456787279335965,{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z249)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z249),0)),Hourly!$B$11:$B$8772,$AA249,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z249&'System Detail - Commercial'!AA249,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z249<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z249)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA249,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z249&'System Detail - Commercial'!AA249,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},40.402475955980073,42.390580770000085,null,2039,5,{"$f":"IFERROR((('System Detail - Commercial'!Q249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AO249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":44.288372364697047},{"$f":"IFERROR((('System Detail - Commercial'!R249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AP249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":1.2302186112912716},{"$f":"IFERROR((('System Detail - Commercial'!S249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AQ249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":41.924640656669496},{"$f":"IFERROR((('System Detail - Commercial'!T249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AR249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":1.1645601419447498},{"$f":"IFERROR((('System Detail - Commercial'!U249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AS249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AT249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AU249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":45.518590975988317},{"$f":"IFERROR((('System Detail - Commercial'!X249*'System Detail - Commercial'!$N249)+('System Detail - Commercial'!AV249*'System Detail - Commercial'!$AL249))/SUM('System Detail - Commercial'!$N249+'System Detail - Commercial'!$AL249),\"\")","v":43.089200798614243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q249:R249)*(1-Controls!$C$28))+(SUM(S249:T249)*Controls!$C$28))","v":51.73101635742691}]
[null,2039,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C250&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C250&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B250&C250,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B250,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C250,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.563899546118449},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B250,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C250,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.202452127366548},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B250),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D250),O250*E250*(1/(1-F250))*H250*(1-L250)-J250)","v":58.1266505870597},{"$f":"IF(Controls!$C$42=1,Q250*$D250,0)","v":1.6146108684099236},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B250),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D250),P250*E250*(1/(1-F250))*I250*(1-M250)-K250)","v":50.384048063119664},{"$f":"IF(Controls!$C$42=1,S250*$D250,0)","v":1.3995410156199755},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B250)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B250),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B250&'System Detail - Commercial'!C250,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B250)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B250&'System Detail - Commercial'!C250,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},59.741261455469626,51.783589078739638,null,2039,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C250&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C250&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B250,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z250&AA250,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B250,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C250,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.119981467710765},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B250,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C250,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.696490180046588},{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B250),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D250),AM250*AC250*(1/(1-AD250))*AF250*(1-AJ250)-AH250)","v":50.277060263592688},1.3965691660095323,{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B250),0)),Hourly!$B$11:$B$8772,$C250,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D250),AN250*AC250*(1/(1-AD250))*AG250*(1-AK250)-AI250)","v":48.290994910845626},1.3414013097588973,{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z250)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z250),0)),Hourly!$B$11:$B$8772,$AA250,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z250&'System Detail - Commercial'!AA250,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z250<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z250)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA250,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z250&'System Detail - Commercial'!AA250,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},51.673629429602222,49.632396220604527,null,2039,6,{"$f":"IFERROR((('System Detail - Commercial'!Q250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AO250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":54.114637755065452},{"$f":"IFERROR((('System Detail - Commercial'!R250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AP250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":1.5031673316275014},{"$f":"IFERROR((('System Detail - Commercial'!S250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AQ250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":49.314265340846262},{"$f":"IFERROR((('System Detail - Commercial'!T250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AR250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":1.3698251659576466},{"$f":"IFERROR((('System Detail - Commercial'!U250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AS250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AT250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AU250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":55.617805086692961},{"$f":"IFERROR((('System Detail - Commercial'!X250*'System Detail - Commercial'!$N250)+('System Detail - Commercial'!AV250*'System Detail - Commercial'!$AL250))/SUM('System Detail - Commercial'!$N250+'System Detail - Commercial'!$AL250),\"\")","v":50.684090506803912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q250:R250)*(1-Controls!$C$28))+(SUM(S250:T250)*Controls!$C$28))","v":59.741261455469626}]
[null,2039,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C251&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C251&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B251&C251,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B251,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C251,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.848724352311208},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B251,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C251,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":62.485405747691708},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B251),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D251),O251*E251*(1/(1-F251))*H251*(1-L251)-J251)","v":71.240968105241549},{"$f":"IF(Controls!$C$42=1,Q251*$D251,0)","v":1.9788933340737718},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B251),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D251),P251*E251*(1/(1-F251))*I251*(1-M251)-K251)","v":66.685508872811283},{"$f":"IF(Controls!$C$42=1,S251*$D251,0)","v":1.8523542351751732},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B251)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B251),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B251&'System Detail - Commercial'!C251,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B251)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B251&'System Detail - Commercial'!C251,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},73.219861439315324,68.537863107986453,null,2039,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C251&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C251&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B251,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z251&AA251,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B251,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C251,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.215247718802594},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B251,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C251,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.803843644513904},{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B251),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D251),AM251*AC251*(1/(1-AD251))*AF251*(1-AJ251)-AH251)","v":51.243232691558589},1.4234069845866626,{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B251),0)),Hourly!$B$11:$B$8772,$C251,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D251),AN251*AC251*(1/(1-AD251))*AG251*(1-AK251)-AI251)","v":53.051229303755143},1.4736285430390734,{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z251)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z251),0)),Hourly!$B$11:$B$8772,$AA251,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z251&'System Detail - Commercial'!AA251,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z251<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z251)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA251,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z251&'System Detail - Commercial'!AA251,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},52.666639676145252,54.52485784679422,null,2039,7,{"$f":"IFERROR((('System Detail - Commercial'!Q251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AO251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":59.844409213572774},{"$f":"IFERROR((('System Detail - Commercial'!R251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AP251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":1.6623258445811182},{"$f":"IFERROR((('System Detail - Commercial'!S251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AQ251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":58.915435570015845},{"$f":"IFERROR((('System Detail - Commercial'!T251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AR251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":1.6365213138502992},{"$f":"IFERROR((('System Detail - Commercial'!U251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AS251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AT251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AU251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":61.506735058153879},{"$f":"IFERROR((('System Detail - Commercial'!X251*'System Detail - Commercial'!$N251)+('System Detail - Commercial'!AV251*'System Detail - Commercial'!$AL251))/SUM('System Detail - Commercial'!$N251+'System Detail - Commercial'!$AL251),\"\")","v":60.551956883866147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q251:R251)*(1-Controls!$C$28))+(SUM(S251:T251)*Controls!$C$28))","v":73.219861439315324}]
[null,2039,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C252&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C252&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B252&C252,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B252,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C252,'Long Term Regional Prices'!$A$4:$M$4,0))","v":68.161500090361585},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B252,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C252,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":61.097282494426537},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B252),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D252),O252*E252*(1/(1-F252))*H252*(1-L252)-J252)","v":67.917411672098169},{"$f":"IF(Controls!$C$42=1,Q252*$D252,0)","v":1.8865733692292523},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B252),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D252),P252*E252*(1/(1-F252))*I252*(1-M252)-K252)","v":64.817631690932501},{"$f":"IF(Controls!$C$42=1,S252*$D252,0)","v":1.800469346432112},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B252)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B252),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B252&'System Detail - Commercial'!C252,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B252)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B252&'System Detail - Commercial'!C252,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},69.803985041327422,66.61810103736461,null,2039,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C252&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C252&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B252,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z252&AA252,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B252,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C252,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.203233282093095},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B252,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C252,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":56.313097671903648},{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B252),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D252),AM252*AC252*(1/(1-AD252))*AF252*(1-AJ252)-AH252)","v":54.643484686064838},1.5178573575259993,{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B252),0)),Hourly!$B$11:$B$8772,$C252,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D252),AN252*AC252*(1/(1-AD252))*AG252*(1-AK252)-AI252)","v":58.502405069787628},1.6250483745372994,{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z252)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z252),0)),Hourly!$B$11:$B$8772,$AA252,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z252&'System Detail - Commercial'!AA252,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z252<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z252)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA252,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z252&'System Detail - Commercial'!AA252,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},56.161342043590835,60.127453444324928,null,2039,8,{"$f":"IFERROR((('System Detail - Commercial'!Q252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AO252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":61.209082980231862},{"$f":"IFERROR((('System Detail - Commercial'!R252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AP252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":1.7002330192286836},{"$f":"IFERROR((('System Detail - Commercial'!S252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AQ252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":61.626065549063583},{"$f":"IFERROR((('System Detail - Commercial'!T252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AR252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":1.711815736979895},{"$f":"IFERROR((('System Detail - Commercial'!U252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AS252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AT252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AU252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":62.909315999460546},{"$f":"IFERROR((('System Detail - Commercial'!X252*'System Detail - Commercial'!$N252)+('System Detail - Commercial'!AV252*'System Detail - Commercial'!$AL252))/SUM('System Detail - Commercial'!$N252+'System Detail - Commercial'!$AL252),\"\")","v":63.337881286043476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q252:R252)*(1-Controls!$C$28))+(SUM(S252:T252)*Controls!$C$28))","v":69.803985041327422}]
[null,2039,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C253&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C253&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B253&C253,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B253,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C253,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.445060297926425},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B253,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C253,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.750600803162122},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B253),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D253),O253*E253*(1/(1-F253))*H253*(1-L253)-J253)","v":56.730329957058657},{"$f":"IF(Controls!$C$42=1,Q253*$D253,0)","v":1.575824624196386},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B253),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D253),P253*E253*(1/(1-F253))*I253*(1-M253)-K253)","v":47.274771436368425},{"$f":"IF(Controls!$C$42=1,S253*$D253,0)","v":1.313173200104331},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B253)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B253),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B253&'System Detail - Commercial'!C253,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B253)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B253&'System Detail - Commercial'!C253,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},58.306154581255043,48.587944636472756,null,2039,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C253&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C253&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B253,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z253&AA253,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B253,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C253,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.438043703538298},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B253,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C253,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.632550652767598},{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B253),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D253),AM253*AC253*(1/(1-AD253))*AF253*(1-AJ253)-AH253)","v":50.430941577670779},1.4008435984711716,{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B253),0)),Hourly!$B$11:$B$8772,$C253,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D253),AN253*AC253*(1/(1-AD253))*AG253*(1-AK253)-AI253)","v":48.005080881402421},1.3334593434713604,{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z253)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z253),0)),Hourly!$B$11:$B$8772,$AA253,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z253&'System Detail - Commercial'!AA253,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z253<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z253)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA253,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z253&'System Detail - Commercial'!AA253,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},51.831785176141949,49.338540224873782,null,2039,9,{"$f":"IFERROR((('System Detail - Commercial'!Q253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AO253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":53.370656154718461},{"$f":"IFERROR((('System Detail - Commercial'!R253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AP253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":1.4825014104762715},{"$f":"IFERROR((('System Detail - Commercial'!S253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AQ253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":47.664269807053216},{"$f":"IFERROR((('System Detail - Commercial'!T253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AR253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":1.3239924765667468},{"$f":"IFERROR((('System Detail - Commercial'!U253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AS253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AT253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AU253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":54.853157565194728},{"$f":"IFERROR((('System Detail - Commercial'!X253*'System Detail - Commercial'!$N253)+('System Detail - Commercial'!AV253*'System Detail - Commercial'!$AL253))/SUM('System Detail - Commercial'!$N253+'System Detail - Commercial'!$AL253),\"\")","v":48.988262283619974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q253:R253)*(1-Controls!$C$28))+(SUM(S253:T253)*Controls!$C$28))","v":58.306154581255043}]
[null,2039,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C254&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C254&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B254&C254,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B254,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C254,'Long Term Regional Prices'!$A$4:$M$4,0))","v":57.978792299540771},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B254,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C254,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.951103170576317},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B254),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D254),O254*E254*(1/(1-F254))*H254*(1-L254)-J254)","v":56.730768283268802},{"$f":"IF(Controls!$C$42=1,Q254*$D254,0)","v":1.5758367997863376},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B254),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D254),P254*E254*(1/(1-F254))*I254*(1-M254)-K254)","v":44.23871837929844},{"$f":"IF(Controls!$C$42=1,S254*$D254,0)","v":1.2288393495640819},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B254)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B254),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B254&'System Detail - Commercial'!C254,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B254)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B254&'System Detail - Commercial'!C254,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},58.306605083055139,45.467557728862523,null,2039,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C254&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C254&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B254,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z254&AA254,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B254,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C254,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.62682209515657},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B254,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C254,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.749839211089729},{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B254),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D254),AM254*AC254*(1/(1-AD254))*AF254*(1-AJ254)-AH254)","v":47.682621327467473},1.3245022352404949,{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B254),0)),Hourly!$B$11:$B$8772,$C254,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D254),AN254*AC254*(1/(1-AD254))*AG254*(1-AK254)-AI254)","v":38.734055215917927},1.0759337738812373,{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z254)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z254),0)),Hourly!$B$11:$B$8772,$AA254,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z254&'System Detail - Commercial'!AA254,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z254<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z254)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA254,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z254&'System Detail - Commercial'!AA254,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},49.007123562707967,39.809988989799166,null,2039,10,{"$f":"IFERROR((('System Detail - Commercial'!Q254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AO254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":51.768881242990652},{"$f":"IFERROR((('System Detail - Commercial'!R254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AP254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":1.4380081676160368},{"$f":"IFERROR((('System Detail - Commercial'!S254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AQ254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":41.220032128412349},{"$f":"IFERROR((('System Detail - Commercial'!T254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AR254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":1.14498790483478},{"$f":"IFERROR((('System Detail - Commercial'!U254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AS254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AT254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AU254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":53.206889410606692},{"$f":"IFERROR((('System Detail - Commercial'!X254*'System Detail - Commercial'!$N254)+('System Detail - Commercial'!AV254*'System Detail - Commercial'!$AL254))/SUM('System Detail - Commercial'!$N254+'System Detail - Commercial'!$AL254),\"\")","v":42.365020033247134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q254:R254)*(1-Controls!$C$28))+(SUM(S254:T254)*Controls!$C$28))","v":58.306605083055139}]
[null,2039,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C255&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C255&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B255&C255,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B255,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C255,'Long Term Regional Prices'!$A$4:$M$4,0))","v":64.358868754986801},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B255,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C255,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":52.094001794935359},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B255),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D255),O255*E255*(1/(1-F255))*H255*(1-L255)-J255)","v":65.041499398274098},{"$f":"IF(Controls!$C$42=1,Q255*$D255,0)","v":1.8066878233219574},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B255),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D255),P255*E255*(1/(1-F255))*I255*(1-M255)-K255)","v":55.040101190098298},{"$f":"IF(Controls!$C$42=1,S255*$D255,0)","v":1.528874357671983},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B255)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B255),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B255&'System Detail - Commercial'!C255,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":28.92907102530063},{"$f":"IF(B255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B255)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B255&'System Detail - Commercial'!C255,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.9175402737352529},97.694798520631934,87.415586846806164,null,2039,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C255&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C255&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B255,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z255&AA255,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B255,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C255,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.798415686235067},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B255,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C255,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":47.85260096614406},{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B255),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D255),AM255*AC255*(1/(1-AD255))*AF255*(1-AJ255)-AH255)","v":61.669306994196944},1.7130168746090706,{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B255),0)),Hourly!$B$11:$B$8772,$C255,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D255),AN255*AC255*(1/(1-AD255))*AG255*(1-AK255)-AI255)","v":49.441162913200735},1.3733500585401202,{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z255)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z255),0)),Hourly!$B$11:$B$8772,$AA255,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z255&'System Detail - Commercial'!AA255,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":11.723848508969077},{"$f":"IF(Z255<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z255)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA255,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z255&'System Detail - Commercial'!AA255,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.23279060210965452},75.338962979884755,62.771152082819583,null,2039,11,{"$f":"IFERROR((('System Detail - Commercial'!Q255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AO255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":63.242996782766284},{"$f":"IFERROR((('System Detail - Commercial'!R255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AP255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":1.7567299840084176},{"$f":"IFERROR((('System Detail - Commercial'!S255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AQ255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":52.054000775752925},{"$f":"IFERROR((('System Detail - Commercial'!T255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AR255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":1.4459280648016561},{"$f":"IFERROR((('System Detail - Commercial'!U255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AS255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":19.752952349923802},{"$f":"IFERROR((('System Detail - Commercial'!V255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AT255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":1.0190071155349338},{"$f":"IFERROR((('System Detail - Commercial'!W255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AU255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":85.771686232233449},{"$f":"IFERROR((('System Detail - Commercial'!X255*'System Detail - Commercial'!$N255)+('System Detail - Commercial'!AV255*'System Detail - Commercial'!$AL255))/SUM('System Detail - Commercial'!$N255+'System Detail - Commercial'!$AL255),\"\")","v":74.271888306013324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q255:R255)*(1-Controls!$C$28))+(SUM(S255:T255)*Controls!$C$28))","v":66.848187221596049}]
[null,2039,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C256&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C256&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B256&C256,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B256,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C256,'Long Term Regional Prices'!$A$4:$M$4,0))","v":71.290158894864234},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B256,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C256,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.417859684747498},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B256),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D256),O256*E256*(1/(1-F256))*H256*(1-L256)-J256)","v":74.133174887996333},{"$f":"IF(Controls!$C$42=1,Q256*$D256,0)","v":2.0592315000950627},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B256),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D256),P256*E256*(1/(1-F256))*I256*(1-M256)-K256)","v":57.316134183433206},{"$f":"IF(Controls!$C$42=1,S256*$D256,0)","v":1.5920967792425151},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B256)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B256),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B256&'System Detail - Commercial'!C256,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":193.37433331905603},{"$f":"IF(B256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B256)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B256&'System Detail - Commercial'!C256,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.452168687214471},287.01890839436192,269.73473296894622,null,2039,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C256&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C256&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.261036125235794},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B256,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.759269801498236},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z256&AA256,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B256,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C256,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.841441388279065},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B256,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C256,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.038727483825824},{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B256),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D256),AM256*AC256*(1/(1-AD256))*AF256*(1-AJ256)-AH256)","v":71.991568558050758},1.9997431101523708,{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B256),0)),Hourly!$B$11:$B$8772,$C256,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D256),AN256*AC256*(1/(1-AD256))*AG256*(1-AK256)-AI256)","v":50.181834697226215},1.3939240413919438,{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z256)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z256),0)),Hourly!$B$11:$B$8772,$AA256,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z256&'System Detail - Commercial'!AA256,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":126.19104842645302},{"$f":"IF(Z256<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z256)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA256,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z256&'System Detail - Commercial'!AA256,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.334094378688356},211.51645447334448,189.10090154375953,null,2039,12,{"$f":"IFERROR((('System Detail - Commercial'!Q256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AO256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":72.958745610284254},{"$f":"IFERROR((('System Detail - Commercial'!R256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AP256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":2.026608834642619},{"$f":"IFERROR((('System Detail - Commercial'!S256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AQ256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":53.403776400674538},{"$f":"IFERROR((('System Detail - Commercial'!T256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AR256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":1.4834214068728468},{"$f":"IFERROR((('System Detail - Commercial'!U256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AS256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":156.53188676504794},{"$f":"IFERROR((('System Detail - Commercial'!V256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AT256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":14.097095679313053},{"$f":"IFERROR((('System Detail - Commercial'!W256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AU256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":245.61433688928787},{"$f":"IFERROR((('System Detail - Commercial'!X256*'System Detail - Commercial'!$N256)+('System Detail - Commercial'!AV256*'System Detail - Commercial'!$AL256))/SUM('System Detail - Commercial'!$N256+'System Detail - Commercial'!$AL256),\"\")","v":225.51618025190837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q256:R256)*(1-Controls!$C$28))+(SUM(S256:T256)*Controls!$C$28))","v":76.192406388091399}]
[null,2040,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$67","v":0.11312105000064113},{"$f":"'Input Parameters, System'!$B$36","v":1.404631308451542},{"$f":"VLOOKUP($C257&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C257&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B257&C257,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B257,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C257,'Long Term Regional Prices'!$A$4:$M$4,0))","v":89.721539955349641},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B257,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C257,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":65.469084032031262},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B257),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D257),O257*E257*(1/(1-F257))*H257*(1-L257)-J257)","v":96.639454905809075},{"$f":"IF(Controls!$C$42=1,Q257*$D257,0)","v":2.6843988537482835},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B257),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D257),P257*E257*(1/(1-F257))*I257*(1-M257)-K257)","v":72.790999661316476},{"$f":"IF(Controls!$C$42=1,S257*$D257,0)","v":2.0219492778025177},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B257)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B257),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B257&'System Detail - Commercial'!C257,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":394.56544147148782},{"$f":"IF(B257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B257)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B257&'System Detail - Commercial'!C257,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":41.776976276664783},535.66627150770989,511.15536668727157,null,2040,1,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$67","v":0.10766291850206731},{"$f":"'Input Parameters, System'!$C$36","v":1.404113364542086},{"$f":"VLOOKUP($C257&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C257&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B257,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z257&AA257,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B257,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C257,'Long Term Regional Prices'!$A$4:$M$4,0))","v":80.863801208192044},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B257,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C257,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.645779842948713},{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B257),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D257),AM257*AC257*(1/(1-AD257))*AF257*(1-AJ257)-AH257)","v":85.27515096959975},2.368727325077713,{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B257),0)),Hourly!$B$11:$B$8772,$C257,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D257),AN257*AC257*(1/(1-AD257))*AG257*(1-AK257)-AI257)","v":54.723607564941751},1.5200829678052152,{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z257)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z257),0)),Hourly!$B$11:$B$8772,$AA257,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z257&'System Detail - Commercial'!AA257,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":164.75108367520724},{"$f":"IF(Z257<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z257)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA257,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z257&'System Detail - Commercial'!AA257,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":17.059719452664972},269.4546814225497,238.05449366061919,null,2040,1,{"$f":"IFERROR((('System Detail - Commercial'!Q257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AO257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":90.407417263371713},{"$f":"IFERROR((('System Detail - Commercial'!R257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AP257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":2.5112886606063576},{"$f":"IFERROR((('System Detail - Commercial'!S257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AQ257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":62.883074963304537},{"$f":"IFERROR((('System Detail - Commercial'!T257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AR257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":1.7467322690943197},{"$f":"IFERROR((('System Detail - Commercial'!U257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AS257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":268.53821300255976},{"$f":"IFERROR((('System Detail - Commercial'!V257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AT257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":28.222351566729401},{"$f":"IFERROR((('System Detail - Commercial'!W257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AU257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":389.67927049326721},{"$f":"IFERROR((('System Detail - Commercial'!X257*'System Detail - Commercial'!$N257)+('System Detail - Commercial'!AV257*'System Detail - Commercial'!$AL257))/SUM('System Detail - Commercial'!$N257+'System Detail - Commercial'!$AL257),\"\")","v":361.39037180168799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q257:R257)*(1-Controls!$C$28))+(SUM(S257:T257)*Controls!$C$28))","v":99.323853759557352}]
[null,2040,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$68","v":0.11247165958819469},{"$f":"'Input Parameters, System'!$B$37","v":1.4003105341366886},{"$f":"VLOOKUP($C258&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C258&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B258&C258,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B258,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C258,'Long Term Regional Prices'!$A$4:$M$4,0))","v":77.559215260349916},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B258,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C258,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.044213652693578},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B258),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D258),O258*E258*(1/(1-F258))*H258*(1-L258)-J258)","v":81.791723865423265},{"$f":"IF(Controls!$C$42=1,Q258*$D258,0)","v":2.2719665586321547},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B258),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D258),P258*E258*(1/(1-F258))*I258*(1-M258)-K258)","v":59.418402491791248},{"$f":"IF(Controls!$C$42=1,S258*$D258,0)","v":1.6504924587579679},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B258)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B258),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B258&'System Detail - Commercial'!C258,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":266.83281119863597},{"$f":"IF(B258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B258)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B258&'System Detail - Commercial'!C258,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":21.931606487823757},372.82810811051513,349.83331263700893,null,2040,2,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$68","v":0.10961696161270364},{"$f":"'Input Parameters, System'!$C$37","v":1.4016085250257004},{"$f":"VLOOKUP($C258&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C258&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B258,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z258&AA258,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":360},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B258,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C258,'Long Term Regional Prices'!$A$4:$M$4,0))","v":69.791078831533028},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B258,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C258,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":46.75021628512804},{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B258),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D258),AM258*AC258*(1/(1-AD258))*AF258*(1-AJ258)-AH258)","v":72.087656595957327},2.0024121920409921,{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B258),0)),Hourly!$B$11:$B$8772,$C258,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D258),AN258*AC258*(1/(1-AD258))*AG258*(1-AK258)-AI258)","v":48.636511309943764},1.3509988786462042,{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z258)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z258),0)),Hourly!$B$11:$B$8772,$AA258,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z258&'System Detail - Commercial'!AA258,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":174.72883401500195},{"$f":"IF(Z258<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z258)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA258,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z258&'System Detail - Commercial'!AA258,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":15.982041253974879},264.80094405697514,240.69838545756679,null,2040,2,{"$f":"IFERROR((('System Detail - Commercial'!Q258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AO258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":76.772378726044323},{"$f":"IFERROR((('System Detail - Commercial'!R258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AP258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":2.1325418862574153},{"$f":"IFERROR((('System Detail - Commercial'!S258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AQ258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":53.841562225318413},{"$f":"IFERROR((('System Detail - Commercial'!T258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AR258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":1.4955819862863657},{"$f":"IFERROR((('System Detail - Commercial'!U258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AS258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":219.19282300020458},{"$f":"IFERROR((('System Detail - Commercial'!V258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AT258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":18.85424515997089},{"$f":"IFERROR((('System Detail - Commercial'!W258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AU258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":316.95198877247719},{"$f":"IFERROR((('System Detail - Commercial'!X258*'System Detail - Commercial'!$N258)+('System Detail - Commercial'!AV258*'System Detail - Commercial'!$AL258))/SUM('System Detail - Commercial'!$N258+'System Detail - Commercial'!$AL258),\"\")","v":293.38421237178022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q258:R258)*(1-Controls!$C$28))+(SUM(S258:T258)*Controls!$C$28))","v":84.063690424055423}]
[null,2040,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$69","v":0.10762730278514192},{"$f":"'Input Parameters, System'!$B$38","v":1.4013345563952131},{"$f":"VLOOKUP($C259&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C259&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B259&C259,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B259,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C259,'Long Term Regional Prices'!$A$4:$M$4,0))","v":63.130651633169848},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B259,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C259,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":50.422094655398041},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B259),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D259),O259*E259*(1/(1-F259))*H259*(1-L259)-J259)","v":63.855874356951574},{"$f":"IF(Controls!$C$42=1,Q259*$D259,0)","v":1.7737541679634552},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B259),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D259),P259*E259*(1/(1-F259))*I259*(1-M259)-K259)","v":53.166963793194846},{"$f":"IF(Controls!$C$42=1,S259*$D259,0)","v":1.4768433535022933},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B259)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B259),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B259&'System Detail - Commercial'!C259,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":117.4938641119862},{"$f":"IF(B259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B259)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B259&'System Detail - Commercial'!C259,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":11.217036935401355},194.34052957230259,183.35470819408468,null,2040,3,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$69","v":0.10423766305754889},{"$f":"'Input Parameters, System'!$C$38","v":1.3979699560821848},{"$f":"VLOOKUP($C259&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C259&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B259,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z259&AA259,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B259,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C259,'Long Term Regional Prices'!$A$4:$M$4,0))","v":53.984594242083112},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B259,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C259,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.955930733635817},{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B259),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D259),AM259*AC259*(1/(1-AD259))*AF259*(1-AJ259)-AH259)","v":52.563967909171609},1.4600936578271204,{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B259),0)),Hourly!$B$11:$B$8772,$C259,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D259),AN259*AC259*(1/(1-AD259))*AG259*(1-AK259)-AI259)","v":44.743986647220176},1.2428744200284847,{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z259)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z259),0)),Hourly!$B$11:$B$8772,$AA259,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z259&'System Detail - Commercial'!AA259,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":23.549533044775007},{"$f":"IF(Z259<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z259)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA259,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z259&'System Detail - Commercial'!AA259,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":1.387029963399335},78.960624575173071,70.923424075423,null,2040,3,{"$f":"IFERROR((('System Detail - Commercial'!Q259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AO259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":57.906375260809448},{"$f":"IFERROR((('System Detail - Commercial'!R259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AP259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":1.6084921787518378},{"$f":"IFERROR((('System Detail - Commercial'!S259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AQ259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":48.729051103380229},{"$f":"IFERROR((('System Detail - Commercial'!T259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AR259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":1.3535693993064155},{"$f":"IFERROR((('System Detail - Commercial'!U259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AS259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":67.996313334638359},{"$f":"IFERROR((('System Detail - Commercial'!V259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AT259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":6.0377859501529789},{"$f":"IFERROR((('System Detail - Commercial'!W259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AU259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":133.54896672435262},{"$f":"IFERROR((('System Detail - Commercial'!X259*'System Detail - Commercial'!$N259)+('System Detail - Commercial'!AV259*'System Detail - Commercial'!$AL259))/SUM('System Detail - Commercial'!$N259+'System Detail - Commercial'!$AL259),\"\")","v":124.11671978747799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q259:R259)*(1-Controls!$C$28))+(SUM(S259:T259)*Controls!$C$28))","v":65.629628524915034}]
[null,2040,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$70","v":0.10092180581540275},{"$f":"'Input Parameters, System'!$B$39","v":1.3945181671792746},{"$f":"VLOOKUP($C260&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C260&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B260&C260,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B260,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C260,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.950246180348493},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B260,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C260,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":39.361616255025005},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B260),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D260),O260*E260*(1/(1-F260))*H260*(1-L260)-J260)","v":46.290067023383386},{"$f":"IF(Controls!$C$42=1,Q260*$D260,0)","v":1.2858206100046219},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B260),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D260),P260*E260*(1/(1-F260))*I260*(1-M260)-K260)","v":38.747829860383987},{"$f":"IF(Controls!$C$42=1,S260*$D260,0)","v":1.076316398554064},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B260)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B260),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B260&'System Detail - Commercial'!C260,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.0660215818282253},{"$f":"IF(B260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B260)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B260&'System Detail - Commercial'!C260,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.445909271760033E-2},50.676368307933828,42.924626933483871,null,2040,4,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$70","v":9.9506252069449908E-2},{"$f":"'Input Parameters, System'!$C$39","v":1.3947807398280634},{"$f":"VLOOKUP($C260&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C260&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B260,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z260&AA260,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B260,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C260,'Long Term Regional Prices'!$A$4:$M$4,0))","v":44.721412722222027},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B260,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C260,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":40.954904757725132},{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B260),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D260),AM260*AC260*(1/(1-AD260))*AF260*(1-AJ260)-AH260)","v":41.136953400601513},1.1426801885720625,{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B260),0)),Hourly!$B$11:$B$8772,$C260,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D260),AN260*AC260*(1/(1-AD260))*AG260*(1-AK260)-AI260)","v":40.674994640257097},1.1298481463388341,{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z260)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z260),0)),Hourly!$B$11:$B$8772,$AA260,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z260&'System Detail - Commercial'!AA260,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":3.686004808380928},{"$f":"IF(Z260<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z260)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA260,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z260&'System Detail - Commercial'!AA260,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":2.4608391396405534E-2},45.990246788950913,45.515455986373269,null,2040,4,{"$f":"IFERROR((('System Detail - Commercial'!Q260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AO260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":43.54173975789972},{"$f":"IFERROR((('System Detail - Commercial'!R260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AP260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":1.2094790519072569},{"$f":"IFERROR((('System Detail - Commercial'!S260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AQ260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":39.775651076316315},{"$f":"IFERROR((('System Detail - Commercial'!T260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AR260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":1.1048666640392746},{"$f":"IFERROR((('System Detail - Commercial'!U260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AS260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":3.3966793026563336},{"$f":"IFERROR((('System Detail - Commercial'!V260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AT260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":2.9205385346296443E-2},{"$f":"IFERROR((('System Detail - Commercial'!W260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AU260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":48.177103497809611},{"$f":"IFERROR((('System Detail - Commercial'!X260*'System Detail - Commercial'!$N260)+('System Detail - Commercial'!AV260*'System Detail - Commercial'!$AL260))/SUM('System Detail - Commercial'!$N260+'System Detail - Commercial'!$AL260),\"\")","v":44.306402428358219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q260:R260)*(1-Controls!$C$28))+(SUM(S260:T260)*Controls!$C$28))","v":47.575887633388007}]
[null,2040,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$71","v":9.237350157265127E-2},{"$f":"'Input Parameters, System'!$B$40","v":1},{"$f":"VLOOKUP($C261&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C261&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B261&C261,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":352},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B261,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C261,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.723125778216463},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B261,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C261,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":43.988050846352415},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B261),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D261),O261*E261*(1/(1-F261))*H261*(1-L261)-J261)","v":53.779243003922446},{"$f":"IF(Controls!$C$42=1,Q261*$D261,0)","v":1.4938509164387053},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B261),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D261),P261*E261*(1/(1-F261))*I261*(1-M261)-K261)","v":44.057167549481669},{"$f":"IF(Controls!$C$42=1,S261*$D261,0)","v":1.223796328161155},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B261)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B261),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B261&'System Detail - Commercial'!C261,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B261)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B261&'System Detail - Commercial'!C261,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},55.273093920361148,45.280963877642826,null,2040,5,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$71","v":8.869903374747598E-2},{"$f":"'Input Parameters, System'!$C$40","v":1},{"$f":"VLOOKUP($C261&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C261&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B261,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z261&AA261,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":392},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B261,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C261,'Long Term Regional Prices'!$A$4:$M$4,0))","v":50.987170149779338},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B261,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C261,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.601482228011072},{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B261),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D261),AM261*AC261*(1/(1-AD261))*AF261*(1-AJ261)-AH261)","v":47.911900355767862},1.3308710248964173,{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B261),0)),Hourly!$B$11:$B$8772,$C261,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D261),AN261*AC261*(1/(1-AD261))*AG261*(1-AK261)-AI261)","v":42.111401529977606},1.1697478851364096,{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z261)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z261),0)),Hourly!$B$11:$B$8772,$AA261,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z261&'System Detail - Commercial'!AA261,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z261<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z261)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA261,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z261&'System Detail - Commercial'!AA261,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},49.24277138066428,43.281149415114015,null,2040,5,{"$f":"IFERROR((('System Detail - Commercial'!Q261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AO261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":50.687847415109815},{"$f":"IFERROR((('System Detail - Commercial'!R261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AP261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":1.4079797907873921},{"$f":"IFERROR((('System Detail - Commercial'!S261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AQ261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":43.031979001570932},{"$f":"IFERROR((('System Detail - Commercial'!T261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AR261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":1.1953191915137087},{"$f":"IFERROR((('System Detail - Commercial'!U261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AS261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AT261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AU261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":52.095827205897209},{"$f":"IFERROR((('System Detail - Commercial'!X261*'System Detail - Commercial'!$N261)+('System Detail - Commercial'!AV261*'System Detail - Commercial'!$AL261))/SUM('System Detail - Commercial'!$N261+'System Detail - Commercial'!$AL261),\"\")","v":44.227298193084636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q261:R261)*(1-Controls!$C$28))+(SUM(S261:T261)*Controls!$C$28))","v":55.273093920361148}]
[null,2040,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$72","v":8.8046718436758431E-2},{"$f":"'Input Parameters, System'!$B$41","v":1},{"$f":"VLOOKUP($C262&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C262&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B262&C262,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B262,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C262,'Long Term Regional Prices'!$A$4:$M$4,0))","v":61.78411927435608},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B262,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C262,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":51.065306564811358},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B262),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D262),O262*E262*(1/(1-F262))*H262*(1-L262)-J262)","v":60.627712145451355},{"$f":"IF(Controls!$C$42=1,Q262*$D262,0)","v":1.684084012552181},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B262),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D262),P262*E262*(1/(1-F262))*I262*(1-M262)-K262)","v":52.591403016684204},{"$f":"IF(Controls!$C$42=1,S262*$D262,0)","v":1.4608557355026521},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B262)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B262),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B262&'System Detail - Commercial'!C262,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B262)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B262&'System Detail - Commercial'!C262,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"Q262+R262+U262+V262","v":62.311796158003538},{"$f":"S262+T262+U262+V262","v":54.052258752186859},null,2040,6,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$72","v":8.4624219166182665E-2},{"$f":"'Input Parameters, System'!$C$41","v":1},{"$f":"VLOOKUP($C262&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C262&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B262,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z262&AA262,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B262,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C262,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.805034432551658},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B262,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C262,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.468758966234468},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B262),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D262),AM262*AC262*(1/(1-AD262))*AF262*(1-AJ262)-AH262)","v":52.13826092455534},{"$f":"AO262*$D262","v":1.4482685979418968},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B262),0)),Hourly!$B$11:$B$8772,$C262,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D262),AN262*AC262*(1/(1-AD262))*AG262*(1-AK262)-AI262)","v":50.377545651284294},{"$f":"AQ262*D262","v":1.3993603951177749},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z262)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z262),0)),Hourly!$B$11:$B$8772,$AA262,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z262&'System Detail - Commercial'!AA262,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z262<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z262)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA262,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z262&'System Detail - Commercial'!AA262,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},{"$f":"AO262+AP262+AS262+AT262","v":53.586529522497237},{"$f":"AQ262+AR262+AS262+AT262","v":51.776906046402068},null,2040,6,{"$f":"IFERROR((('System Detail - Commercial'!Q262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AO262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":56.100004827640149},{"$f":"IFERROR((('System Detail - Commercial'!R262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AP262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":1.5583157914266963},{"$f":"IFERROR((('System Detail - Commercial'!S262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AQ262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":51.410679088470914},{"$f":"IFERROR((('System Detail - Commercial'!T262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AR262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":1.4280582206307175},{"$f":"IFERROR((('System Detail - Commercial'!U262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AS262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AT262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AU262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":57.658320619066842},{"$f":"IFERROR((('System Detail - Commercial'!X262*'System Detail - Commercial'!$N262)+('System Detail - Commercial'!AV262*'System Detail - Commercial'!$AL262))/SUM('System Detail - Commercial'!$N262+'System Detail - Commercial'!$AL262),\"\")","v":52.838737309101631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q262:R262)*(1-Controls!$C$28))+(SUM(S262:T262)*Controls!$C$28))","v":62.311796158003538}]
[null,2040,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$73","v":8.5631416749028966E-2},{"$f":"'Input Parameters, System'!$B$42","v":1},{"$f":"VLOOKUP($C263&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C263&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B263&C263,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B263,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C263,'Long Term Regional Prices'!$A$4:$M$4,0))","v":72.795938912367404},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B263,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C263,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":65.010426975530649},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B263),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D263),O263*E263*(1/(1-F263))*H263*(1-L263)-J263)","v":73.413336516266213},{"$f":"IF(Controls!$C$42=1,Q263*$D263,0)","v":2.0392362165761342},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B263),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D263),P263*E263*(1/(1-F263))*I263*(1-M263)-K263)","v":69.70744230650655},{"$f":"IF(Controls!$C$42=1,S263*$D263,0)","v":1.9362958784038289},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B263)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B263),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B263&'System Detail - Commercial'!C263,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B263)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B263&'System Detail - Commercial'!C263,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},75.452572732842341,71.643738184910376,null,2040,7,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$73","v":7.9964284593197404E-2},{"$f":"'Input Parameters, System'!$C$42","v":1},{"$f":"VLOOKUP($C263&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C263&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B263,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z263&AA263,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":408},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B263,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C263,'Long Term Regional Prices'!$A$4:$M$4,0))","v":55.937432056299969},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B263,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C263,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.22690548622294},{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B263),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D263),AM263*AC263*(1/(1-AD263))*AF263*(1-AJ263)-AH263)","v":53.137878761333781},1.4760354451147184,{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B263),0)),Hourly!$B$11:$B$8772,$C263,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D263),AN263*AC263*(1/(1-AD263))*AG263*(1-AK263)-AI263)","v":54.69652365018846},1.5193306453734547,{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z263)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z263),0)),Hourly!$B$11:$B$8772,$AA263,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z263&'System Detail - Commercial'!AA263,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z263<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z263)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA263,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z263&'System Detail - Commercial'!AA263,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},54.613914206448499,56.215854295561918,null,2040,7,{"$f":"IFERROR((('System Detail - Commercial'!Q263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AO263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":62.294537102271008},{"$f":"IFERROR((('System Detail - Commercial'!R263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AP263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":1.7303841806134226},{"$f":"IFERROR((('System Detail - Commercial'!S263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AQ263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":61.475648204654689},{"$f":"IFERROR((('System Detail - Commercial'!T263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AR263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":1.7076375248065268},{"$f":"IFERROR((('System Detail - Commercial'!U263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AS263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AT263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AU263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":64.024921282884421},{"$f":"IFERROR((('System Detail - Commercial'!X263*'System Detail - Commercial'!$N263)+('System Detail - Commercial'!AV263*'System Detail - Commercial'!$AL263))/SUM('System Detail - Commercial'!$N263+'System Detail - Commercial'!$AL263),\"\")","v":63.183285729461225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q263:R263)*(1-Controls!$C$28))+(SUM(S263:T263)*Controls!$C$28))","v":75.452572732842341}]
[null,2040,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$74","v":8.3847743293560761E-2},{"$f":"'Input Parameters, System'!$B$43","v":1},{"$f":"VLOOKUP($C264&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C264&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B264&C264,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B264,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C264,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.092732414037002},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B264,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C264,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":63.357344814567874},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B264),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D264),O264*E264*(1/(1-F264))*H264*(1-L264)-J264)","v":70.06651202500349},{"$f":"IF(Controls!$C$42=1,Q264*$D264,0)","v":1.9462699241151624},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B264),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D264),P264*E264*(1/(1-F264))*I264*(1-M264)-K264)","v":67.505719919506333},{"$f":"IF(Controls!$C$42=1,S264*$D264,0)","v":1.8751376169287837},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B264)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B264),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B264&'System Detail - Commercial'!C264,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B264)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B264&'System Detail - Commercial'!C264,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},72.012781949118647,69.380857536435116,null,2040,8,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$74","v":7.8593497593738584E-2},{"$f":"'Input Parameters, System'!$C$43","v":1},{"$f":"VLOOKUP($C264&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C264&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B264,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z264&AA264,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B264,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C264,'Long Term Regional Prices'!$A$4:$M$4,0))","v":59.146324777958846},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B264,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C264,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":58.288124640435434},{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B264),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D264),AM264*AC264*(1/(1-AD264))*AF264*(1-AJ264)-AH264)","v":56.793501202078659},1.5775793610984807,{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B264),0)),Hourly!$B$11:$B$8772,$C264,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D264),AN264*AC264*(1/(1-AD264))*AG264*(1-AK264)-AI264)","v":60.823975060592723},1.6895356983564138,{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z264)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z264),0)),Hourly!$B$11:$B$8772,$AA264,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z264&'System Detail - Commercial'!AA264,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z264<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z264)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA264,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z264&'System Detail - Commercial'!AA264,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},58.371080563177138,62.513510758949138,null,2040,8,{"$f":"IFERROR((('System Detail - Commercial'!Q264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AO264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":63.358646340299543},{"$f":"IFERROR((('System Detail - Commercial'!R264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AP264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":1.7599424352787749},{"$f":"IFERROR((('System Detail - Commercial'!S264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AQ264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":64.128924130592992},{"$f":"IFERROR((('System Detail - Commercial'!T264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AR264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":1.7813387978653279},{"$f":"IFERROR((('System Detail - Commercial'!U264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AS264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AT264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AU264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":65.118588775578317},{"$f":"IFERROR((('System Detail - Commercial'!X264*'System Detail - Commercial'!$N264)+('System Detail - Commercial'!AV264*'System Detail - Commercial'!$AL264))/SUM('System Detail - Commercial'!$N264+'System Detail - Commercial'!$AL264),\"\")","v":65.910262928458337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q264:R264)*(1-Controls!$C$28))+(SUM(S264:T264)*Controls!$C$28))","v":72.012781949118647}]
[null,2040,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$75","v":8.7066325196749839E-2},{"$f":"'Input Parameters, System'!$B$44","v":1},{"$f":"VLOOKUP($C265&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C265&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B265&C265,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":304},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B265,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C265,'Long Term Regional Prices'!$A$4:$M$4,0))","v":60.275504662210906},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B265,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C265,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.293494137856676},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B265),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D265),O265*E265*(1/(1-F265))*H265*(1-L265)-J265)","v":58.768464346275906},{"$f":"IF(Controls!$C$42=1,Q265*$D265,0)","v":1.6324388261652638},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B265),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D265),P265*E265*(1/(1-F265))*I265*(1-M265)-K265)","v":49.082455416578227},{"$f":"IF(Controls!$C$42=1,S265*$D265,0)","v":1.3633860744333919},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B265)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B265),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B265&'System Detail - Commercial'!C265,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B265)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B265&'System Detail - Commercial'!C265,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},60.400903172441168,50.44584149101162,null,2040,9,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$75","v":8.1403596707517664E-2},{"$f":"'Input Parameters, System'!$C$44","v":1},{"$f":"VLOOKUP($C265&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C265&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B265,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z265&AA265,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":416},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B265,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C265,'Long Term Regional Prices'!$A$4:$M$4,0))","v":54.527391110050111},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B265,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C265,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":48.941848553499163},{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B265),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D265),AM265*AC265*(1/(1-AD265))*AF265*(1-AJ265)-AH265)","v":51.586322298925737},1.4329371433571871,{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B265),0)),Hourly!$B$11:$B$8772,$C265,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D265),AN265*AC265*(1/(1-AD265))*AG265*(1-AK265)-AI265)","v":49.51277100852635},1.3753391497368632,{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z265)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z265),0)),Hourly!$B$11:$B$8772,$AA265,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z265&'System Detail - Commercial'!AA265,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z265<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z265)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA265,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z265&'System Detail - Commercial'!AA265,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},53.019259442282923,50.888110158263217,null,2040,9,{"$f":"IFERROR((('System Detail - Commercial'!Q265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AO265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":54.618782274473588},{"$f":"IFERROR((('System Detail - Commercial'!R265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AP265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":1.5171711872094862},{"$f":"IFERROR((('System Detail - Commercial'!S265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AQ265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":49.331082203037141},{"$f":"IFERROR((('System Detail - Commercial'!T265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AR265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":1.370292295719842},{"$f":"IFERROR((('System Detail - Commercial'!U265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AS265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AT265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AU265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":56.135953461683066},{"$f":"IFERROR((('System Detail - Commercial'!X265*'System Detail - Commercial'!$N265)+('System Detail - Commercial'!AV265*'System Detail - Commercial'!$AL265))/SUM('System Detail - Commercial'!$N265+'System Detail - Commercial'!$AL265),\"\")","v":50.701374498756984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q265:R265)*(1-Controls!$C$28))+(SUM(S265:T265)*Controls!$C$28))","v":60.400903172441168}]
[null,2040,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$76","v":9.4355359388560198E-2},{"$f":"'Input Parameters, System'!$B$45","v":1},{"$f":"VLOOKUP($C266&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C266&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B266&C266,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":368},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B266,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C266,'Long Term Regional Prices'!$A$4:$M$4,0))","v":58.401661977123211},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B266,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C266,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":45.587432553009933},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B266),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D266),O266*E266*(1/(1-F266))*H266*(1-L266)-J266)","v":57.111351260976122},{"$f":"IF(Controls!$C$42=1,Q266*$D266,0)","v":1.5864084292528882},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B266),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D266),P266*E266*(1/(1-F266))*I266*(1-M266)-K266)","v":46.178738085588748},{"$f":"IF(Controls!$C$42=1,S266*$D266,0)","v":1.2827281745878842},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B266)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B266),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B266&'System Detail - Commercial'!C266,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(B266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B266)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B266&'System Detail - Commercial'!C266,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},58.697759690229013,47.461466260176636,null,2040,10,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$76","v":8.9827751587158222E-2},{"$f":"'Input Parameters, System'!$C$45","v":1},{"$f":"VLOOKUP($C266&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C266&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B266,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z266&AA266,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":376},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B266,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C266,'Long Term Regional Prices'!$A$4:$M$4,0))","v":48.058572210162453},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B266,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C266,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":42.237047167211962},{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B266),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D266),AM266*AC266*(1/(1-AD266))*AF266*(1-AJ266)-AH266)","v":44.51912700415896},1.2366283896811892,{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B266),0)),Hourly!$B$11:$B$8772,$C266,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D266),AN266*AC266*(1/(1-AD266))*AG266*(1-AK266)-AI266)","v":41.723335214784619},1.1589683875419985,{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z266)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z266),0)),Hourly!$B$11:$B$8772,$AA266,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z266&'System Detail - Commercial'!AA266,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":0},{"$f":"IF(Z266<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z266)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA266,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z266&'System Detail - Commercial'!AA266,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0},45.755755393840147,42.882303602326616,null,2040,10,{"$f":"IFERROR((('System Detail - Commercial'!Q266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AO266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":50.747539002154546},{"$f":"IFERROR((('System Detail - Commercial'!R266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AP266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":1.4096378716198787},{"$f":"IFERROR((('System Detail - Commercial'!S266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AQ266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":43.927082871311391},{"$f":"IFERROR((('System Detail - Commercial'!T266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AR266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":1.2201829058657698},{"$f":"IFERROR((('System Detail - Commercial'!U266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AS266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!V266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AT266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":0},{"$f":"IFERROR((('System Detail - Commercial'!W266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AU266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":52.157176873774425},{"$f":"IFERROR((('System Detail - Commercial'!X266*'System Detail - Commercial'!$N266)+('System Detail - Commercial'!AV266*'System Detail - Commercial'!$AL266))/SUM('System Detail - Commercial'!$N266+'System Detail - Commercial'!$AL266),\"\")","v":45.147265777177168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q266:R266)*(1-Controls!$C$28))+(SUM(S266:T266)*Controls!$C$28))","v":58.697759690229013}]
[null,2040,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$77","v":0.10277612184206411},{"$f":"'Input Parameters, System'!$B$46","v":1.3977633545626262},{"$f":"VLOOKUP($C267&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C267&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B267&C267,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":336},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B267,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C267,'Long Term Regional Prices'!$A$4:$M$4,0))","v":65.92757541064212},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B267,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C267,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":53.712630220595905},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B267),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D267),O267*E267*(1/(1-F267))*H267*(1-L267)-J267)","v":66.803089370567307},{"$f":"IF(Controls!$C$42=1,Q267*$D267,0)","v":1.855620323065539},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B267),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D267),P267*E267*(1/(1-F267))*I267*(1-M267)-K267)","v":56.976980573472467},{"$f":"IF(Controls!$C$42=1,S267*$D267,0)","v":1.5826759524931242},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B267)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B267),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B267&'System Detail - Commercial'!C267,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":29.623419167298781},{"$f":"IF(B267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B267)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B267&'System Detail - Commercial'!C267,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":1.9564216424795777},100.2385505034112,90.139497335743954,null,2040,11,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$77","v":9.9174275230784731E-2},{"$f":"'Input Parameters, System'!$C$46","v":1.3950792826380103},{"$f":"VLOOKUP($C267&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C267&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B267,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z267&AA267,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":384},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B267,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C267,'Long Term Regional Prices'!$A$4:$M$4,0))","v":62.868162933051003},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B267,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C267,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.736890582459189},{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B267),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D267),AM267*AC267*(1/(1-AD267))*AF267*(1-AJ267)-AH267)","v":62.826450816445217},1.7451593939671599,{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B267),0)),Hourly!$B$11:$B$8772,$C267,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D267),AN267*AC267*(1/(1-AD267))*AG267*(1-AK267)-AI267)","v":51.704079821178546},1.4362081485389091,{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z267)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z267),0)),Hourly!$B$11:$B$8772,$AA267,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z267&'System Detail - Commercial'!AA267,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":12.005241313534116},{"$f":"IF(Z267<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z267)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA267,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z267&'System Detail - Commercial'!AA267,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":0.23751082486837014},76.814362348814853,65.383040108119943,null,2040,11,{"$f":"IFERROR((('System Detail - Commercial'!Q267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AO267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":64.68221547503552},{"$f":"IFERROR((('System Detail - Commercial'!R267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AP267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":1.7967078275464035},{"$f":"IFERROR((('System Detail - Commercial'!S267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AQ267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":54.164766838915703},{"$f":"IFERROR((('System Detail - Commercial'!T267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AR267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":1.5045597903842096},{"$f":"IFERROR((('System Detail - Commercial'!U267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AS267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":20.227057645290962},{"$f":"IFERROR((('System Detail - Commercial'!V267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AT267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":1.0396692064202671},{"$f":"IFERROR((('System Detail - Commercial'!W267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AU267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":87.745650154293145},{"$f":"IFERROR((('System Detail - Commercial'!X267*'System Detail - Commercial'!$N267)+('System Detail - Commercial'!AV267*'System Detail - Commercial'!$AL267))/SUM('System Detail - Commercial'!$N267+'System Detail - Commercial'!$AL267),\"\")","v":76.936053481011143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q267:R267)*(1-Controls!$C$28))+(SUM(S267:T267)*Controls!$C$28))","v":68.658709693632844}]
[null,2040,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$I$78","v":0.11073520353540173},{"$f":"'Input Parameters, System'!$B$47","v":1.4018728511401186},{"$f":"VLOOKUP($C268&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C268&\"On-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$V$3:$V$266,MATCH(B268&C268,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":320},{"$f":"INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH(B268,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH(C268,'Long Term Regional Prices'!$A$4:$M$4,0))","v":73.497678690897459},{"$f":"INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH(B268,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH(C268,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":55.608402173414056},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=W$4)*(Hourly!$BB$11:$BG$11=$B268),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D268),O268*E268*(1/(1-F268))*H268*(1-L268)-J268)","v":76.685785539445661},{"$f":"IF(Controls!$C$42=1,Q268*$D268,0)","v":2.130136547246817},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=X$4)*(Hourly!$BB$11:$BG$11=$B268),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"On-Peak\")/(1+$D268),P268*E268*(1/(1-F268))*I268*(1-M268)-K268)","v":60.000155858255248},{"$f":"IF(Controls!$C$42=1,S268*$D268,0)","v":1.6666520911940392},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B268)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!B268),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$H$3:$H$230,MATCH('System Detail - Commercial'!B268&'System Detail - Commercial'!C268,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":198.01565446389301},{"$f":"IF(B268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!B268)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"On-Peak\"),INDEX(Capacity!$N$3:$N$230,MATCH('System Detail - Commercial'!B268&'System Detail - Commercial'!C268,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":17.806040892878212},294.63761744346374,277.48850330622054,null,2040,12,{"$f":"'Input Parameters, System'!$E$18","v":2.77774626974528E-2},1.20240349059976,{"$f":"'Input Parameters, System'!$J$78","v":0.1066615680260973},{"$f":"'Input Parameters, System'!$C$47","v":1.4024282390953455},{"$f":"VLOOKUP($C268&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,2,FALSE)+1","v":1},{"$f":"VLOOKUP($C268&\"Off-Peak\",'Input Parameters, System'!$C$52:$E$76,3,FALSE)+1","v":1},{"$f":"IF(Controls!$C$48=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,13,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0))+INDEX('T_Tariff Path Charges'!$F$39:$AE$62,14,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":12.383646486488148},{"$f":"IF(Controls!$C$51=1,INDEX('T_Tariff Path Charges'!$F$39:$AE$62,12,MATCH($B268,'T_Tariff Path Charges'!$F$39:$AE$39,0)),0)","v":10.866862499513225},{"$f":"'Input Parameters, System'!$C$31","v":0.1037360426041809},{"$f":"'Input Parameters, System'!$C$27","v":5.7492931196983982E-2},{"$f":"INDEX(Dates!$W$3:$W$266,MATCH(Z268&AA268,Dates!$M$3:$M$266&Dates!$N$3:$N$266,0))","v":424},{"$f":"INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH(B268,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH(C268,'Long Term Regional Prices'!$A$4:$M$4,0))","v":70.490552021325513},{"$f":"INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH(B268,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH(C268,'Long Term Regional Prices'!$P$4:$AB$4,0))","v":49.513318402521406},{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AU$4)*(Hourly!$BB$11:$BG$11=$B268),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D268),AM268*AC268*(1/(1-AD268))*AF268*(1-AJ268)-AH268)","v":72.652007063985138},2.0180884161149244,{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BB$11:$BG$8772,,MATCH(1,(Hourly!$BB$12:$BG$12=AV$4)*(Hourly!$BB$11:$BG$11=$B268),0)),Hourly!$B$11:$B$8772,$C268,Hourly!$F$11:$F$8772,\"Off-Peak\")/(1+$D268),AN268*AC268*(1/(1-AD268))*AG268*(1-AK268)-AI268)","v":51.944882708821076},1.4428970417678384,{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BP$11:$BR$8772,,MATCH(1,(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z268)*(Hourly!$BP$11:$BR$11='System Detail - Commercial'!Z268),0)),Hourly!$B$11:$B$8772,$AA268,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$I$3:$I$230,MATCH('System Detail - Commercial'!Z268&'System Detail - Commercial'!AA268,Capacity!$A$3:$A$230&Capacity!$B$3:$B$230,0)))","v":129.2198536008423},{"$f":"IF(Z268<Controls!$E$55,AVERAGEIFS(INDEX(Hourly!$BI$11:$BN$8772,,MATCH(1,(Hourly!$BI$11:$BN$11='System Detail - Commercial'!Z268)*(Hourly!$BI$12:$BN$12=\"Trans\"),0)),Hourly!$B$11:$B$8772,$AA268,Hourly!$F$11:$F$8772,\"Off-Peak\"),INDEX(Capacity!$O$3:$O$230,MATCH('System Detail - Commercial'!Z268&'System Detail - Commercial'!AA268,Capacity!$K$3:$K$230&Capacity!$L$3:$L$230,0)))","v":11.563912291228119},215.45386137217048,194.17154564265934,null,2040,12,{"$f":"IFERROR((('System Detail - Commercial'!Q268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AO268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":74.386965548054178},{"$f":"IFERROR((('System Detail - Commercial'!R268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AP268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":2.0662811606877813},{"$f":"IFERROR((('System Detail - Commercial'!S268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AQ268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":55.409516321480936},{"$f":"IFERROR((('System Detail - Commercial'!T268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AR268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":1.5391357727038388},{"$f":"IFERROR((('System Detail - Commercial'!U268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AS268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":158.80944536989637},{"$f":"IFERROR((('System Detail - Commercial'!V268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AT268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":14.248698786561492},{"$f":"IFERROR((('System Detail - Commercial'!W268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AU268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":249.51139086519981},{"$f":"IFERROR((('System Detail - Commercial'!X268*'System Detail - Commercial'!$N268)+('System Detail - Commercial'!AV268*'System Detail - Commercial'!$AL268))/SUM('System Detail - Commercial'!$N268+'System Detail - Commercial'!$AL268),\"\")","v":230.00679625064265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(Q268:R268)*(1-Controls!$C$28))+(SUM(S268:T268)*Controls!$C$28))","v":78.815922086692481}]

{"sheet":"Summary 2021 - Commercial","index":12,"n_rows":94,"n_cols":30,"rows_kept":94,"cut":false,"hidden":false,"merged":[[85,2,85,9],[85,12,85,19],[85,22,85,29],[88,0,88,1],[88,2,88,3],[88,12,88,13],[88,22,88,23],[87,4,87,5],[87,6,87,7],[87,14,87,15],[87,16,87,17],[87,24,87,25],[87,26,87,27],[86,8,87,9],[86,18,87,19],[86,28,87,29],[76,0,76,1],[76,2,76,3],[76,12,76,13],[76,22,76,23],[75,4,75,5],[75,6,75,7],[75,14,75,15],[75,16,75,17],[74,8,75,9],[74,18,75,19],[64,22,64,23],[73,2,73,9],[73,12,73,19],[73,22,73,29],[75,26,75,27],[75,24,75,25],[74,28,75,29],[23,14,23,15],[23,16,23,17],[24,22,24,23],[41,18,42,19],[42,14,42,15],[42,16,42,17],[22,28,23,29],[23,24,23,25],[23,26,23,27],[41,28,42,29],[42,24,42,25],[42,26,42,27],[64,0,64,1],[63,4,63,5],[63,14,63,15],[63,24,63,25],[43,22,43,23],[61,2,61,9],[61,12,61,19],[61,22,61,29],[62,8,63,9],[62,18,63,19],[62,28,63,29],[63,6,63,7],[63,16,63,17],[63,26,63,27],[64,2,64,3],[64,12,64,13],[5,2,5,3],[24,2,24,3],[5,22,5,23],[43,2,43,3],[4,4,4,5],[4,6,4,7],[5,12,5,13],[24,12,24,13],[43,12,43,13],[22,8,23,9],[23,4,23,5],[23,6,23,7],[41,8,42,9],[42,4,42,5],[42,6,42,7],[22,18,23,19],[2,2,2,9],[2,12,2,19],[2,22,2,29],[21,22,21,29],[40,22,40,29],[40,2,40,9],[21,2,21,9],[21,12,21,19],[40,12,40,19],[3,8,4,9],[3,18,4,19],[4,14,4,15],[4,16,4,17],[3,28,4,29],[4,24,4,25],[4,26,4,27]]}
[]
[]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
[null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
[null,1,"Month","Jan",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BF$13:$BF$8772))","v":72.727502086465506},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BG$13:$BG$8772))","v":34.490584089735599},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BR$13:$BR$8772))","v":178.92383131997488},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BN$13:$BN$8772))","v":20.184853241713398},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BX$13:$BX$8772))","v":271.83618664815418},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BY$13:$BY$8772))","v":233.59926865142387},null,null,"Month","Jan",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BF$13:$BF$8772))","v":174.88283377407208},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BG$13:$BG$8772))","v":82.411089837123484},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BR$13:$BR$8772))","v":1185.018938945329},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BN$13:$BN$8772))","v":159.39278843812465},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BX$13:$BX$8772))","v":1424.4234927778184},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BY$13:$BY$8772))","v":1373.1173508056722},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BF$13:$BF$8772))","v":29.722256397293851},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BG$13:$BG$8772))","v":11.342073619993391},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BR$13:$BR$8772))","v":324.5596354356652},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BN$13:$BN$8772))","v":41.697559359505966},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BX$13:$BX$8772))","v":369.7965367471075},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B7,Hourly!$BY$13:$BY$8772))","v":369.99386773302751}]
[null,{"$f":"B7+1","v":2},null,"Feb",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BF$13:$BF$8772))","v":71.082948534221813},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BG$13:$BG$8772))","v":30.393674817060287},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BR$13:$BR$8772))","v":140.16092349560193},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BN$13:$BN$8772))","v":12.968258097371764},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BX$13:$BX$8772))","v":224.21213012719571},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BY$13:$BY$8772))","v":183.52285641003382},null,null,null,"Feb",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BF$13:$BF$8772))","v":210.00557626124231},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BG$13:$BG$8772))","v":62.817166284020097},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BR$13:$BR$8772))","v":1045.1487680295977},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BN$13:$BN$8772))","v":137.80195184039721},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BX$13:$BX$8772))","v":1198.1491732892755},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BY$13:$BY$8772))","v":1227.526227047058},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BF$13:$BF$8772))","v":34.146161851358087},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BG$13:$BG$8772))","v":9.1146868144487652},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BR$13:$BR$8772))","v":234.78267666403434},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BN$13:$BN$8772))","v":28.14692661640515},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BX$13:$BX$8772))","v":258.8045435973786},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B8,Hourly!$BY$13:$BY$8772))","v":264.98667825400003}]
[null,{"$f":"B8+1","v":3},null,"Mar",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BF$13:$BF$8772))","v":41.633898551036125},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BG$13:$BG$8772))","v":20.789849916956207},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BR$13:$BR$8772))","v":42.555795287381684},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BN$13:$BN$8772))","v":4.0158081237754581},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BX$13:$BX$8772))","v":88.205501962193267},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BY$13:$BY$8772))","v":67.361453328113242},null,null,null,"Mar",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BF$13:$BF$8772))","v":186.45890722357359},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BG$13:$BG$8772))","v":32.582216632133338},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BR$13:$BR$8772))","v":849.37670105901043},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BN$13:$BN$8772))","v":107.4811663302191},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BX$13:$BX$8772))","v":987.91638720797675},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BY$13:$BY$8772))","v":989.29073938295267},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BF$13:$BF$8772))","v":23.446160463954314},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BG$13:$BG$8772))","v":6.1223019820338198},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BR$13:$BR$8772))","v":142.59022374971536},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BN$13:$BN$8772))","v":16.181642348203745},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BX$13:$BX$8772))","v":158.14482600443179},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B9,Hourly!$BY$13:$BY$8772))","v":160.21743762789359}]
[null,4,null,"Apr",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BF$13:$BF$8772))","v":20.696979575486655},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BG$13:$BG$8772))","v":13.188431404780454},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BR$13:$BR$8772))","v":2.1879938446025617},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BN$13:$BN$8772))","v":2.0280541408261459E-2},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BX$13:$BX$8772))","v":22.905253961497479},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BY$13:$BY$8772))","v":15.396705790791268},null,null,null,"Apr",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BF$13:$BF$8772))","v":50.827193922836052},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BG$13:$BG$8772))","v":20.584642796958384},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BR$13:$BR$8772))","v":207.42398539888177},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BN$13:$BN$8772))","v":7.1761102946583888},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BX$13:$BX$8772))","v":230.0827322772173},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BY$13:$BY$8772))","v":234.18370986837496},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BF$13:$BF$8772))","v":9.5083962716037114},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BG$13:$BG$8772))","v":4.9888901015716502},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BR$13:$BR$8772))","v":17.668883803631033},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BN$13:$BN$8772))","v":0.3470663310321635},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BX$13:$BX$8772))","v":19.283822980591715},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B10,Hourly!$BY$13:$BY$8772))","v":18.667210142963722}]
[null,5,null,"May",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BF$13:$BF$8772))","v":24.729333702692823},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BG$13:$BG$8772))","v":19.2057897947216},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BX$13:$BX$8772))","v":24.729333702692823},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BY$13:$BY$8772))","v":19.2057897947216},null,null,null,"May",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BF$13:$BF$8772))","v":123.77040865547875},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BG$13:$BG$8772))","v":23.889130726816113},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BX$13:$BX$8772))","v":123.77040865547875},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BY$13:$BY$8772))","v":23.889130726816113},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BF$13:$BF$8772))","v":12.093446575550823},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BG$13:$BG$8772))","v":2.5114139721191266},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BX$13:$BX$8772))","v":12.093446575550823},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B11,Hourly!$BY$13:$BY$8772))","v":2.5114139721191266}]
[null,6,null,"Jun",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BF$13:$BF$8772))","v":23.403457200273198},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BG$13:$BG$8772))","v":20.78859722153658},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BX$13:$BX$8772))","v":23.403457200273198},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BY$13:$BY$8772))","v":20.78859722153658},null,null,null,"Jun",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BF$13:$BF$8772))","v":85.709433466664478},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BG$13:$BG$8772))","v":33.094581448376623},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BX$13:$BX$8772))","v":85.709433466664478},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BY$13:$BY$8772))","v":33.094581448376623},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BF$13:$BF$8772))","v":11.612881120986271},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BG$13:$BG$8772))","v":3.9500854811679829},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BX$13:$BX$8772))","v":11.612881120986271},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B12,Hourly!$BY$13:$BY$8772))","v":3.9500854811679829}]
[null,7,null,"Jul",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BF$13:$BF$8772))","v":26.296928109645251},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BG$13:$BG$8772))","v":26.21059881136043},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BX$13:$BX$8772))","v":26.296928109645251},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BY$13:$BY$8772))","v":26.21059881136043},null,null,null,"Jul",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BF$13:$BF$8772))","v":94.800284832994862},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BG$13:$BG$8772))","v":69.358175697996245},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BX$13:$BX$8772))","v":94.800284832994862},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BY$13:$BY$8772))","v":69.358175697996245},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BF$13:$BF$8772))","v":17.388916649262406},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BG$13:$BG$8772))","v":7.2736800463524611},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BX$13:$BX$8772))","v":17.388916649262406},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B13,Hourly!$BY$13:$BY$8772))","v":7.2736800463524611}]
[null,8,null,"Aug",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BF$13:$BF$8772))","v":26.367675750369294},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BG$13:$BG$8772))","v":27.297049830157512},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BX$13:$BX$8772))","v":26.367675750369294},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BY$13:$BY$8772))","v":27.297049830157512},null,null,null,"Aug",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BF$13:$BF$8772))","v":114.92403048499268},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BG$13:$BG$8772))","v":50.716804758040425},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BX$13:$BX$8772))","v":114.92403048499268},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BY$13:$BY$8772))","v":50.716804758040425},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BF$13:$BF$8772))","v":16.118784111813408},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BG$13:$BG$8772))","v":5.732036976021825},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BX$13:$BX$8772))","v":16.118784111813408},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B14,Hourly!$BY$13:$BY$8772))","v":5.732036976021825}]
[null,9,null,"Sep",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BF$13:$BF$8772))","v":23.25199117467276},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BG$13:$BG$8772))","v":20.977289692473281},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BX$13:$BX$8772))","v":23.25199117467276},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BY$13:$BY$8772))","v":20.977289692473281},null,null,null,"Sep",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BF$13:$BF$8772))","v":94.841907842734898},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BG$13:$BG$8772))","v":33.348638770177111},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BX$13:$BX$8772))","v":94.841907842734898},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BY$13:$BY$8772))","v":33.348638770177111},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BF$13:$BF$8772))","v":16.322981555868729},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BG$13:$BG$8772))","v":3.4521174744487118},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BX$13:$BX$8772))","v":16.322981555868729},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B15,Hourly!$BY$13:$BY$8772))","v":3.4521174744487118}]
[null,10,null,"Oct",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BF$13:$BF$8772))","v":24.84163143827184},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BG$13:$BG$8772))","v":17.449472245059134},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BX$13:$BX$8772))","v":24.84163143827184},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BY$13:$BY$8772))","v":17.449472245059134},null,null,null,"Oct",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BF$13:$BF$8772))","v":90.819041697868684},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BG$13:$BG$8772))","v":25.309624572346038},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BX$13:$BX$8772))","v":90.819041697868684},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BY$13:$BY$8772))","v":25.309624572346038},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BF$13:$BF$8772))","v":14.564715109262782},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BG$13:$BG$8772))","v":2.4740222649311878},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BX$13:$BX$8772))","v":14.564715109262782},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B16,Hourly!$BY$13:$BY$8772))","v":2.4740222649311878}]
[null,11,null,"Nov",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BF$13:$BF$8772))","v":30.296283728395878},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BG$13:$BG$8772))","v":22.590838053529374},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BR$13:$BR$8772))","v":13.082627490937918},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BN$13:$BN$8772))","v":0.71658668809388282},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BX$13:$BX$8772))","v":44.095497907427678},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BY$13:$BY$8772))","v":36.390052232561217},null,null,null,"Nov",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BF$13:$BF$8772))","v":115.76361068580748},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BG$13:$BG$8772))","v":34.639535872053671},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BR$13:$BR$8772))","v":600.47821085629823},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BN$13:$BN$8772))","v":68.755986792690166},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BX$13:$BX$8772))","v":690.48142914461823},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BY$13:$BY$8772))","v":696.44631973183539},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BF$13:$BF$8772))","v":16.166532970198066},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BG$13:$BG$8772))","v":3.5035616373370924},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BR$13:$BR$8772))","v":59.49012496189323},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BN$13:$BN$8772))","v":4.9987546820119908},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BX$13:$BX$8772))","v":64.77118944472663},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B17,Hourly!$BY$13:$BY$8772))","v":64.905881367613574}]
[null,12,null,"Dec",{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BF$13:$BF$8772))","v":47.140112254223943},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BG$13:$BG$8772))","v":25.237107441514855},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BR$13:$BR$8772))","v":104.05027509902851},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BN$13:$BN$8772))","v":10.005890368938458},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BX$13:$BX$8772))","v":161.19627772219093},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BY$13:$BY$8772))","v":139.29327290948177},null,null,null,"Dec",{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BF$13:$BF$8772))","v":194.38324412193032},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BG$13:$BG$8772))","v":42.50730448372348},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BR$13:$BR$8772))","v":1255.8278049644382},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BN$13:$BN$8772))","v":170.30078999591876},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BX$13:$BX$8772))","v":1448.3513304319508},{"$f":"MAX(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BY$13:$BY$8772))","v":1455.6764879116472},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BF$13:$BF$8772))","v":30.971812066901105},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BG$13:$BG$8772))","v":4.8535263859232121},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BR$13:$BR$8772))","v":230.90517761411081},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BN$13:$BN$8772))","v":28.495173329799389},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BX$13:$BX$8772))","v":261.42773573744302},{"$f":"_xlfn.STDEV.P(IF(Hourly!$B$13:$B$8772=$B18,Hourly!$BY$13:$BY$8772))","v":260.39613688188592}]
[null,null,null,"Annual",{"$f":"AVERAGE(Hourly!$BF$13:$BF$8772)","v":35.87844780273128},{"$f":"AVERAGE(Hourly!$BG$13:$BG$8772)","v":23.201292060443635},{"$f":"AVERAGE(Hourly!$BR$13:$BR$8772)","v":39.654935481756155},{"$f":"AVERAGE(Hourly!$BN$13:$BN$8772)","v":3.960603691448553},{"$f":"AVERAGE(Hourly!$BX$13:$BX$8772)","v":79.49398697593611},{"$f":"AVERAGE(Hourly!$BY$13:$BY$8772)","v":66.816831233648571},null,null,null,"Annual",{"$f":"MAX(Hourly!$BF$13:$BF$8772)","v":210.00557626124231},{"$f":"MAX(Hourly!$BG$13:$BG$8772)","v":82.411089837123484},{"$f":"MAX(Hourly!$BR$13:$BR$8772)","v":1255.8278049644382},{"$f":"MAX(Hourly!$BN$13:$BN$8772)","v":170.30078999591876},{"$f":"MAX(Hourly!$BX$13:$BX$8772)","v":1448.3513304319508},{"$f":"MAX(Hourly!$BY$13:$BY$8772)","v":1455.6764879116472},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(Hourly!$BF$13:$BF$8772)","v":27.21174258873102},{"$f":"_xlfn.STDEV.P(Hourly!$BG$13:$BG$8772)","v":8.203239396004637},{"$f":"_xlfn.STDEV.P(Hourly!$BR$13:$BR$8772)","v":153.25841145695276},{"$f":"_xlfn.STDEV.P(Hourly!$BN$13:$BN$8772)","v":18.532208636717602},{"$f":"_xlfn.STDEV.P(Hourly!$BX$13:$BX$8772)","v":179.8974688152274},{"$f":"_xlfn.STDEV.P(Hourly!$BY$13:$BY$8772)","v":174.65335025813198}]
[]
[]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
[null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
["On-Peak",1,"Month","Jan",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BF$13:$BF$8772))","v":84.326486923365252},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BG$13:$BG$8772))","v":43.70751504576053},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BR$13:$BR$8772))","v":253.58904193864819},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BN$13:$BN$8772))","v":28.794567429527685},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BX$13:$BX$8772))","v":366.71009629154111},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BY$13:$BY$8772))","v":326.09112441393637},null,null,"Month","Jan",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BF$13:$BF$8772))","v":174.88283377407208},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BG$13:$BG$8772))","v":82.411089837123484},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BR$13:$BR$8772))","v":1173.0163545975786},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BN$13:$BN$8772))","v":157.54233405547348},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BX$13:$BX$8772))","v":1424.4234927778184},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BY$13:$BY$8772))","v":1371.9725349853011},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BF$13:$BF$8772))","v":30.853280140074784},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BG$13:$BG$8772))","v":8.301686315551617},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BR$13:$BR$8772))","v":364.62685616232625},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BN$13:$BN$8772))","v":47.648159754270281},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BX$13:$BX$8772))","v":415.30595111103054},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B26)+(Hourly!$F$13:$F$8772=$A26)=2,Hourly!$BY$13:$BY$8772))","v":413.84376947341104}]
["On-Peak",{"$f":"B26+1","v":2},null,"Feb",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BF$13:$BF$8772))","v":82.958797609684851},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BG$13:$BG$8772))","v":38.031122297350592},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BR$13:$BR$8772))","v":171.02972574670088},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BN$13:$BN$8772))","v":15.116247707095273},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BX$13:$BX$8772))","v":269.10477106348128},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BY$13:$BY$8772))","v":224.1770957511466},null,null,null,"Feb",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BF$13:$BF$8772))","v":210.00557626124231},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BG$13:$BG$8772))","v":62.817166284020097},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BR$13:$BR$8772))","v":1045.1487680295977},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BN$13:$BN$8772))","v":137.80195184039721},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BX$13:$BX$8772))","v":1198.1491732892755},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BY$13:$BY$8772))","v":1227.526227047058},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BF$13:$BF$8772))","v":37.909724909215704},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BG$13:$BG$8772))","v":7.3181063612002841},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BR$13:$BR$8772))","v":236.71533347454485},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BN$13:$BN$8772))","v":28.586171121142801},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BX$13:$BX$8772))","v":260.9754764444167},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B27)+(Hourly!$F$13:$F$8772=$A27)=2,Hourly!$BY$13:$BY$8772))","v":266.70938985997202}]
["On-Peak",3,null,"Mar",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BF$13:$BF$8772))","v":47.219122273769919},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BG$13:$BG$8772))","v":26.996950630519855},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BR$13:$BR$8772))","v":75.821441768997147},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BN$13:$BN$8772))","v":7.7312853916698669},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BX$13:$BX$8772))","v":130.77184943443706},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BY$13:$BY$8772))","v":110.54967779118681},null,null,null,"Mar",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BF$13:$BF$8772))","v":186.45890722357359},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BG$13:$BG$8772))","v":32.582216632133338},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BR$13:$BR$8772))","v":849.37670105901043},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BN$13:$BN$8772))","v":107.4811663302191},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BX$13:$BX$8772))","v":987.91638720797675},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BY$13:$BY$8772))","v":989.29073938295267},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BF$13:$BF$8772))","v":27.037761233400545},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BG$13:$BG$8772))","v":1.7859436694940585},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BR$13:$BR$8772))","v":191.91915005039945},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BN$13:$BN$8772))","v":22.21322915336021},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BX$13:$BX$8772))","v":211.20832425466335},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B28)+(Hourly!$F$13:$F$8772=$A28)=2,Hourly!$BY$13:$BY$8772))","v":214.39359694031583}]
["On-Peak",4,null,"Apr",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BF$13:$BF$8772))","v":25.917807892667472},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BG$13:$BG$8772))","v":18.174070639619714},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BR$13:$BR$8772))","v":1.9828340232724637},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BN$13:$BN$8772))","v":2.3750753578868234E-2},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BX$13:$BX$8772))","v":27.924392669518795},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BY$13:$BY$8772))","v":20.180655416471044},null,null,null,"Apr",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BF$13:$BF$8772))","v":50.827193922836052},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BG$13:$BG$8772))","v":20.584642796958384},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BR$13:$BR$8772))","v":207.42398539888177},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BN$13:$BN$8772))","v":7.1761102946583888},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BX$13:$BX$8772))","v":230.0827322772173},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BY$13:$BY$8772))","v":234.18370986837496},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BF$13:$BF$8772))","v":8.8245560910682919},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BG$13:$BG$8772))","v":0.92555862036727543},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BR$13:$BR$8772))","v":16.310455547393666},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BN$13:$BN$8772))","v":0.38693220623624375},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BX$13:$BX$8772))","v":17.712242966836136},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B29)+(Hourly!$F$13:$F$8772=$A29)=2,Hourly!$BY$13:$BY$8772))","v":16.758685029657254}]
["On-Peak",5,null,"May",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BF$13:$BF$8772))","v":27.177160227656916},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BG$13:$BG$8772))","v":20.87026587699528},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BX$13:$BX$8772))","v":27.177160227656916},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BY$13:$BY$8772))","v":20.87026587699528},null,null,null,"May",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BF$13:$BF$8772))","v":123.77040865547875},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BG$13:$BG$8772))","v":23.889130726816113},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BX$13:$BX$8772))","v":123.77040865547875},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BY$13:$BY$8772))","v":23.889130726816113},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BF$13:$BF$8772))","v":14.451186923901078},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BG$13:$BG$8772))","v":1.0210516837166141},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BX$13:$BX$8772))","v":14.451186923901078},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B30)+(Hourly!$F$13:$F$8772=$A30)=2,Hourly!$BY$13:$BY$8772))","v":1.0210516837166141}]
["On-Peak",6,null,"Jun",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BF$13:$BF$8772))","v":26.169071576571771},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BG$13:$BG$8772))","v":22.522110449588922},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BX$13:$BX$8772))","v":26.169071576571771},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BY$13:$BY$8772))","v":22.522110449588922},null,null,null,"Jun",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BF$13:$BF$8772))","v":85.709433466664478},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BG$13:$BG$8772))","v":33.094581448376623},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BX$13:$BX$8772))","v":85.709433466664478},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BY$13:$BY$8772))","v":33.094581448376623},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BF$13:$BF$8772))","v":14.341423755299108},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BG$13:$BG$8772))","v":3.7502437502997186},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BX$13:$BX$8772))","v":14.341423755299108},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B31)+(Hourly!$F$13:$F$8772=$A31)=2,Hourly!$BY$13:$BY$8772))","v":3.7502437502997186}]
["On-Peak",7,null,"Jul",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BF$13:$BF$8772))","v":31.31840437908367},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BG$13:$BG$8772))","v":29.534458327924739},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BX$13:$BX$8772))","v":31.31840437908367},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BY$13:$BY$8772))","v":29.534458327924739},null,null,null,"Jul",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BF$13:$BF$8772))","v":94.800284832994862},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BG$13:$BG$8772))","v":69.358175697996245},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BX$13:$BX$8772))","v":94.800284832994862},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BY$13:$BY$8772))","v":69.358175697996245},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BF$13:$BF$8772))","v":20.141023726274071},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BG$13:$BG$8772))","v":8.1847934135573901},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BX$13:$BX$8772))","v":20.141023726274071},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B32)+(Hourly!$F$13:$F$8772=$A32)=2,Hourly!$BY$13:$BY$8772))","v":8.1847934135573901}]
["On-Peak",8,null,"Aug",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BF$13:$BF$8772))","v":30.359554331674278},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BG$13:$BG$8772))","v":29.535728464241924},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BX$13:$BX$8772))","v":30.359554331674278},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BY$13:$BY$8772))","v":29.535728464241924},null,null,null,"Aug",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BF$13:$BF$8772))","v":114.92403048499268},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BG$13:$BG$8772))","v":50.716804758040425},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BX$13:$BX$8772))","v":114.92403048499268},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BY$13:$BY$8772))","v":50.716804758040425},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BF$13:$BF$8772))","v":18.986710744469608},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BG$13:$BG$8772))","v":6.2079739036239774},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BX$13:$BX$8772))","v":18.986710744469608},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B33)+(Hourly!$F$13:$F$8772=$A33)=2,Hourly!$BY$13:$BY$8772))","v":6.2079739036239774}]
["On-Peak",9,null,"Sep",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BF$13:$BF$8772))","v":26.193159953208827},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BG$13:$BG$8772))","v":22.418616461502545},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BX$13:$BX$8772))","v":26.193159953208827},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BY$13:$BY$8772))","v":22.418616461502545},null,null,null,"Sep",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BF$13:$BF$8772))","v":94.841907842734898},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BG$13:$BG$8772))","v":33.348638770177111},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BX$13:$BX$8772))","v":94.841907842734898},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BY$13:$BY$8772))","v":33.348638770177111},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BF$13:$BF$8772))","v":18.315530704114991},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BG$13:$BG$8772))","v":3.378240805183411},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BX$13:$BX$8772))","v":18.315530704114991},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B34)+(Hourly!$F$13:$F$8772=$A34)=2,Hourly!$BY$13:$BY$8772))","v":3.378240805183411}]
["On-Peak",10,null,"Oct",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BF$13:$BF$8772))","v":26.919481022440234},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BG$13:$BG$8772))","v":19.19270848267346},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BX$13:$BX$8772))","v":26.919481022440234},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BY$13:$BY$8772))","v":19.19270848267346},null,null,null,"Oct",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BF$13:$BF$8772))","v":81.180833466127822},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BG$13:$BG$8772))","v":25.309624572346038},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BX$13:$BX$8772))","v":81.180833466127822},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BY$13:$BY$8772))","v":25.309624572346038},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BF$13:$BF$8772))","v":13.736729324340654},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BG$13:$BG$8772))","v":1.8277242388793133},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BX$13:$BX$8772))","v":13.736729324340654},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B35)+(Hourly!$F$13:$F$8772=$A35)=2,Hourly!$BY$13:$BY$8772))","v":1.8277242388793133}]
["On-Peak",11,null,"Nov",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BF$13:$BF$8772))","v":32.438457685596433},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BG$13:$BG$8772))","v":25.088677264559774},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BR$13:$BR$8772))","v":19.171739269759524},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BN$13:$BN$8772))","v":1.3484536202882638},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BX$13:$BX$8772))","v":52.958650575644242},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BY$13:$BY$8772))","v":45.608870154607565},null,null,null,"Nov",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BF$13:$BF$8772))","v":115.76361068580748},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BG$13:$BG$8772))","v":34.639535872053671},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BR$13:$BR$8772))","v":600.47821085629823},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BN$13:$BN$8772))","v":68.755986792690166},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BX$13:$BX$8772))","v":690.48142914461823},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BY$13:$BY$8772))","v":696.44631973183539},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BF$13:$BF$8772))","v":17.15815641339092},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BG$13:$BG$8772))","v":2.8683401848553607},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BR$13:$BR$8772))","v":77.944781588482641},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BN$13:$BN$8772))","v":7.1126640008100379},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BX$13:$BX$8772))","v":84.690792656105913},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B36)+(Hourly!$F$13:$F$8772=$A36)=2,Hourly!$BY$13:$BY$8772))","v":85.244717772607416}]
["On-Peak",12,null,"Dec",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BF$13:$BF$8772))","v":49.82651989636058},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BG$13:$BG$8772))","v":28.257283467363468},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BR$13:$BR$8772))","v":127.343460769549},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BN$13:$BN$8772))","v":12.272722701314688},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BX$13:$BX$8772))","v":189.44270336722428},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BY$13:$BY$8772))","v":167.87346693822721},null,null,null,"Dec",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BF$13:$BF$8772))","v":192.39215886191528},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BG$13:$BG$8772))","v":42.50730448372348},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BR$13:$BR$8772))","v":1074.8218106085233},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BN$13:$BN$8772))","v":142.38732583059425},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BX$13:$BX$8772))","v":1290.6743305991536},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BY$13:$BY$8772))","v":1248.940685629495},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BF$13:$BF$8772))","v":35.78816913644178},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BG$13:$BG$8772))","v":4.7162858304033248},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BR$13:$BR$8772))","v":245.42962325528691},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BN$13:$BN$8772))","v":30.259881335377912},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BX$13:$BX$8772))","v":281.43189802379464},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B37)+(Hourly!$F$13:$F$8772=$A37)=2,Hourly!$BY$13:$BY$8772))","v":276.37898180500315}]
["On-Peak",null,null,"Annual",{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BF$13:$BF$8772))","v":40.78070336112355},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BG$13:$BG$8772))","v":27.022771650808849},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BR$13:$BR$8772))","v":53.996849681145193},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BN$13:$BN$8772))","v":5.4628235259763276},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BX$13:$BX$8772))","v":100.24037656824478},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BY$13:$BY$8772))","v":86.482444857930219},null,null,null,"Annual",{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BF$13:$BF$8772))","v":210.00557626124231},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BG$13:$BG$8772))","v":82.411089837123484},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BR$13:$BR$8772))","v":1173.0163545975786},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BN$13:$BN$8772))","v":157.54233405547348},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BX$13:$BX$8772))","v":1424.4234927778184},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BY$13:$BY$8772))","v":1371.9725349853011},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BF$13:$BF$8772))","v":30.928953759862427},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BG$13:$BG$8772))","v":8.8605093137659985},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BR$13:$BR$8772))","v":177.2405300269466},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BN$13:$BN$8772))","v":21.495048317955817},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BX$13:$BX$8772))","v":209.46570949914829},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A38),Hourly!$BY$13:$BY$8772))","v":202.24608994952763}]
[]
[]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
[null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"Off-Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
["Off-Peak",1,"Month","Jan",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!BF$13:BF$8772))","v":61.375304160989209},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!BG$13:BG$8772))","v":25.469758047668609},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!BR$13:BR$8772))","v":105.84724220382641},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!BN$13:BN$8772))","v":11.758324462150446},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BX$13:$BX$8772))","v":178.980870826966},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BY$13:$BY$8772))","v":143.07532471364539},null,null,"Month","Jan",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BF$13:$BF$8772))","v":143.38055371256598},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BG$13:$BG$8772))","v":44.723296148824716},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BR$13:$BR$8772))","v":1185.018938945329},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BN$13:$BN$8772))","v":159.39278843812465},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BX$13:$BX$8772))","v":1382.1800383962466},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BY$13:$BY$8772))","v":1373.1173508056722},null,null,"Month","Jan",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BF$13:$BF$8772))","v":23.575654730036963},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BG$13:$BG$8772))","v":4.7515157642679933},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BR$13:$BR$8772))","v":259.83885442306666},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BN$13:$BN$8772))","v":32.783857653267326},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BX$13:$BX$8772))","v":290.42808217975391},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B45)+(Hourly!$F$13:$F$8772=$A45)=2,Hourly!$BY$13:$BY$8772))","v":294.42868235913193}]
["Off-Peak",{"$f":"B45+1","v":2},null,"Feb",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!BF$13:BF$8772))","v":60.286722101982839},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!BG$13:BG$8772))","v":23.45054074406902},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!BR$13:BR$8772))","v":112.0983759946031},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!BN$13:BN$8772))","v":11.015540270350376},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BX$13:$BX$8772))","v":183.40063836693625},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BY$13:$BY$8772))","v":146.56445700902248},null,null,null,"Feb",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BF$13:$BF$8772))","v":154.11829562904416},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BG$13:$BG$8772))","v":31.459106605466388},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BR$13:$BR$8772))","v":1017.0042379306276},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BN$13:$BN$8772))","v":133.4502935355269},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BX$13:$BX$8772))","v":1181.3927070544689},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BY$13:$BY$8772))","v":1174.5033664160603},null,null,null,"Feb",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BF$13:$BF$8772))","v":25.974102235369976},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BG$13:$BG$8772))","v":2.9464426107685666},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BR$13:$BR$8772))","v":229.43569462598134},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BN$13:$BN$8772))","v":27.596878073757495},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BX$13:$BX$8772))","v":249.91249121291077},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B46)+(Hourly!$F$13:$F$8772=$A46)=2,Hourly!$BY$13:$BY$8772))","v":257.90853177503629}]
["Off-Peak",{"$f":"B46+1","v":3},null,"Mar",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!BF$13:BF$8772))","v":37.034302544078749},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!BG$13:BG$8772))","v":15.678119917550919},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!BR$13:BR$8772))","v":15.160557008404227},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!BN$13:BN$8772))","v":0.95600331492123858},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BX$13:$BX$8772))","v":53.150862867404321},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BY$13:$BY$8772))","v":31.794680240876314},null,null,null,"Mar",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BF$13:$BF$8772))","v":129.69183183690808},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BG$13:$BG$8772))","v":20.280912810349029},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BR$13:$BR$8772))","v":623.77088054490571},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BN$13:$BN$8772))","v":72.388615899189531},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BX$13:$BX$8772))","v":713.68666011465803},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BY$13:$BY$8772))","v":716.22565952351999},null,null,null,"Mar",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BF$13:$BF$8772))","v":18.803074288093583},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BG$13:$BG$8772))","v":2.8044711206833295},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BR$13:$BR$8772))","v":71.28185864660658},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BN$13:$BN$8772))","v":7.0992900979342801},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BX$13:$BX$8772))","v":78.411205709440551},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B47)+(Hourly!$F$13:$F$8772=$A47)=2,Hourly!$BY$13:$BY$8772))","v":78.454110239985056}]
["Off-Peak",4,null,"Apr",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!BF$13:BF$8772))","v":15.703143793835446},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!BG$13:BG$8772))","v":8.4195590931950726},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!BR$13:BR$8772))","v":2.3842336737009164},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!BN$13:BN$8772))","v":1.6961208027681068E-2},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BX$13:$BX$8772))","v":18.104338675564037},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BY$13:$BY$8772))","v":10.820753974923676},null,null,null,"Apr",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BF$13:$BF$8772))","v":39.293560618313471},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BG$13:$BG$8772))","v":10.832794362988755},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BR$13:$BR$8772))","v":198.89761769587494},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BN$13:$BN$8772))","v":5.8342190188439753},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BX$13:$BX$8772))","v":212.06463326843905},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BY$13:$BY$8772))","v":214.05066245184045},null,null,null,"Apr",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BF$13:$BF$8772))","v":7.1687499164847264},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BG$13:$BG$8772))","v":1.1655404926460391},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BR$13:$BR$8772))","v":18.874911599689529},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BN$13:$BN$8772))","v":0.30404480945669199},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BX$13:$BX$8772))","v":19.502177676506367},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B48)+(Hourly!$F$13:$F$8772=$A48)=2,Hourly!$BY$13:$BY$8772))","v":19.243333112275149}]
["Off-Peak",5,null,"May",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!BF$13:BF$8772))","v":22.333588593153415},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!BG$13:BG$8772))","v":17.576728097177114},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BX$13:$BX$8772))","v":22.333588593153415},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BY$13:$BY$8772))","v":17.576728097177114},null,null,null,"May",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BF$13:$BF$8772))","v":48.169255747851167},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BG$13:$BG$8772))","v":22.105633811097782},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BX$13:$BX$8772))","v":48.169255747851167},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BY$13:$BY$8772))","v":22.105633811097782},null,null,null,"May",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BF$13:$BF$8772))","v":8.5670144653994313},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BG$13:$BG$8772))","v":2.4686967381640481},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BX$13:$BX$8772))","v":8.5670144653994313},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B49)+(Hourly!$F$13:$F$8772=$A49)=2,Hourly!$BY$13:$BY$8772))","v":2.4686967381640481}]
["Off-Peak",6,null,"Jun",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!BF$13:BF$8772))","v":21.190965699234322},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!BG$13:BG$8772))","v":19.40178663909472},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BX$13:$BX$8772))","v":21.190965699234322},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BY$13:$BY$8772))","v":19.40178663909472},null,null,null,"Jun",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BF$13:$BF$8772))","v":58.862766528652429},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BG$13:$BG$8772))","v":28.713390832658447},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BX$13:$BX$8772))","v":58.862766528652429},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BY$13:$BY$8772))","v":28.713390832658447},null,null,null,"Jun",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BF$13:$BF$8772))","v":8.1970146435248594},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BG$13:$BG$8772))","v":3.5365173440819992},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BX$13:$BX$8772))","v":8.1970146435248594},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B50)+(Hourly!$F$13:$F$8772=$A50)=2,Hourly!$BY$13:$BY$8772))","v":3.5365173440819992}]
["Off-Peak",7,null,"Jul",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!BF$13:BF$8772))","v":21.382291760833169},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!BG$13:BG$8772))","v":22.957459710042119},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BX$13:$BX$8772))","v":21.382291760833169},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BY$13:$BY$8772))","v":22.957459710042119},null,null,null,"Jul",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BF$13:$BF$8772))","v":83.15164150371524},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BG$13:$BG$8772))","v":38.193187235636486},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BX$13:$BX$8772))","v":83.15164150371524},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BY$13:$BY$8772))","v":38.193187235636486},null,null,null,"Jul",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BF$13:$BF$8772))","v":12.347194449570408},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BG$13:$BG$8772))","v":4.2101991386053301},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BX$13:$BX$8772))","v":12.347194449570408},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B51)+(Hourly!$F$13:$F$8772=$A51)=2,Hourly!$BY$13:$BY$8772))","v":4.2101991386053301}]
["Off-Peak",8,null,"Aug",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!BF$13:BF$8772))","v":22.783131718177096},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!BG$13:BG$8772))","v":25.286807791387872},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BX$13:$BX$8772))","v":22.783131718177096},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BY$13:$BY$8772))","v":25.286807791387872},null,null,null,"Aug",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BF$13:$BF$8772))","v":88.333737380743088},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BG$13:$BG$8772))","v":42.324049899046429},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BX$13:$BX$8772))","v":88.333737380743088},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BY$13:$BY$8772))","v":42.324049899046429},null,null,null,"Aug",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BF$13:$BF$8772))","v":11.926888313690155},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BG$13:$BG$8772))","v":4.3831567830821578},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BX$13:$BX$8772))","v":11.926888313690155},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B52)+(Hourly!$F$13:$F$8772=$A52)=2,Hourly!$BY$13:$BY$8772))","v":4.3831567830821578}]
["Off-Peak",9,null,"Sep",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!BF$13:BF$8772))","v":20.678468493453703},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!BG$13:BG$8772))","v":19.716128769572673},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BX$13:$BX$8772))","v":20.678468493453703},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BY$13:$BY$8772))","v":19.716128769572673},null,null,null,"Sep",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BF$13:$BF$8772))","v":80.233511158913274},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BG$13:$BG$8772))","v":27.648012834891851},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BX$13:$BX$8772))","v":80.233511158913274},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BY$13:$BY$8772))","v":27.648012834891851},null,null,null,"Sep",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BF$13:$BF$8772))","v":13.851208340213432},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BG$13:$BG$8772))","v":2.9917171975893733},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BX$13:$BX$8772))","v":13.851208340213432},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B53)+(Hourly!$F$13:$F$8772=$A53)=2,Hourly!$BY$13:$BY$8772))","v":2.9917171975893733}]
["Off-Peak",10,null,"Oct",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!BF$13:BF$8772))","v":22.807991419723972},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!BG$13:BG$8772))","v":15.743326140159988},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!BR$13:BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!BN$13:BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BX$13:$BX$8772))","v":22.807991419723972},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BY$13:$BY$8772))","v":15.743326140159988},null,null,null,"Oct",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BF$13:$BF$8772))","v":90.819041697868684},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BG$13:$BG$8772))","v":19.578585934906393},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BX$13:$BX$8772))","v":90.819041697868684},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BY$13:$BY$8772))","v":19.578585934906393},null,null,null,"Oct",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BF$13:$BF$8772))","v":15.05670121629686},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BG$13:$BG$8772))","v":1.7195036444544594},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BX$13:$BX$8772))","v":15.05670121629686},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B54)+(Hourly!$F$13:$F$8772=$A54)=2,Hourly!$BY$13:$BY$8772))","v":1.7195036444544594}]
["Off-Peak",11,null,"Nov",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!BF$13:BF$8772))","v":28.421881515845289},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!BG$13:BG$8772))","v":20.405228743877782},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!BR$13:BR$8772))","v":7.7546546844690107},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!BN$13:BN$8772))","v":0.16370312242379961},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BX$13:$BX$8772))","v":36.340239322738078},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BY$13:$BY$8772))","v":28.323586550770603},null,null,null,"Nov",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BF$13:$BF$8772))","v":102.54669780592172},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BG$13:$BG$8772))","v":27.064860537205611},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BR$13:$BR$8772))","v":253.70579310246345},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BN$13:$BN$8772))","v":14.455391504096248},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BX$13:$BX$8772))","v":293.31901485541499},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BY$13:$BY$8772))","v":291.60171838705332},null,null,null,"Nov",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BF$13:$BF$8772))","v":14.997108344307467},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BG$13:$BG$8772))","v":2.3622823916261386},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BR$13:$BR$8772))","v":35.481971393925178},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BN$13:$BN$8772))","v":1.3893824440920219},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BX$13:$BX$8772))","v":38.227692177872498},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B55)+(Hourly!$F$13:$F$8772=$A55)=2,Hourly!$BY$13:$BY$8772))","v":37.432470878833222}]
["Off-Peak",12,null,"Dec",{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!BF$13:BF$8772))","v":44.727827840876841},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!BG$13:BG$8772))","v":22.525112642793637},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!BR$13:BR$8772))","v":83.133945109173354},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!BN$13:BN$8772))","v":7.970367458233266},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BX$13:$BX$8772))","v":135.83214040828341},{"$f":"AVERAGE(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BY$13:$BY$8772))","v":113.62942521020024},null,null,null,"Dec",{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BF$13:$BF$8772))","v":194.38324412193032},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BG$13:$BG$8772))","v":31.145697604744662},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BR$13:$BR$8772))","v":1255.8278049644382},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BN$13:$BN$8772))","v":170.30078999591876},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BX$13:$BX$8772))","v":1448.3513304319508},{"$f":"MAX(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BY$13:$BY$8772))","v":1455.6764879116472},null,null,null,"Dec",{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BF$13:$BF$8772))","v":25.655875244049536},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BG$13:$BG$8772))","v":3.0315755454993001},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BR$13:$BR$8772))","v":214.89525491808882},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BN$13:$BN$8772))","v":26.647926743337646},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BX$13:$BX$8772))","v":239.2348856011389},{"$f":"_xlfn.STDEV.P(IF((Hourly!$B$13:$B$8772=$B56)+(Hourly!$F$13:$F$8772=$A56)=2,Hourly!$BY$13:$BY$8772))","v":242.30202579245497}]
["Off-Peak",null,null,"Annual",{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!BF$13:BF$8772))","v":31.412518655295436},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!BG$13:BG$8772))","v":19.719944161367572},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!BR$13:BR$8772))","v":26.589526734668826},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!BN$13:BN$8772))","v":2.5920892872190495},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BX$13:$BX$8772))","v":60.594134677183249},{"$f":"AVERAGE(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BY$13:$BY$8772))","v":48.901560183255263},null,null,null,"Annual",{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BF$13:$BF$8772))","v":194.38324412193032},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BG$13:$BG$8772))","v":44.723296148824716},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BR$13:$BR$8772))","v":1255.8278049644382},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BN$13:$BN$8772))","v":170.30078999591876},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BX$13:$BX$8772))","v":1448.3513304319508},{"$f":"MAX(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BY$13:$BY$8772))","v":1455.6764879116472},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BF$13:$BF$8772))","v":22.399909866567484},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BG$13:$BG$8772))","v":5.6260289685030083},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BR$13:$BR$8772))","v":126.13266535088324},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BN$13:$BN$8772))","v":15.214311952921056},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BX$13:$BX$8772))","v":145.34684402422542},{"$f":"_xlfn.STDEV.P(IF((Hourly!$F$13:$F$8772=$A57),Hourly!$BY$13:$BY$8772))","v":142.67606516527525}]
[]
[]
[null,null,"INTERNAL GENERATION CAPACITY, 2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY",null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY"]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
["Hours",null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
[{"$f":"COUNT(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$T$13:$T$8772))","v":3264},1,"Season",0,{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BF$13:$BF$8772))","v":54.6953302810848},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BG$13:$BG$8772))","v":27.108349568007906},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BR$13:$BR$8772))","v":105.74567895421305},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BN$13:$BN$8772))","v":10.622417102853904},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BX$13:$BX$8772))","v":171.06342633815186},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BY$13:$BY$8772))","v":143.47644562507509},null,null,"Season",{"$f":"D66","v":0},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BF$13:$BF$8772))","v":210.00557626124231},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BG$13:$BG$8772))","v":82.411089837123484},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BR$13:$BR$8772))","v":1255.8278049644382},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BN$13:$BN$8772))","v":170.30078999591876},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BX$13:$BX$8772))","v":1448.3513304319508},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BY$13:$BY$8772))","v":1455.6764879116472},null,null,"Season",{"$f":"N66","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BF$13:$BF$8772))","v":32.64159093082533},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BG$13:$BG$8772))","v":9.4056054125449933},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BR$13:$BR$8772))","v":236.60097261311583},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BN$13:$BN$8772))","v":29.1711080644864},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BX$13:$BX$8772))","v":270.27428563347911},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D66,Hourly!$BY$13:$BY$8772))","v":268.95666529180653}]
[{"$f":"COUNT(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$T$13:$T$8772))","v":2544},null,null,{"$f":"D66+1","v":1},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BF$13:$BF$8772))","v":24.108872719144681},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BG$13:$BG$8772))","v":17.715230029698834},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BR$13:$BR$8772))","v":0.87395389686811209},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BN$13:$BN$8772))","v":9.1662395338750965E-3},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BX$13:$BX$8772))","v":24.991992855546677},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BY$13:$BY$8772))","v":18.59835016610079},null,null,null,{"$f":"D67","v":1},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BF$13:$BF$8772))","v":115.76361068580748},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BG$13:$BG$8772))","v":33.498286235363288},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BR$13:$BR$8772))","v":217.21638046385041},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BN$13:$BN$8772))","v":8.7169235602299917},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BX$13:$BX$8772))","v":249.8919144665756},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BY$13:$BY$8772))","v":251.78137872063945},null,null,null,{"$f":"N67","v":1},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BF$13:$BF$8772))","v":12.932651200115146},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BG$13:$BG$8772))","v":4.9013383021588854},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BR$13:$BR$8772))","v":11.07563974597212},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BN$13:$BN$8772))","v":0.25296572135711654},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BX$13:$BX$8772))","v":16.699050302191626},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D67,Hourly!$BY$13:$BY$8772))","v":12.26623641693981}]
[{"$f":"COUNT(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$T$13:$T$8772))","v":1464},null,null,{"$f":"D67+1","v":2},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BF$13:$BF$8772))","v":24.08074265376392},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BG$13:$BG$8772))","v":20.412861799634907},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BX$13:$BX$8772))","v":24.08074265376392},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BY$13:$BY$8772))","v":20.412861799634907},null,null,null,{"$f":"D68","v":2},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BF$13:$BF$8772))","v":123.77040865547875},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BG$13:$BG$8772))","v":33.348638770177111},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BX$13:$BX$8772))","v":123.77040865547875},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BY$13:$BY$8772))","v":33.348638770177111},null,null,null,{"$f":"N68","v":2},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BF$13:$BF$8772))","v":14.730159051417679},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BG$13:$BG$8772))","v":3.5855386489406382},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BX$13:$BX$8772))","v":14.730159051417679},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D68,Hourly!$BY$13:$BY$8772))","v":3.5855386489406382}]
[{"$f":"COUNT(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$T$13:$T$8772))","v":1488},null,null,{"$f":"D68+1","v":3},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BF$13:$BF$8772))","v":26.332301930007279},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BG$13:$BG$8772))","v":26.753824320758937},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BX$13:$BX$8772))","v":26.332301930007279},{"$f":"AVERAGE(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BY$13:$BY$8772))","v":26.753824320758937},null,null,null,{"$f":"D69","v":3},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BF$13:$BF$8772))","v":114.92403048499268},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BG$13:$BG$8772))","v":69.358175697996245},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BX$13:$BX$8772))","v":114.92403048499268},{"$f":"MAX(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BY$13:$BY$8772))","v":69.358175697996245},null,null,null,{"$f":"N69","v":3},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BF$13:$BF$8772))","v":16.765919689843688},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BG$13:$BG$8772))","v":6.5708773089791341},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BX$13:$BX$8772))","v":16.765919689843688},{"$f":"_xlfn.STDEV.P(IF(Hourly!$T$13:$T$8772=$D69,Hourly!$BY$13:$BY$8772))","v":6.5708773089791341}]
[{"$f":"SUM(A66:A69)","v":8760},null,null,"Annual",{"$f":"AVERAGE(Hourly!$BF$13:$BF$8772)","v":35.87844780273128},{"$f":"AVERAGE(Hourly!$BG$13:$BG$8772)","v":23.201292060443635},{"$f":"AVERAGE(Hourly!$BR$13:$BR$8772)","v":39.654935481756155},{"$f":"AVERAGE(Hourly!$BN$13:$BN$8772)","v":3.960603691448553},{"$f":"AVERAGE(Hourly!$BX$13:$BX$8772)","v":79.49398697593611},{"$f":"AVERAGE(Hourly!$BY$13:$BY$8772)","v":66.816831233648571},null,null,null,"Annual",{"$f":"MAX(Hourly!$BF$13:$BF$8772)","v":210.00557626124231},{"$f":"MAX(Hourly!$BG$13:$BG$8772)","v":82.411089837123484},{"$f":"MAX(Hourly!$BR$13:$BR$8772)","v":1255.8278049644382},{"$f":"MAX(Hourly!$BN$13:$BN$8772)","v":170.30078999591876},{"$f":"MAX(Hourly!$BX$13:$BX$8772)","v":1448.3513304319508},{"$f":"MAX(Hourly!$BY$13:$BY$8772)","v":1455.6764879116472},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(Hourly!$BF$13:$BF$8772)","v":27.21174258873102},{"$f":"_xlfn.STDEV.P(Hourly!$BG$13:$BG$8772)","v":8.203239396004637},{"$f":"_xlfn.STDEV.P(Hourly!$BR$13:$BR$8772)","v":153.25841145695276},{"$f":"_xlfn.STDEV.P(Hourly!$BN$13:$BN$8772)","v":18.532208636717602},{"$f":"_xlfn.STDEV.P(Hourly!$BX$13:$BX$8772)","v":179.8974688152274},{"$f":"_xlfn.STDEV.P(Hourly!$BY$13:$BY$8772)","v":174.65335025813198}]
[]
[null,null,"INTERNAL GENERATION CAPACITY, 2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY",null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY"]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
[null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
["On-Peak",1,"Season",0,{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BF$13:$BF$8772))","v":62.318676032520152},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BG$13:$BG$8772))","v":33.411492455410141},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BR$13:$BR$8772))","v":145.98515595086846},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BN$13:$BN$8772))","v":14.84093349977679},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BX$13:$BX$8772))","v":223.1447654831652},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BY$13:$BY$8772))","v":194.23758190605531},null,null,"Season",{"$f":"D78","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BF$13:$BF$8772))","v":210.00557626124231},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BG$13:$BG$8772))","v":82.411089837123484},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BR$13:$BR$8772))","v":1173.0163545975786},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BN$13:$BN$8772))","v":157.54233405547348},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BX$13:$BX$8772))","v":1424.4234927778184},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BY$13:$BY$8772))","v":1371.9725349853011},null,null,"Season",{"$f":"N78","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BF$13:$BF$8772))","v":37.534910421007837},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BG$13:$BG$8772))","v":9.2829852618487489},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BR$13:$BR$8772))","v":268.15759820662686},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BN$13:$BN$8772))","v":33.420955881237397},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BX$13:$BX$8772))","v":307.94551006852095},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D78)+(Hourly!$F$13:$F$8772=$A78)=2,Hourly!$BY$13:$BY$8772))","v":304.39959200737479}]
["On-Peak",null,null,{"$f":"D78+1","v":1},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BF$13:$BF$8772))","v":27.100849580913803},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BG$13:$BG$8772))","v":20.412787354538199},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BR$13:$BR$8772))","v":1.0077281473784852},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BN$13:$BN$8772))","v":1.3683644887813791E-2},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BX$13:$BX$8772))","v":28.122261373180091},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BY$13:$BY$8772))","v":21.434199146804502},null,null,null,{"$f":"D79","v":1},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BF$13:$BF$8772))","v":115.76361068580748},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BG$13:$BG$8772))","v":33.498286235363288},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BR$13:$BR$8772))","v":217.21638046385041},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BN$13:$BN$8772))","v":8.7169235602299917},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BX$13:$BX$8772))","v":249.8919144665756},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BY$13:$BY$8772))","v":251.78137872063945},null,null,null,{"$f":"N79","v":1},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BF$13:$BF$8772))","v":12.890394794051605},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BG$13:$BG$8772))","v":3.0512679554988229},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BR$13:$BR$8772))","v":11.810443053257764},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BN$13:$BN$8772))","v":0.32106825412362461},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BX$13:$BX$8772))","v":17.234809270095237},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D79)+(Hourly!$F$13:$F$8772=$A79)=2,Hourly!$BY$13:$BY$8772))","v":12.633474563718694}]
["On-Peak",null,null,{"$f":"D79+1","v":2},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BF$13:$BF$8772))","v":27.596926542958418},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BG$13:$BG$8772))","v":22.003908184099128},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BX$13:$BX$8772))","v":27.596926542958418},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BY$13:$BY$8772))","v":22.003908184099128},null,null,null,{"$f":"D80","v":2},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BF$13:$BF$8772))","v":123.77040865547875},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BG$13:$BG$8772))","v":33.348638770177111},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BX$13:$BX$8772))","v":123.77040865547875},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BY$13:$BY$8772))","v":33.348638770177111},null,null,null,{"$f":"N80","v":2},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BF$13:$BF$8772))","v":17.809254946146972},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BG$13:$BG$8772))","v":3.2181658384419611},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BX$13:$BX$8772))","v":17.809254946146972},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D80)+(Hourly!$F$13:$F$8772=$A80)=2,Hourly!$BY$13:$BY$8772))","v":3.2181658384419611}]
["On-Peak",null,null,{"$f":"D80+1","v":3},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BF$13:$BF$8772))","v":30.849633244794617},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BG$13:$BG$8772))","v":29.535079283457545},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BX$13:$BX$8772))","v":30.849633244794617},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BY$13:$BY$8772))","v":29.535079283457545},null,null,null,{"$f":"D81","v":3},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BF$13:$BF$8772))","v":114.92403048499268},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BG$13:$BG$8772))","v":69.358175697996245},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BX$13:$BX$8772))","v":114.92403048499268},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BY$13:$BY$8772))","v":69.358175697996245},null,null,null,{"$f":"N81","v":3},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BF$13:$BF$8772))","v":19.59105883412975},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BG$13:$BG$8772))","v":7.2856725335840391},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BX$13:$BX$8772))","v":19.59105883412975},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D81)+(Hourly!$F$13:$F$8772=$A81)=2,Hourly!$BY$13:$BY$8772))","v":7.2856725335840391}]
["On-Peak",null,null,"Annual",{"$f":"AVERAGE(Hourly!$BF$13:$BF$8772)","v":35.87844780273128},{"$f":"AVERAGE(Hourly!$BG$13:$BG$8772)","v":23.201292060443635},{"$f":"AVERAGE(Hourly!$BR$13:$BR$8772)","v":39.654935481756155},{"$f":"AVERAGE(Hourly!$BN$13:$BN$8772)","v":3.960603691448553},{"$f":"AVERAGE(Hourly!$BX$13:$BX$8772)","v":79.49398697593611},{"$f":"AVERAGE(Hourly!$BY$13:$BY$8772)","v":66.816831233648571},null,null,null,"Annual",{"$f":"MAX(Hourly!$BF$13:$BF$8772)","v":210.00557626124231},{"$f":"MAX(Hourly!$BG$13:$BG$8772)","v":82.411089837123484},{"$f":"MAX(Hourly!$BR$13:$BR$8772)","v":1255.8278049644382},{"$f":"MAX(Hourly!$BN$13:$BN$8772)","v":170.30078999591876},{"$f":"MAX(Hourly!$BX$13:$BX$8772)","v":1448.3513304319508},{"$f":"MAX(Hourly!$BY$13:$BY$8772)","v":1455.6764879116472},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(Hourly!$BF$13:$BF$8772)","v":27.21174258873102},{"$f":"_xlfn.STDEV.P(Hourly!$BG$13:$BG$8772)","v":8.203239396004637},{"$f":"_xlfn.STDEV.P(Hourly!$BR$13:$BR$8772)","v":153.25841145695276},{"$f":"_xlfn.STDEV.P(Hourly!$BN$13:$BN$8772)","v":18.532208636717602},{"$f":"_xlfn.STDEV.P(Hourly!$BX$13:$BX$8772)","v":179.8974688152274},{"$f":"_xlfn.STDEV.P(Hourly!$BY$13:$BY$8772)","v":174.65335025813198}]
[]
[null,null,"INTERNAL GENERATION CAPACITY, 2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY",null,null,null,null,null,null,null,null,null,"INTERNAL GENERATION CAPACITY"]
[null,null,"Average Hourly Marginal Costs  (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Maximum Hourly Marginal Costs (CAD/MWh)",null,null,null,null,null,null,null,null,null,"Hourly Standard Deviations of Marginal Costs (CAD/MWh)"]
[null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses",null,null,null,null,null,null,null,null,null,"All-In Marginal Costs including Energy, Capacity, Reserves, Losses"]
[null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs",null,null,null,null,null,null,null,"Energy and Reserve Costs",null,"Capacity Costs"]
[null,null,"Peak Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A",null,null,"All Hours",null,"NE ISO","NY, Zone A","Gen","Trans","NE ISO","NY, Zone A"]
["Off-Peak",1,"Season",0,{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BF$13:$BF$8772))","v":47.919022946475451},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BG$13:$BG$8772))","v":21.505555890317087},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BR$13:$BR$8772))","v":69.977254957186204},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BN$13:$BN$8772))","v":6.8726247500335278},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BX$13:$BX$8772))","v":124.76890265369521},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BY$13:$BY$8772))","v":98.355435597536754},null,null,"Season",{"$f":"D90","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BF$13:$BF$8772))","v":194.38324412193032},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BG$13:$BG$8772))","v":44.723296148824716},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BR$13:$BR$8772))","v":1255.8278049644382},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BN$13:$BN$8772))","v":170.30078999591876},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BX$13:$BX$8772))","v":1448.3513304319508},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BY$13:$BY$8772))","v":1455.6764879116472},null,null,"Season",{"$f":"N90","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BF$13:$BF$8772))","v":25.742106705013605},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BG$13:$BG$8772))","v":4.8781023860805455},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BR$13:$BR$8772))","v":197.74400365361907},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BN$13:$BN$8772))","v":24.178990908113789},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BX$13:$BX$8772))","v":221.65723044906838},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D90)+(Hourly!$F$13:$F$8772=$A90)=2,Hourly!$BY$13:$BY$8772))","v":223.49026978660945}]
["Off-Peak",null,null,{"$f":"D90+1","v":1},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BF$13:$BF$8772))","v":21.227709815218873},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BG$13:$BG$8772))","v":15.117582235409021},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BR$13:$BR$8772))","v":0.74513424822849383},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BN$13:$BN$8772))","v":4.8161454893415378E-3},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BX$13:$BX$8772))","v":21.977660208936708},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BY$13:$BY$8772))","v":15.867532629126838},null,null,null,{"$f":"D91","v":1},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BF$13:$BF$8772))","v":102.54669780592172},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BG$13:$BG$8772))","v":27.064860537205611},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BR$13:$BR$8772))","v":198.89761769587494},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BN$13:$BN$8772))","v":5.8342190188439753},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BX$13:$BX$8772))","v":212.06463326843905},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BY$13:$BY$8772))","v":214.05066245184045},null,null,null,{"$f":"N91","v":1},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BF$13:$BF$8772))","v":12.303770533739732},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BG$13:$BG$8772))","v":4.9432781381428335},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BR$13:$BR$8772))","v":10.317075288357053},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BN$13:$BN$8772))","v":0.16219682240516323},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BX$13:$BX$8772))","v":15.582983878110371},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D91)+(Hourly!$F$13:$F$8772=$A91)=2,Hourly!$BY$13:$BY$8772))","v":11.245156860629843}]
["Off-Peak",null,null,{"$f":"D91+1","v":2},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BF$13:$BF$8772))","v":21.097313899295862},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BG$13:$BG$8772))","v":19.062883049180492},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BX$13:$BX$8772))","v":21.097313899295862},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BY$13:$BY$8772))","v":19.062883049180492},null,null,null,{"$f":"D92","v":2},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BF$13:$BF$8772))","v":80.233511158913274},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BG$13:$BG$8772))","v":28.713390832658447},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BX$13:$BX$8772))","v":80.233511158913274},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BY$13:$BY$8772))","v":28.713390832658447},null,null,null,{"$f":"N92","v":2},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BF$13:$BF$8772))","v":10.610140470422897},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BG$13:$BG$8772))","v":3.3176121660875597},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BX$13:$BX$8772))","v":10.610140470422897},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D92)+(Hourly!$F$13:$F$8772=$A92)=2,Hourly!$BY$13:$BY$8772))","v":3.3176121660875597}]
["Off-Peak",null,null,{"$f":"D92+1","v":3},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BF$13:$BF$8772))","v":22.09730382239411},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BG$13:$BG$8772))","v":24.146397793228999},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BX$13:$BX$8772))","v":22.09730382239411},{"$f":"AVERAGE(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BY$13:$BY$8772))","v":24.146397793228999},null,null,null,{"$f":"D93","v":3},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BF$13:$BF$8772))","v":88.333737380743088},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BG$13:$BG$8772))","v":42.324049899046429},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BX$13:$BX$8772))","v":88.333737380743088},{"$f":"MAX(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BY$13:$BY$8772))","v":42.324049899046429},null,null,null,{"$f":"N93","v":3},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BF$13:$BF$8772))","v":12.154671386299388},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BG$13:$BG$8772))","v":4.454242821762378},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BR$13:$BR$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BN$13:$BN$8772))","v":0},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BX$13:$BX$8772))","v":12.154671386299388},{"$f":"_xlfn.STDEV.P(IF((Hourly!$T$13:$T$8772=$D93)+(Hourly!$F$13:$F$8772=$A93)=2,Hourly!$BY$13:$BY$8772))","v":4.454242821762378}]
["Off-Peak",null,null,"Annual",{"$f":"AVERAGE(Hourly!$BF$13:$BF$8772)","v":35.87844780273128},{"$f":"AVERAGE(Hourly!$BG$13:$BG$8772)","v":23.201292060443635},{"$f":"AVERAGE(Hourly!$BR$13:$BR$8772)","v":39.654935481756155},{"$f":"AVERAGE(Hourly!$BN$13:$BN$8772)","v":3.960603691448553},{"$f":"AVERAGE(Hourly!$BX$13:$BX$8772)","v":79.49398697593611},{"$f":"AVERAGE(Hourly!$BY$13:$BY$8772)","v":66.816831233648571},null,null,null,"Annual",{"$f":"MAX(Hourly!$BF$13:$BF$8772)","v":210.00557626124231},{"$f":"MAX(Hourly!$BG$13:$BG$8772)","v":82.411089837123484},{"$f":"MAX(Hourly!$BR$13:$BR$8772)","v":1255.8278049644382},{"$f":"MAX(Hourly!$BN$13:$BN$8772)","v":170.30078999591876},{"$f":"MAX(Hourly!$BX$13:$BX$8772)","v":1448.3513304319508},{"$f":"MAX(Hourly!$BY$13:$BY$8772)","v":1455.6764879116472},null,null,null,"Annual",{"$f":"_xlfn.STDEV.P(Hourly!$BF$13:$BF$8772)","v":27.21174258873102},{"$f":"_xlfn.STDEV.P(Hourly!$BG$13:$BG$8772)","v":8.203239396004637},{"$f":"_xlfn.STDEV.P(Hourly!$BR$13:$BR$8772)","v":153.25841145695276},{"$f":"_xlfn.STDEV.P(Hourly!$BN$13:$BN$8772)","v":18.532208636717602},{"$f":"_xlfn.STDEV.P(Hourly!$BX$13:$BX$8772)","v":179.8974688152274},{"$f":"_xlfn.STDEV.P(Hourly!$BY$13:$BY$8772)","v":174.65335025813198}]

{"sheet":"Hourly - NLH","index":13,"n_rows":8772,"n_cols":89,"rows_kept":281,"cut":true,"hidden":false,"merged":[[10,85,10,86],[10,87,10,88],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[9,25,10,25],[9,26,10,26],[9,27,10,27],[9,28,10,28],[9,29,10,29],[9,30,10,30],[9,47,9,48],[9,49,9,50],[9,85,9,86],[9,87,9,88],[9,54,9,59],[9,61,9,66],[9,68,9,70],[9,83,9,84],[10,42,10,43],[10,44,10,45],[10,83,10,84],[9,51,9,52],[10,47,10,48],[10,49,10,50],[10,51,10,52],[7,37,7,38],[8,37,9,38],[8,72,8,77],[9,7,9,12],[9,13,9,18],[9,20,10,20],[9,22,10,22],[9,23,10,23],[9,24,10,24],[9,72,9,77],[9,34,11,34],[9,35,9,36],[9,40,9,41],[9,42,9,43],[9,44,9,45],[10,40,10,41],[3,22,3,24],[1,8,1,14],[1,35,1,38],[2,22,2,24],[2,35,2,36],[2,37,2,38]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,{"$f":"MIN(H13:H8772)","v":2.800890477306607},{"$f":"MIN(I13:I8772)","v":11.207735782334664},2.7899065930818754,10.645592294819446,2.7945934369502079,11.879619558665272,7.7801630753035048E-2,0.3113224626167081,7.7496526318709416E-2,0.29570754286163808,7.7626714949430811E-2,0.32998568915075527,null,null,null,null,null,null,null,null,"January Energy",{"$f":"SUMIF($B$13:$B$8772,1,AC13:AC8772)","v":813880.52380236075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimums",null,{"$f":"MIN(BC13:BC8772)","v":0},{"$f":"MIN(BD13:BD8772)","v":5.9765569785663466},0,4.399259926172812,0,6.1327505243377285,"Max",{"$f":"MAX(BJ13:BJ8772)","v":863.06052866056052},166.51767871382745,883.72840806947534,169.70475201732026,904.89366016667964,172.96318092157549,"Max",{"$f":"MAX(BQ13:BQ8772)","v":1218.4824082706464},{"$f":"MAX(BR13:BR8772)","v":1247.6616449982321},{"$f":"MAX(BS13:BS8772)","v":1277.5430802981193},"Minimums",{"$f":"MIN(BU13:BU8772)","v":0},{"$f":"MIN(BV13:BV8772)","v":5.9765569785663466},{"$f":"MIN(BW13:BW8772)","v":0},4.399259926172812,0,6.1327505243377285]
[null,null,null,null,null,null,null,null,"AVERAGE LOADS, LOSSES FOR SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July Energy",{"$f":"SUMIF($B$13:$B$8772,7,AC13:AC8772)","v":396823.66490531334},null,null,null,null,null,null,"AVERAGE AND MARGINAL LOSSES FOR SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countif",null,{"$f":"COUNTIF(BC13:BC8772,\"<0\")","v":0},0,0,0,0,0,null,null,null,null,"Total",{"$f":"SUM(BN13:BN8772)","v":247707.69825721654},{"$f":"SUM(BO13:BO8772)","v":34694.888337089229},null,null,null,null,"Countif",{"$f":"COUNTIF(BU13:BU8772,\"<0\")","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Min, Max Losses (MW)",null,"Min, Max Load (MW)",null,null,null,null,null,null,null,null,null,null,"Model Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Min, Max of Average Loss (%)",null,"Min, Max Marginal Losses (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,{"$f":"AVERAGEIF($G$13:$G$8772,\"On-Peak\",BC$13:BC$8772)","v":39.831850911276106},{"$f":"AVERAGEIF($G$13:$G$8772,\"On-Peak\",BD$13:BD$8772)","v":26.296645059558173},37.797580114982303,24.382471974311432,37.967071393341755,25.843059129167845,null,"DIAGNOSTICS",null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGEIF($G$13:$G$8772,\"On-Peak\",BU$13:BU$8772)","v":104.85605267203982},{"$f":"AVERAGEIF($G$13:$G$8772,\"On-Peak\",BV$13:BV$8772)","v":91.320846820321904},{"$f":"AVERAGEIF($G$13:$G$8772,\"On-Peak\",BW$13:BW$8772)","v":104.34983297878129},90.934724838110427,106.08395379207326,93.959941527899502]
[null,null,null,null,null,null,null,null,null,{"$f":"MIN(AJ13:AJ8772)","v":12.056284371802111},"Multiple",{"$f":"X5","v":347.45277159378895},null,null,null,null,null,null,null,null,null,null,"Min Losses, Min and Max Loads",null,null,null,null,null,null,null,null,null,null,null,"Multiple",{"$f":"(J4/L4)*100","v":3.4699059433312716},"Multiple",{"$f":"MIN(AM13:AM8772)","v":6.9497985847881694},"Multiple"]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ13:AJ8772)","v":92.176887136018536},{"$f":"1/(J4/J5)","v":7.6455468611545712},{"$f":"Y5","v":1485.6},null,null,null,null,null,null,null,null,null,null,{"$f":"'LoadFlow Study Results, Losses'!Y33","v":12.056284371802109},{"$f":"MIN(IF($W$9=1,$W$13:$W$8772,IF($Z$9=1,$Z$13:$Z$8772,$AC$13:$AC$8772)))","v":347.45277159378895},{"$f":"MAX(IF($W$9=1,$W$13:$W$8772,IF($Z$9=1,$Z$13:$Z$8772,$AC$13:$AC$8772)))","v":1485.6},null,null,null,{"$f":"_xlfn.MAXIFS(AC13:AC8772,A13:A8772,0)","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"1/(L4/L5)","v":4.275689018641164},{"$f":"(J5/L5)*100","v":6.2046908411428747},{"$f":"1/(AJ4/AJ5)","v":1.788143812101743},{"$f":"MAX(AM13:AM8772)","v":12.413558237781785},{"$f":"1/(AL4/AL5)","v":1.7861752518918723},null,null,null,{"$f":"LN(W13)","v":6.7505108131223803},{"$f":"EXP(AQ5)","v":854.49513839310475}]
[null,null,null,null,null,null,null,{"$f":"COUNTIF(H13:H8772,\"<0\")","v":0},{"$f":"COUNTIF(I13:I8772,\"<0\")","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"W5/X5","v":3.4699059433312709E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LN(X5)","v":5.8506287466857492},null,null,null,null,1,1,1,1,1,1]
[null,null,null,null,null,null,"Avg Off Peak",{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$H$13:$H$8772)","v":33.402984192255765},{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$I$13:$I$8772)","v":17.97526947345024},{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$J$13:$J$8772)","v":33.283791354350463},{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$K$13:$K$8772)","v":17.147354394037301},{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$L$13:$L$8772)","v":36.533700938239271},{"$f":"AVERAGEIF($G$13:$G$8772,\"off-peak\",$M$13:$M$8772)","v":22.075658046331512},null,null,{"$f":"SUM(AJ13:AJ8772)","v":342976.89336216199},{"$f":"IF($W$9=1,SUM(W13:W8772),IF(Z9=1,SUM(Z13:Z8772),SUM($AC$13:$AC$8772)))","v":6918200.0000000056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ5-AQ6","v":0.89988206643663116},null,{"$f":"X13/X5","v":1.4593130585013867}]
[null,null,null,null,null,null,"Avg Peak",{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$H$13:$H$8772)","v":38.673922321826552},{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$I$13:$I$8772)","v":25.95618201836982},{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$J$13:$J$8772)","v":39.257777986178276},{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$K$13:$K$8772)","v":25.988149494226494},{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$L$13:$L$8772)","v":39.37499856946129},{"$f":"AVERAGEIF($G$13:$G$8772,\"on-peak\",$M$13:$M$8772)","v":27.11668542885096},null,null,"Loss Rate:",{"$f":"P7/Q7","v":4.9576030378156416E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM WIDE",null,null,null,null,{"$f":"Y13*2","v":1.2598348930112835},null,{"$f":"2*AS7*W5","v":35.18778644155401},null,null,{"$f":"MAX(AV13:AV8772)","v":3.6530703992374465E-3},{"$f":"MAX(AW13:AW8772)","v":4.9852640896577262E-3},3.6530703992374465E-3,4.9852640896577262E-3,3.6530703992374465E-3,4.9852640896577262E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(BU13:BU8772)","v":1411.3647652130876},null,{"$f":"MAX(BW13:BW8772)","v":1441.3154900094905},null,{"$f":"MAX(BY13:BY8772)","v":1470.8428872597831},{"$f":"MAX(BZ13:BZ8772)","v":1477.5150027757127}]
[null,null,null,null,null,null,"Average:",{"$f":"AVERAGE(H13:H8772)","v":36.550504438350089},{"$f":"AVERAGE(I13:I8772)","v":22.741040423504327},{"$f":"AVERAGE(J13:J8772)","v":36.85113428484032},22.426600874526958,38.230370790856625,25.085887982171645,1.0152802736093509,0.63168840206516186,1.0236310079559807,0.62295406922283225,1.061942698552804,0.69682231765725178,null,null,null,{"$f":"IF(Controls!$D$56='Hourly - NLH'!W12,1,0)","v":0},{"$f":"W9","v":0},{"$f":"W9","v":0},{"$f":"IF(Controls!$D$56='Hourly - NLH'!Z12,1,0)","v":0},{"$f":"Z9","v":0},{"$f":"Z9","v":0},{"$f":"IF(Controls!$D$56='Hourly - NLH'!AC12,1,0)","v":1},{"$f":"AC9","v":1},{"$f":"AC9","v":1},null,null,null,null,null,null,"Line Losses wrt 1 MW Change In Load",null,null,null,null,null,null,null,null,null,{"$f":"MIN(AV13:AV8772)","v":0},{"$f":"MIN(AW13:AW8772)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BJ11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BK11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BL11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BM11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BN11=Controls!$D$56,1,0)","v":1},{"$f":"IF(BO11=Controls!$D$56,1,0)","v":1},null,{"$f":"IF(BQ11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BR11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BS11=Controls!$D$56,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Controls!$D$56='Hourly - NLH'!CF11,1,0)","v":0},{"$f":"CF9","v":0},{"$f":"IF(Controls!$D$56='Hourly - NLH'!CH11,1,0)","v":0},{"$f":"CH9","v":0},{"$f":"IF(Controls!$D$56='Hourly - NLH'!CJ11,1,0)","v":1},{"$f":"CJ9","v":1}]
[null,null,null,null,null,null,null,"Modeled Marginal Energy Prices ($/MWh)",null,null,null,null,null,"Marginal Reserve Prices ($/MWh)",null,null,null,null,null,null,"Period",null,"NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference","NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference","NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference",null,null,null,"Total Generation","Total Line Losses",null,null,null,null,"MW Above Threshold",null,"MW Above Threshold",null,"MW Above Threshold",null,null,"MW Above Threshold %",null,"MW Above Threshold %",null,"MW Above Threshold %",null,null,"Marginal Energy and Operating Reserve Costs with Losses ($CAD/MWh)",null,null,null,null,null,null,"Marginal Capacity Costs",null,null,null,null,null,null,"Capacity Costs Adjusted for Line Losses, Path Charges, and CAD-USD Rates",null,null,null,"All-In Marginal Costs (Capacity, Energy, Reserves, Losses) $CAD/MWh",null,null,null,null,null,null,"Active Load",{"$f":"BQ10","v":"Capacity Costs Adjusted for Line Losses, Path Charges, and CAD-USD Rates"},{"$f":"BJ10","v":"Marginal Capacity Costs"},null,"MW Above Threshold %",null,"MW Above Threshold %",null,"MW Above Threshold %"]
[null,null,null,null,null,null,null,2019,null,{"$f":"H11+1","v":2020},null,{"$f":"J11+1","v":2021},null,{"$f":"H11","v":2019},null,{"$f":"J11","v":2020},null,{"$f":"L11","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H11","v":2019},null,{"$f":"J11","v":2020},null,{"$f":"L11","v":2021},null,null,2019,null,2020,null,2021,null,null,{"$f":"H11","v":2019},{"$f":"BC11","v":2019},{"$f":"J11","v":2020},{"$f":"BE11","v":2020},{"$f":"L11","v":2021},{"$f":"BG11","v":2021},null,{"$f":"H11","v":2019},{"$f":"BJ11","v":2019},{"$f":"J11","v":2020},{"$f":"BL11","v":2020},{"$f":"L11","v":2021},{"$f":"BN11","v":2021},null,{"$f":"H11","v":2019},{"$f":"J11","v":2020},{"$f":"L11","v":2021},null,{"$f":"H11","v":2019},{"$f":"BU11","v":2019},{"$f":"J11","v":2020},{"$f":"BW11","v":2020},{"$f":"L11","v":2021},{"$f":"BY11","v":2021},null,null,null,null,null,{"$f":"AO11","v":2019},null,{"$f":"AQ11","v":2020},null,{"$f":"AS11","v":2021}]
["Season","M","D","Date","H","3-periods","NLH Periods","NEISO @ Salis","HGI",{"$f":"H12","v":"NEISO @ Salis"},{"$f":"I12","v":"HGI"},"NEISO @ Salis","HGI","NEISO @ Salis","HGI","NEISO @ Salis","HGI","NEISO @ Salis","HGI",null,null,null,2019,{"$f":"W12","v":2019},{"$f":"X12","v":2019},2020,{"$f":"Z12","v":2020},{"$f":"AA12","v":2020},2021,{"$f":"AC12","v":2021},{"$f":"AD12","v":2021},null,null,null,null,"MW","Percent","Total MW","M_Losses (MW)",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"NEISO","NYISO","NEISO","NYISO","NEISO","NYISO",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"Int. Gen","Int. Gen","Int. Gen",null,"NEISO","NYISO","NEISO","NYISO","NEISO","NYISO",null,null,null,null,null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans"]
[1,1,1,{"$f":"DATE(2019,B13,C13)","v":"2019-01-01"},1,{"$f":"IF(A13=1,IF(AND(E13>10,E13<17),\"shoulder\",IF(AND(E13>6,E13<11),\"peak\",IF(AND(E13>14,E13<22),\"peak\",\"off-peak\"))),IF(AND(E13>13,E13<21),\"peak\",\"off-peak\"))","v":"off-peak"},{"$f":"IF(A13=1,IF(AND(E13>6,E13<22),\"On-Peak\", \"Off-Peak\"),IF(AND(E13>8,E13<23),\"On-Peak\",\"Off-Peak\"))","v":"Off-Peak"},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":67.985762389723064},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":25.90734491223516},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":67.441480449194003},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":24.819478174085319},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":64.76955092296032},{"$f":"IF(G13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G13,$B$13:$B$8772,\"=\"&B13)","v":24.738895452740888},{"$f":"IF(Controls!$C$42=1,H13*'Input Parameters, System'!$E$18,0)","v":1.8884719787384219},{"$f":"IF(Controls!$C$42=1,I13*'Input Parameters, System'!$E$18,0)","v":0.71964030688965575},{"$f":"IF(Controls!$C$42=1,J13*'Input Parameters, System'!$E$18,0)","v":1.8733532074384787},{"$f":"IF(Controls!$C$42=1,K13*'Input Parameters, System'!$E$18,0)","v":0.68942212915089884},{"$f":"IF(Controls!$C$42=1,L13*'Input Parameters, System'!$E$18,0)","v":1.7991337846932998},{"$f":"IF(Controls!$C$42=1,M13*'Input Parameters, System'!$E$18,0)","v":0.68718374561469475},null,{"$f":"VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T4","v":854.49513839310487},{"$f":"W13-X$5","v":507.04236679931591},{"$f":"((LN(W13)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},{"$f":"'Input Parameters, System'!T4+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B13,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G13,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":854.49513839310487},{"$f":"Z13-X$5","v":507.04236679931591},{"$f":"((LN(Z13)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},{"$f":"Z13","v":854.49513839310487},{"$f":"AC13-X$5","v":507.04236679931591},{"$f":"((LN(AC13)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},null,{"$f":"IF($W$9=1,2*(LN(W13+1)-LN(W13)),IF($Z$9=1,2*(LN(Z13+1)-LN(Z13)),2*(LN(AC13+1)-LN(AC13))))","v":2.3391948540805174E-3},null,{"$f":"IF($W$9=1,W13,IF($Z$9=1,Z13,AC13))+AJ13","v":896.99160533229065},{"$f":"EXP(LN(W$5)+IF($Y$9=1,2*(Y13),IF($AB$9=1,2*(AB13),2*(AE13))))","v":42.496466939185723},{"$f":"(AJ13/IF($W$9=1,W13,IF($Z$9=1,Z13,AC13)))*100","v":4.9732836419761473},{"$f":"AJ13*EXP(AG13)","v":42.595990813452246},{"$f":"IF(Controls!$C$40=1,(AL13-AJ13)*100,IF(G13=\"On-Peak\",IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9523874266523649},null,{"$f":"MAX(0,$W13-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W13-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z13-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z13-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC13-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC13-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,{"$f":"CF13/SUM(CF$13:CF$8772)","v":0},{"$f":"CG13/SUM(CG$13:CG$8772)","v":0},{"$f":"CH13/SUM(CH$13:CH$8772)","v":0},{"$f":"CI13/SUM(CI$13:CI$8772)","v":0},{"$f":"CJ13/SUM(CJ$13:CJ$8772)","v":0},{"$f":"CK13/SUM(CK$13:CK$8772)","v":0},null,{"$f":"IF((H13+$N13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H13+$N13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":77.394980873124382},{"$f":"(I13+$O13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM13/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.223653963032906},{"$f":"IF((J13+$P13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J13+$P13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":71.982716237309759},{"$f":"(K13+$Q13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM13/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.879316717336},{"$f":"IF((L13+$R13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L13+$R13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM13/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":68.865031985369356},{"$f":"(M13+$S13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM13/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.782548877733753},null,{"$f":"AO13/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP13/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ13/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR13/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS13/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT13/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ13*(1/(1-($AM13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL13*(1/(1-($AM13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN13*(1/(1-($AM13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,{"$f":"BC13+$BK13+$BQ13","v":77.394980873124382},26.223653963032906,{"$f":"BE13+$BM13+$BR13","v":71.982716237309759},22.879316717336,{"$f":"BG13+$BO13+$BS13","v":68.865031985369356},{"$f":"BH13+$BO13+$BS13","v":22.782548877733753},null,{"$f":"SUMPRODUCT($W$9,W13)+SUMPRODUCT($Z$9,Z13)+SUMPRODUCT($AC$9,AC13)","v":854.49513839310487},{"$f":"IF($BQ$9=1,BQ13,IF($BR$9=1,BR13,BS13))","v":0},{"$f":"IF($BJ$9=1,BJ13,IF($BL$9=1,BL13,BN13))","v":0},null,{"$f":"(AO13/SUM(AO$13:AO$8772))^AV$6","v":0},{"$f":"(AP13/SUM(AP$13:AP$8772))^AW$6","v":0},{"$f":"(AQ13/SUM(AQ$13:AQ$8772))^AX$6","v":0},{"$f":"(AR13/SUM(AR$13:AR$8772))^AY$6","v":0},{"$f":"(AS13/SUM(AS$13:AS$8772))^AZ$6","v":0},{"$f":"(AT13/SUM(AT$13:AT$8772))^BA$6","v":0}]
[1,1,1,{"$f":"DATE(2019,B14,C14)","v":"2019-01-01"},2,{"$f":"IF(A14=1,IF(AND(E14>10,E14<17),\"shoulder\",IF(AND(E14>6,E14<11),\"peak\",IF(AND(E14>14,E14<22),\"peak\",\"off-peak\"))),IF(AND(E14>13,E14<21),\"peak\",\"off-peak\"))","v":"off-peak"},{"$f":"IF(A14=1,IF(AND(E14>6,E14<22),\"On-Peak\", \"Off-Peak\"),IF(AND(E14>8,E14<23),\"On-Peak\",\"Off-Peak\"))","v":"Off-Peak"},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":60.372019550617289},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":25.568216117518244},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":59.888691883181494},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":24.494589624247652},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":57.515992424860279},{"$f":"IF(G14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G14,$B$13:$B$8772,\"=\"&B14)","v":24.41506173585724},{"$f":"IF(Controls!$C$42=1,H14*'Input Parameters, System'!$E$18,0)","v":1.6769815210371628},{"$f":"IF(Controls!$C$42=1,I14*'Input Parameters, System'!$E$18,0)","v":0.71022016944477451},{"$f":"IF(Controls!$C$42=1,J14*'Input Parameters, System'!$E$18,0)","v":1.6635559047843183},{"$f":"IF(Controls!$C$42=1,K14*'Input Parameters, System'!$E$18,0)","v":0.68039754957695353},{"$f":"IF(Controls!$C$42=1,L14*'Input Parameters, System'!$E$18,0)","v":1.5976483340885341},{"$f":"IF(Controls!$C$42=1,M14*'Input Parameters, System'!$E$18,0)","v":0.67818846662378163},null,{"$f":"VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T5","v":847.08461173946387},{"$f":"W14-X$5","v":499.63184014567491},{"$f":"((LN(W14)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},{"$f":"'Input Parameters, System'!T5+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B14,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G14,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":847.08461173946387},499.63184014567491,{"$f":"((LN(Z14)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},{"$f":"Z14","v":847.08461173946387},499.63184014567491,{"$f":"((LN(AC14)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},null,{"$f":"IF($W$9=1,2*(LN(W14+1)-LN(W14)),IF($Z$9=1,2*(LN(Z14+1)-LN(Z14)),2*(LN(AC14+1)-LN(AC14))))","v":2.3596466999240562E-3},null,{"$f":"IF($W$9=1,W14,IF($Z$9=1,Z14,AC14))+AJ14","v":889.06601005404514},{"$f":"EXP(LN(W$5)+IF($Y$9=1,2*(Y14),IF($AB$9=1,2*(AB14),2*(AE14))))","v":41.981398314581249},{"$f":"(AJ14/Z14)*100","v":4.9559864189214409},42.080576549351498,{"$f":"IF(Controls!$C$40=1,(AL14-AJ14)*100,IF(G14=\"On-Peak\",IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9178234770249674},null,{"$f":"MAX(0,$W14-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W14-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z14-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z14-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC14-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC14-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,{"$f":"CF14/SUM(CF$13:CF$8772)","v":0},0,0,0,0,0,null,{"$f":"IF((H14+$N14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H14+$N14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":67.572373132753469},{"$f":"(I14+$O14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM14/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.751691263664281},{"$f":"IF((J14+$P14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J14+$P14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":62.756785939480437},{"$f":"(K14+$Q14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM14/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.451210376295414},{"$f":"IF((L14+$R14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L14+$R14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM14/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.977913795606682},{"$f":"(M14+$S14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM14/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.35454636809645},null,{"$f":"AO14/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP14/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ14/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR14/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS14/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT14/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ14*(1/(1-($AM14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL14*(1/(1-($AM14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN14*(1/(1-($AM14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,67.572373132753469,25.751691263664281,62.756785939480437,22.451210376295414,{"$f":"BG14+$BO14+$BS14","v":59.977913795606682},22.35454636809645,null,{"$f":"SUMPRODUCT($W$9,W14)+SUMPRODUCT($Z$9,Z14)+SUMPRODUCT($AC$9,AC14)","v":847.08461173946387},{"$f":"IF($BQ$9=1,BQ14,IF($BR$9=1,BR14,BS14))","v":0},{"$f":"IF($BJ$9=1,BJ14,IF($BL$9=1,BL14,BN14))","v":0},null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",3,"off-peak","Off-Peak",{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":53.610960122904018},{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":25.53286292270219},{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":53.181760296592557},{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":24.46072093372403},{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":51.074779331063574},{"$f":"IF(G15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G15,$B$13:$B$8772,\"=\"&B15)","v":24.381303008614537},{"$f":"IF(Controls!$C$42=1,H15*'Input Parameters, System'!$E$18,0)","v":1.489176444988596},{"$f":"IF(Controls!$C$42=1,I15*'Input Parameters, System'!$E$18,0)","v":0.70923814739453572},{"$f":"IF(Controls!$C$42=1,J15*'Input Parameters, System'!$E$18,0)","v":1.477254362823476},{"$f":"IF(Controls!$C$42=1,K15*'Input Parameters, System'!$E$18,0)","v":0.67945676328932203},{"$f":"IF(Controls!$C$42=1,L15*'Input Parameters, System'!$E$18,0)","v":1.4187277776492517},{"$f":"IF(Controls!$C$42=1,M15*'Input Parameters, System'!$E$18,0)","v":0.67725073483708398},null,{"$f":"VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T6","v":841.56148463567786},494.1087130418889,{"$f":"((LN(W15)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},{"$f":"'Input Parameters, System'!T6+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B15,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G15,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":841.56148463567786},494.1087130418889,{"$f":"((LN(Z15)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},841.56148463567786,494.1087130418889,{"$f":"((LN(AC15)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},null,2.3751237546694171E-3,null,883.16016772819114,41.598683092513234,4.943035518138263,41.697602539351081,{"$f":"IF(Controls!$C$40=1,(AL15-AJ15)*100,IF(G15=\"On-Peak\",IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8919446837847147},null,{"$f":"MAX(0,$W15-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W15-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z15-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z15-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC15-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC15-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H15+$N15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H15+$N15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":58.859823491195435},{"$f":"(I15+$O15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM15/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.693977626753391},{"$f":"IF((J15+$P15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J15+$P15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":54.573482906923758},{"$f":"(K15+$Q15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM15/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.398859684261659},{"$f":"IF((L15+$R15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L15+$R15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM15/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":52.095133535486411},{"$f":"(M15+$S15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM15/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.302208373015048},null,{"$f":"AO15/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP15/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ15/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR15/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS15/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT15/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ15*(1/(1-($AM15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL15*(1/(1-($AM15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN15*(1/(1-($AM15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,58.859823491195435,25.693977626753391,54.573482906923758,22.398859684261659,52.095133535486411,22.302208373015048,null,841.56148463567786,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",4,"off-peak","Off-Peak",{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":47.607061170366535},{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":25.564287984760906},{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":47.225927492874519},{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":24.490826436411691},{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":45.354907621550069},{"$f":"IF(G16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G16,$B$13:$B$8772,\"=\"&B16)","v":24.411310766163602},{"$f":"IF(Controls!$C$42=1,H16*'Input Parameters, System'!$E$18,0)","v":1.3224033657952101},{"$f":"IF(Controls!$C$42=1,I16*'Input Parameters, System'!$E$18,0)","v":0.71011105588363688},{"$f":"IF(Controls!$C$42=1,J16*'Input Parameters, System'!$E$18,0)","v":1.3118164392859326},{"$f":"IF(Controls!$C$42=1,K16*'Input Parameters, System'!$E$18,0)","v":0.68029301776721662},{"$f":"IF(Controls!$C$42=1,L16*'Input Parameters, System'!$E$18,0)","v":1.2598442546040247},{"$f":"IF(Controls!$C$42=1,M16*'Input Parameters, System'!$E$18,0)","v":0.67808427420303741},null,{"$f":"VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7","v":852.74681038902872},505.29403879523977,{"$f":"((LN(W16)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},{"$f":"'Input Parameters, System'!T7+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B16,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G16,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":852.74681038902872},505.29403879523977,{"$f":"((LN(Z16)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},852.74681038902872,505.29403879523977,{"$f":"((LN(AC16)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},null,2.3439879347648684E-3,null,895.1215981261289,42.374787737100213,4.9692109335206496,42.474230228764135,{"$f":"IF(Controls!$C$40=1,(AL16-AJ16)*100,IF(G16=\"On-Peak\",IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9442491663921828},null,{"$f":"MAX(0,$W16-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W16-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z16-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z16-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC16-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC16-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H16+$N16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H16+$N16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":51.178314599837975},{"$f":"(I16+$O16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM16/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.756522629519342},{"$f":"IF((J16+$P16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J16+$P16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":47.358589725091022},{"$f":"(K16+$Q16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM16/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.455592795417093},{"$f":"IF((L16+$R16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L16+$R16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM16/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":45.145199343099691},{"$f":"(M16+$S16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM16/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.358927724321639},null,{"$f":"AO16/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP16/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ16/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR16/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS16/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT16/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ16*(1/(1-($AM16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL16*(1/(1-($AM16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN16*(1/(1-($AM16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,51.178314599837975,25.756522629519342,47.358589725091022,22.455592795417093,45.145199343099691,22.358927724321639,null,852.74681038902872,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",5,"off-peak","Off-Peak",{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":42.275549606901642},{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":25.909963667406718},{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":41.937099064197191},{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":24.821986965975956},{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":40.275614581829878},{"$f":"IF(G17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G17,$B$13:$B$8772,\"=\"&B17)","v":24.741396099203307},{"$f":"IF(Controls!$C$42=1,H17*'Input Parameters, System'!$E$18,0)","v":1.1743075022200258},{"$f":"IF(Controls!$C$42=1,I17*'Input Parameters, System'!$E$18,0)","v":0.71971304926374746},{"$f":"IF(Controls!$C$42=1,J17*'Input Parameters, System'!$E$18,0)","v":1.1649062048951202},{"$f":"IF(Controls!$C$42=1,K17*'Input Parameters, System'!$E$18,0)","v":0.68949181702405671},{"$f":"IF(Controls!$C$42=1,L17*'Input Parameters, System'!$E$18,0)","v":1.1187543816637655},{"$f":"IF(Controls!$C$42=1,M17*'Input Parameters, System'!$E$18,0)","v":0.68725320722852401},null,{"$f":"VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8","v":881.41541618314159},533.96264458935264,{"$f":"((LN(W17)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},{"$f":"'Input Parameters, System'!T8+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B17,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G17,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":881.41541618314159},533.96264458935264,{"$f":"((LN(Z17)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},881.41541618314159,533.96264458935264,{"$f":"((LN(AC17)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},null,2.2677914203406146E-3,null,925.79797013491975,44.382553951778164,5.0353730076529883,44.48331854019235,{"$f":"IF(Controls!$C$40=1,(AL17-AJ17)*100,IF(G17=\"On-Peak\",IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.076458841418656},null,{"$f":"MAX(0,$W17-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W17-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z17-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z17-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC17-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC17-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H17+$N17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H17+$N17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":44.401468999875696},{"$f":"(I17+$O17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM17/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.275548963182555},{"$f":"IF((J17+$P17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J17+$P17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":40.993405774251293},{"$f":"(K17+$Q17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM17/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.926389459868592},{"$f":"IF((L17+$R17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L17+$R17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM17/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":39.013769747972276},{"$f":"(M17+$S17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM17/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.82961020340926},null,{"$f":"AO17/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP17/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ17/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR17/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS17/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT17/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ17*(1/(1-($AM17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL17*(1/(1-($AM17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN17*(1/(1-($AM17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.401468999875696,26.275548963182555,40.993405774251293,22.926389459868592,39.013769747972276,22.82961020340926,null,881.41541618314159,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",6,"off-peak","Off-Peak",{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":37.54111022686039},{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":27.756186063355955},{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":37.2405627650733},{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":26.590685248876003},{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":35.765147952663938},{"$f":"IF(G18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G18,$B$13:$B$8772,\"=\"&B18)","v":26.504351855210821},{"$f":"IF(Controls!$C$42=1,H18*'Input Parameters, System'!$E$18,0)","v":1.0427967889475782},{"$f":"IF(Controls!$C$42=1,I18*'Input Parameters, System'!$E$18,0)","v":0.7709964229984293},{"$f":"IF(Controls!$C$42=1,J18*'Input Parameters, System'!$E$18,0)","v":1.0344483430389733},{"$f":"IF(Controls!$C$42=1,K18*'Input Parameters, System'!$E$18,0)","v":0.73862176760036158},{"$f":"IF(Controls!$C$42=1,L18*'Input Parameters, System'!$E$18,0)","v":0.99346506312400285},{"$f":"IF(Controls!$C$42=1,M18*'Input Parameters, System'!$E$18,0)","v":0.73622364497828252},null,{"$f":"VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T9","v":921.77596550451392},574.32319391072497,{"$f":"((LN(W18)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},{"$f":"'Input Parameters, System'!T9+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B18,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G18,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":921.77596550451392},574.32319391072497,{"$f":"((LN(Z18)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},921.77596550451392,574.32319391072497,{"$f":"((LN(AC18)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},null,2.1685485372557878E-3,null,969.02956790776432,47.253602403250447,5.1263652092932608,47.356185321440122,{"$f":"IF(Controls!$C$40=1,(AL18-AJ18)*100,IF(G18=\"On-Peak\",IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.258291818967535},null,{"$f":"MAX(0,$W18-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W18-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z18-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z18-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC18-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC18-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H18+$N18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H18+$N18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":38.401590309905693},{"$f":"(I18+$O18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM18/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.852301086834526},{"$f":"IF((J18+$P18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J18+$P18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":35.357991630450378},{"$f":"(K18+$Q18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM18/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.263701126449302},{"$f":"IF((L18+$R18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L18+$R18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM18/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.585309969124559},{"$f":"(M18+$S18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM18/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.166354986655193},null,{"$f":"AO18/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP18/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ18/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR18/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS18/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT18/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ18*(1/(1-($AM18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL18*(1/(1-($AM18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN18*(1/(1-($AM18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.401590309905693,28.852301086834526,35.357991630450378,25.263701126449302,33.585309969124559,25.166354986655193,null,921.77596550451392,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",7,"peak","On-Peak",{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":40.893786126026036},{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":35.246677657624922},{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":41.82430341512125},{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":34.624677463666828},{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":41.50596855306236},{"$f":"IF(G19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G19,$B$13:$B$8772,\"=\"&B19)","v":36.034544569971835},{"$f":"IF(Controls!$C$42=1,H19*'Input Parameters, System'!$E$18,0)","v":1.1359256186733011},{"$f":"IF(Controls!$C$42=1,I19*'Input Parameters, System'!$E$18,0)","v":0.9790632738438193},{"$f":"IF(Controls!$C$42=1,J19*'Input Parameters, System'!$E$18,0)","v":1.1617730279604783},{"$f":"IF(Controls!$C$42=1,K19*'Input Parameters, System'!$E$18,0)","v":0.96178568665833997},{"$f":"IF(Controls!$C$42=1,L19*'Input Parameters, System'!$E$18,0)","v":1.1529304932043387},{"$f":"IF(Controls!$C$42=1,M19*'Input Parameters, System'!$E$18,0)","v":1.000948217612093},null,{"$f":"VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T10","v":974.1066014447033},626.65382985091435,{"$f":"((LN(W19)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},{"$f":"'Input Parameters, System'!T10+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B19,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G19,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":974.1066014447033},626.65382985091435,{"$f":"((LN(Z19)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},974.1066014447033,626.65382985091435,{"$f":"((LN(AC19)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},null,2.0521102283730386E-3,null,1025.1580972959971,51.051495851293758,5.2408530827713298,51.15636671458725,{"$f":"IF(Controls!$C$40=1,(AL19-AJ19)*100,IF(G19=\"On-Peak\",IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.487086329349182},null,{"$f":"MAX(0,$W19-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W19-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z19-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z19-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC19-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC19-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H19+$N19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H19+$N19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.863406627060911},{"$f":"(I19+$O19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM19/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.140477154952265},{"$f":"IF((J19+$P19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J19+$P19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":41.089828424163869},{"$f":"(K19+$Q19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM19/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.701271531778417},{"$f":"IF((L19+$R19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L19+$R19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM19/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":40.751606609453447},{"$f":"(M19+$S19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM19/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.568472253437768},null,{"$f":"AO19/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP19/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ19/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR19/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS19/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT19/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ19*(1/(1-($AM19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL19*(1/(1-($AM19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN19*(1/(1-($AM19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.863406627060911,39.140477154952265,41.089828424163869,35.701271531778417,40.751606609453447,37.568472253437768,null,974.1066014447033,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",8,"peak","On-Peak",{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":38.587286477591633},{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":44.798098398704589},{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":39.465320541153602},{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":44.007543721080381},{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":39.164940466777139},{"$f":"IF(G20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G20,$B$13:$B$8772,\"=\"&B20)","v":45.799467657028572},{"$f":"IF(Controls!$C$42=1,H20*'Input Parameters, System'!$E$18,0)","v":1.0718569107272264},{"$f":"IF(Controls!$C$42=1,I20*'Input Parameters, System'!$E$18,0)","v":1.2443775071868368},{"$f":"IF(Controls!$C$42=1,J20*'Input Parameters, System'!$E$18,0)","v":1.0962464691749119},{"$f":"IF(Controls!$C$42=1,K20*'Input Parameters, System'!$E$18,0)","v":1.2224179041188334},{"$f":"IF(Controls!$C$42=1,L20*'Input Parameters, System'!$E$18,0)","v":1.0879026728638617},{"$f":"IF(Controls!$C$42=1,M20*'Input Parameters, System'!$E$18,0)","v":1.2721930044063072},null,{"$f":"VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T11","v":1033.7782282656442},686.32545667185525,{"$f":"((LN(W20)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},{"$f":"'Input Parameters, System'!T11+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B20,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G20,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1033.7782282656442},686.32545667185525,{"$f":"((LN(Z20)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},1033.7782282656442,686.32545667185525,{"$f":"((LN(AC20)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},null,1.9337158040695357E-3,null,1089.2609458256645,55.482717560020362,5.3669845275328507,55.590109166778774,{"$f":"IF(Controls!$C$40=1,(AL20-AJ20)*100,IF(G20=\"On-Peak\",IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.739160675841219},null,{"$f":"MAX(0,$W20-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W20-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z20-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z20-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC20-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC20-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H20+$N20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H20+$N20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":40.020056811730768},{"$f":"(I20+$O20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM20/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":52.308695612242133},{"$f":"IF((J20+$P20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J20+$P20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":38.336386415427249},{"$f":"(K20+$Q20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM20/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.949374181712585},{"$f":"IF((L20+$R20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L20+$R20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM20/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":38.010885995731059},{"$f":"(M20+$S20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM20/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":50.353719011946318},null,{"$f":"AO20/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP20/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ20/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR20/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS20/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT20/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ20*(1/(1-($AM20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL20*(1/(1-($AM20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN20*(1/(1-($AM20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,40.020056811730768,52.308695612242133,38.336386415427249,47.949374181712585,38.010885995731059,50.353719011946318,null,1033.7782282656442,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",9,"peak","On-Peak",{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":38.5098849151574},{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":40.829652043021646},{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":39.386157745562187},{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":40.1091287716742},{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":39.086380198318437},{"$f":"IF(G21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G21,$B$13:$B$8772,\"=\"&B21)","v":41.742314853395072},{"$f":"IF(Controls!$C$42=1,H21*'Input Parameters, System'!$E$18,0)","v":1.0697068917139849},{"$f":"IF(Controls!$C$42=1,I21*'Input Parameters, System'!$E$18,0)","v":1.1341441365750113},{"$f":"IF(Controls!$C$42=1,J21*'Input Parameters, System'!$E$18,0)","v":1.0940475275733452},{"$f":"IF(Controls!$C$42=1,K21*'Input Parameters, System'!$E$18,0)","v":1.1141298282825109},{"$f":"IF(Controls!$C$42=1,L21*'Input Parameters, System'!$E$18,0)","v":1.0857204679372481},{"$f":"IF(Controls!$C$42=1,M21*'Input Parameters, System'!$E$18,0)","v":1.1594955937455116},null,{"$f":"VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T12","v":1118.3039270536224},770.85115545983342,{"$f":"((LN(W21)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},{"$f":"'Input Parameters, System'!T12+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B21,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G21,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1118.3039270536224},770.85115545983342,{"$f":"((LN(Z21)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},1118.3039270536224,770.85115545983342,{"$f":"((LN(AC21)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},null,1.7876234474929475E-3,null,1180.2399308530184,61.936003799396055,5.5383874008721277,62.046821072298968,{"$f":"IF(Controls!$C$40=1,(AL21-AJ21)*100,IF(G21=\"On-Peak\",IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.081727290291354},null,{"$f":"MAX(0,$W21-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W21-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z21-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z21-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC21-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC21-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H21+$N21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H21+$N21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":40.112132346883875},{"$f":"(I21+$O21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM21/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.108438750825371},{"$f":"IF((J21+$P21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J21+$P21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":38.425550487009509},{"$f":"(K21+$Q21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM21/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.112479954050627},{"$f":"IF((L21+$R21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L21+$R21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM21/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":38.099638113340035},{"$f":"(M21+$S21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM21/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.304701379342127},null,{"$f":"AO21/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP21/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ21/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR21/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS21/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT21/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ21*(1/(1-($AM21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL21*(1/(1-($AM21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN21*(1/(1-($AM21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,40.112132346883875,47.108438750825371,38.425550487009509,43.112479954050627,38.099638113340035,45.304701379342127,null,1118.3039270536224,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",10,"peak","On-Peak",{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":40.60645767152824},{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":38.159471070802674},{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":41.530436947886372},{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":37.486068640141447},{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":41.214338774395429},{"$f":"IF(G22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G22,$B$13:$B$8772,\"=\"&B22)","v":39.012447482973556},{"$f":"IF(Controls!$C$42=1,H22*'Input Parameters, System'!$E$18,0)","v":1.1279443632465718},{"$f":"IF(Controls!$C$42=1,I22*'Input Parameters, System'!$E$18,0)","v":1.0599732842237506},{"$f":"IF(Controls!$C$42=1,J22*'Input Parameters, System'!$E$18,0)","v":1.1536101631288291},{"$f":"IF(Controls!$C$42=1,K22*'Input Parameters, System'!$E$18,0)","v":1.0412678733256842},{"$f":"IF(Controls!$C$42=1,L22*'Input Parameters, System'!$E$18,0)","v":1.1448297579059517},{"$f":"IF(Controls!$C$42=1,M22*'Input Parameters, System'!$E$18,0)","v":1.0836668046946343},null,{"$f":"VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T13","v":1128.923032942017},781.47026134822806,{"$f":"((LN(W22)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},{"$f":"'Input Parameters, System'!T13+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B22,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G22,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1128.923032942017},781.47026134822806,{"$f":"((LN(Z22)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},1128.923032942017,781.47026134822806,{"$f":"((LN(AC22)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},null,1.7708157814428915E-3,null,1191.6839756088941,62.760942666877142,5.5593641759013188,62.872179195241984,{"$f":"IF(Controls!$C$40=1,(AL22-AJ22)*100,IF(G22=\"On-Peak\",IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.123652836484155},null,{"$f":"MAX(0,$W22-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W22-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z22-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z22-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC22-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC22-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H22+$N22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H22+$N22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.867948914067966},{"$f":"(I22+$O22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM22/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.475633131675266},{"$f":"IF((J22+$P22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J22+$P22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":41.094227082321758},{"$f":"(K22+$Q22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM22/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.733512914969069},{"$f":"IF((L22+$R22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L22+$R22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM22/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":40.755984945023179},{"$f":"(M22+$S22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM22/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.777548756747386},null,{"$f":"AO22/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP22/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ22/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR22/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS22/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT22/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ22*(1/(1-($AM22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL22*(1/(1-($AM22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN22*(1/(1-($AM22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.867948914067966,43.475633131675266,41.094227082321758,39.733512914969069,40.755984945023179,41.777548756747386,null,1128.923032942017,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",11,"shoulder","On-Peak",{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":49.022957544796128},{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":36.907417580854677},{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":50.138449991923238},{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":36.256110211780765},{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":49.756834154748169},{"$f":"IF(G23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G23,$B$13:$B$8772,\"=\"&B23)","v":37.732406915014955},{"$f":"IF(Controls!$C$42=1,H23*'Input Parameters, System'!$E$18,0)","v":1.3617333745193867},{"$f":"IF(Controls!$C$42=1,I23*'Input Parameters, System'!$E$18,0)","v":1.0251944151115044},{"$f":"IF(Controls!$C$42=1,J23*'Input Parameters, System'!$E$18,0)","v":1.3927189243587503},{"$f":"IF(Controls!$C$42=1,K23*'Input Parameters, System'!$E$18,0)","v":1.0071027489624778},{"$f":"IF(Controls!$C$42=1,L23*'Input Parameters, System'!$E$18,0)","v":1.3821186046768628},{"$f":"IF(Controls!$C$42=1,M23*'Input Parameters, System'!$E$18,0)","v":1.0481105255669381},null,{"$f":"VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T14","v":1121.4131694699627},773.96039787617372,{"$f":"((LN(W23)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},{"$f":"'Input Parameters, System'!T14+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B23,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G23,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1121.4131694699627},773.96039787617372,{"$f":"((LN(Z23)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},1121.4131694699627,773.96039787617372,{"$f":"((LN(AC23)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},null,1.7826692714173475E-3,null,1183.590389898611,62.17722042864839,5.5445416659442772,62.288160704419127,{"$f":"IF(Controls!$C$40=1,(AL23-AJ23)*100,IF(G23=\"On-Peak\",IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.094027577073717},null,{"$f":"MAX(0,$W23-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W23-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z23-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z23-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC23-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC23-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H23+$N23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H23+$N23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":53.814645533024816},{"$f":"(I23+$O23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM23/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.742978897039762},{"$f":"IF((J23+$P23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J23+$P23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":51.694784975347311},{"$f":"(K23+$Q23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM23/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.12192612428133},{"$f":"IF((L23+$R23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L23+$R23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM23/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":51.307566362822264},{"$f":"(M23+$S23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM23/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.095285358031809},null,{"$f":"AO23/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP23/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ23/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR23/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS23/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT23/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ23*(1/(1-($AM23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL23*(1/(1-($AM23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN23*(1/(1-($AM23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,53.814645533024816,41.742978897039762,51.694784975347311,38.12192612428133,51.307566362822264,40.095285358031809,null,1121.4131694699627,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",12,"shoulder","On-Peak",{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":61.145856720867755},{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":35.281336577761891},{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":62.537199568408468},{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":34.658724755801387},{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":62.061213857407694},{"$f":"IF(G24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G24,$B$13:$B$8772,\"=\"&B24)","v":36.069978218911871},{"$f":"IF(Controls!$C$42=1,H24*'Input Parameters, System'!$E$18,0)","v":1.6984767541676977},{"$f":"IF(Controls!$C$42=1,I24*'Input Parameters, System'!$E$18,0)","v":0.9800260107050579},{"$f":"IF(Controls!$C$42=1,J24*'Input Parameters, System'!$E$18,0)","v":1.7371247282146276},{"$f":"IF(Controls!$C$42=1,K24*'Input Parameters, System'!$E$18,0)","v":0.96273143404555694},{"$f":"IF(Controls!$C$42=1,L24*'Input Parameters, System'!$E$18,0)","v":1.723903052882783},{"$f":"IF(Controls!$C$42=1,M24*'Input Parameters, System'!$E$18,0)","v":1.0019324744737594},null,{"$f":"VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T15","v":1139.4030672846327},791.95029569084375,{"$f":"((LN(W24)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},{"$f":"'Input Parameters, System'!T15+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B24,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G24,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1139.4030672846327},791.95029569084375,{"$f":"((LN(Z24)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},1139.4030672846327,791.95029569084375,{"$f":"((LN(AC24)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},null,1.754535263275514E-3,null,1202.9811941476548,63.578126863022234,5.5799504748164654,63.689774845095855,{"$f":"IF(Controls!$C$40=1,(AL24-AJ24)*100,IF(G24=\"On-Peak\",IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.164798207362026},null,{"$f":"MAX(0,$W24-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W24-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z24-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z24-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC24-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC24-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H24+$N24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H24+$N24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":69.670827496653416},{"$f":"(I24+$O24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM24/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.553861891467108},{"$f":"IF((J24+$P24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J24+$P24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":67.049588412277643},{"$f":"(K24+$Q24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM24/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.085771432290557},{"$f":"IF((L24+$R24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L24+$R24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM24/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":66.591427858986393},{"$f":"(M24+$S24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM24/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.969834509059964},null,{"$f":"AO24/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP24/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ24/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR24/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS24/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT24/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ24*(1/(1-($AM24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL24*(1/(1-($AM24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN24*(1/(1-($AM24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,69.670827496653416,39.553861891467108,67.049588412277643,36.085771432290557,66.591427858986393,37.969834509059964,null,1139.4030672846327,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",13,"shoulder","On-Peak",{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":63.368381676470513},{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":34.452410737819385},{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":64.810296948150693},{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":33.84442701891669},{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":64.317010144681163},{"$f":"IF(G25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G25,$B$13:$B$8772,\"=\"&B25)","v":35.222523448429463},{"$f":"IF(Controls!$C$42=1,H25*'Input Parameters, System'!$E$18,0)","v":1.7602128582161112},{"$f":"IF(Controls!$C$42=1,I25*'Input Parameters, System'!$E$18,0)","v":0.95700055410710028},{"$f":"IF(Controls!$C$42=1,J25*'Input Parameters, System'!$E$18,0)","v":1.8002656058880948},{"$f":"IF(Controls!$C$42=1,K25*'Input Parameters, System'!$E$18,0)","v":0.94011230903462206},{"$f":"IF(Controls!$C$42=1,L25*'Input Parameters, System'!$E$18,0)","v":1.7865633501055742},{"$f":"IF(Controls!$C$42=1,M25*'Input Parameters, System'!$E$18,0)","v":0.97839233119890601},null,{"$f":"VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T16","v":1140.1778944682574},792.72512287446841,{"$f":"((LN(W25)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},{"$f":"'Input Parameters, System'!T16+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B25,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G25,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1140.1778944682574},792.72512287446841,{"$f":"((LN(Z25)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},1140.1778944682574,792.72512287446841,{"$f":"((LN(AC25)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},null,1.7533434616314736E-3,null,1203.8165585248071,63.638664056549757,5.5814679766466444,63.750342368689218,{"$f":"IF(Controls!$C$40=1,(AL25-AJ25)*100,IF(G25=\"On-Peak\",IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.167831213946044},null,{"$f":"MAX(0,$W25-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W25-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z25-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z25-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC25-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC25-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H25+$N25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H25+$N25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":72.571279060417552},{"$f":"(I25+$O25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM25/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.418997358525274},{"$f":"IF((J25+$P25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J25+$P25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":69.858326590364484},{"$f":"(K25+$Q25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM25/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.030204398805793},{"$f":"IF((L25+$R25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L25+$R25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM25/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":69.387189163857244},{"$f":"(M25+$S25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM25/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.867975275922127},null,{"$f":"AO25/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP25/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ25/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR25/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS25/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT25/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ25*(1/(1-($AM25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL25*(1/(1-($AM25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN25*(1/(1-($AM25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,72.571279060417552,38.418997358525274,69.858326590364484,35.030204398805793,69.387189163857244,36.867975275922127,null,1140.1778944682574,0,0,null,0,0,0,0,0,0]
[1,1,1,"2019-01-01",14,"shoulder","On-Peak",{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":61.173408764449732},{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":34.192468836792116},{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":62.565378544718669},{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":33.589072327907552},{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":62.089178356731921},{"$f":"IF(G26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G26,$B$13:$B$8772,\"=\"&B26)","v":34.956771081379237},{"$f":"IF(Controls!$C$42=1,H26*'Input Parameters, System'!$E$18,0)","v":1.6992420800305346},{"$f":"IF(Controls!$C$42=1,I26*'Input Parameters, System'!$E$18,0)","v":0.94978002764781033},{"$f":"IF(Controls!$C$42=1,J26*'Input Parameters, System'!$E$18,0)","v":1.7379074686779366},{"$f":"IF(Controls!$C$42=1,K26*'Input Parameters, System'!$E$18,0)","v":0.93301920363049606},{"$f":"IF(Controls!$C$42=1,L26*'Input Parameters, System'!$E$18,0)","v":1.7246798357196147},{"$f":"IF(Controls!$C$42=1,M26*'Input Parameters, System'!$E$18,0)","v":0.97101040473640854},null,{"$f":"VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T17","v":1171.8166711329316},824.36389953914261,{"$f":"((LN(W26)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},{"$f":"'Input Parameters, System'!T17+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B26,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G26,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1171.8166711329316},824.36389953914261,{"$f":"((LN(Z26)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},1171.8166711329316,824.36389953914261,{"$f":"((LN(AC26)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},null,1.7060237822423829E-3,null,1237.9412519425694,66.124580809637749,5.6429117658573187,66.237487200198871,{"$f":"IF(Controls!$C$40=1,(AL26-AJ26)*100,IF(G26=\"On-Peak\",IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.290639056112184},null,{"$f":"MAX(0,$W26-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":29.82568636846193},{"$f":"MAX(0,$W26-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z26-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":29.82568636846193},{"$f":"MAX(0,$Z26-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC26-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":29.82568636846193},{"$f":"MAX(0,$AC26-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,2.8375672766995481E-4,0,2.8375672766995481E-4,0,2.8375672766995481E-4,0,null,{"$f":"IF((H26+$N26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H26+$N26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":69.81988736687947},{"$f":"(I26+$O26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM26/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.127498932234317},{"$f":"IF((J26+$P26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J26+$P26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":67.193934952504378},{"$f":"(K26+$Q26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM26/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.759074127153156},{"$f":"IF((L26+$R26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L26+$R26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM26/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":66.735107492355709},{"$f":"(M26+$S26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM26/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.584954507248305},null,{"$f":"AO26/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":67.039286033179906},{"$f":"IF(Controls!$C$44=1,AP26/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ26/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":68.644688937590161},{"$f":"IF(Controls!$C$44=1,AR26/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS26/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":70.288725876124388},{"$f":"IF(Controls!$C$44=1,AT26/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ26*(1/(1-($AM26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":93.449035126543421},{"$f":"BL26*(1/(1-($AM26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":95.68687746174129},{"$f":"BN26*(1/(1-($AM26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":97.978573491176647},null,163.26892249342291,131.57653405877772,162.88081241424567,130.44595158889445,164.71368098353236,134.56352799842495,null,1171.8166711329316,97.978573491176647,70.288725876124388,null,2.8375672766995459E-4,0,2.8375672766995459E-4,0,2.8375672766995459E-4,0]
[1,1,1,"2019-01-01",15,"shoulder","On-Peak",{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":60.500351699804199},{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":33.318775225006029},{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":61.877006409141075},{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":32.730796838682387},{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":61.406045587525831},{"$f":"IF(G27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G27,$B$13:$B$8772,\"=\"&B27)","v":34.063547847682635},{"$f":"IF(Controls!$C$42=1,H27*'Input Parameters, System'!$E$18,0)","v":1.6805462625240861},{"$f":"IF(Controls!$C$42=1,I27*'Input Parameters, System'!$E$18,0)","v":0.92551103593741946},{"$f":"IF(Controls!$C$42=1,J27*'Input Parameters, System'!$E$18,0)","v":1.7187862373599641},{"$f":"IF(Controls!$C$42=1,K27*'Input Parameters, System'!$E$18,0)","v":0.90917848824440606},{"$f":"IF(Controls!$C$42=1,L27*'Input Parameters, System'!$E$18,0)","v":1.7057041407055848},{"$f":"IF(Controls!$C$42=1,M27*'Input Parameters, System'!$E$18,0)","v":0.946198929681903},null,{"$f":"VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T18","v":1210.1507493586701},862.6979777648811,{"$f":"((LN(W27)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},{"$f":"'Input Parameters, System'!T18+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B27,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G27,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1210.1507493586701},862.6979777648811,{"$f":"((LN(Z27)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},1210.1507493586701,862.6979777648811,{"$f":"((LN(AC27)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},null,1.6520041926000317E-3,null,1279.3234376722935,69.172688313623539,5.7160389604586213,69.287056326939492,{"$f":"IF(Controls!$C$40=1,(AL27-AJ27)*100,IF(G27=\"On-Peak\",IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.436801331595348},null,{"$f":"MAX(0,$W27-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":72.033475036585415},{"$f":"MAX(0,$W27-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":23.045779790335502},{"$f":"MAX(0,$Z27-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":72.033475036585415},{"$f":"MAX(0,$Z27-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":23.045779790335502},{"$f":"MAX(0,$AC27-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":72.033475036585415},{"$f":"MAX(0,$AC27-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":23.045779790335502},null,6.85314762133701E-4,3.4505557865999414E-4,6.85314762133701E-4,3.4505557865999414E-4,6.85314762133701E-4,3.4505557865999414E-4,null,{"$f":"IF((H27+$N27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H27+$N27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":69.071502498989858},{"$f":"(I27+$O27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM27/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.003442064961348},{"$f":"IF((J27+$P27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J27+$P27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":66.469214299829176},{"$f":"(K27+$Q27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM27/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.713559584743578},{"$f":"IF((L27+$R27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L27+$R27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM27/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":66.013735178838672},{"$f":"(M27+$S27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM27/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.493588620109257},null,{"$f":"AO27/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":161.90986109368799},{"$f":"IF(Controls!$C$44=1,AP27/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":11.525538658005901},{"$f":"AQ27/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":165.78714822833643},{"$f":"IF(Controls!$C$44=1,AR27/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":11.74613227214361},{"$f":"AS27/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":169.75774230983106},{"$f":"IF(Controls!$C$44=1,AT27/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":11.971664771698199},null,{"$f":"BJ27*(1/(1-($AM27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":226.06581691604737},{"$f":"BL27*(1/(1-($AM27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":231.47945928218581},{"$f":"BN27*(1/(1-($AM27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":237.02338099647662},null,306.66285807304314,274.59479763901459,309.69480585415863,276.93915113907303,315.00878094701352,284.48863438828408,null,1210.1507493586701,237.02338099647662,169.75774230983106,null,6.8531476213370046E-4,3.4505557865999344E-4,6.8531476213370046E-4,3.4505557865999344E-4,6.8531476213370046E-4,3.4505557865999344E-4]
[1,1,1,"2019-01-01",16,"shoulder","On-Peak",{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":60.005733477414253},{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":33.861764973818538},{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":61.371133400852436},{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":33.264204415457037},{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":60.904022900728847},{"$f":"IF(G28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G28,$B$13:$B$8772,\"=\"&B28)","v":34.618675014409781},{"$f":"IF(Controls!$C$42=1,H28*'Input Parameters, System'!$E$18,0)","v":1.666807023302169},{"$f":"IF(Controls!$C$42=1,I28*'Input Parameters, System'!$E$18,0)","v":0.94059391343015819},{"$f":"IF(Controls!$C$42=1,J28*'Input Parameters, System'!$E$18,0)","v":1.7047343687425782},{"$f":"IF(Controls!$C$42=1,K28*'Input Parameters, System'!$E$18,0)","v":0.9239951973108026},{"$f":"IF(Controls!$C$42=1,L28*'Input Parameters, System'!$E$18,0)","v":1.6917592242498065},{"$f":"IF(Controls!$C$42=1,M28*'Input Parameters, System'!$E$18,0)","v":0.96161895384800899},null,{"$f":"VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T19","v":1371.0169666964889},1023.5641951027,{"$f":"((LN(W28)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},{"$f":"'Input Parameters, System'!T19+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B28,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G28,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1371.0169666964889},1023.5641951027,{"$f":"((LN(Z28)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},1371.0169666964889,1023.5641951027,{"$f":"((LN(AC28)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},null,1.4582394072899518E-3,null,1453.3965046379594,82.37953794147046,6.0086446734475292,82.499754661127028,{"$f":"IF(Controls!$C$40=1,(AL28-AJ28)*100,IF(G28=\"On-Peak\",IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.021671965656822},null,{"$f":"MAX(0,$W28-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":253.13439806696198},{"$f":"MAX(0,$W28-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":202.57126771152764},{"$f":"MAX(0,$Z28-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":253.13439806696198},{"$f":"MAX(0,$Z28-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":202.57126771152764},{"$f":"MAX(0,$AC28-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":253.13439806696198},{"$f":"MAX(0,$AC28-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":202.57126771152764},null,2.4082794799363729E-3,3.0330215178660347E-3,2.4082794799363729E-3,3.0330215178660347E-3,2.4082794799363729E-3,3.0330215178660347E-3,null,{"$f":"IF((H28+$N28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H28+$N28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":68.946341398546195},{"$f":"(I28+$O28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM28/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.059758864131368},{"$f":"IF((J28+$P28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J28+$P28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":66.348010841161098},{"$f":"(K28+$Q28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM28/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.696067327081508},{"$f":"IF((L28+$R28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L28+$R28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM28/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":65.893091701848036},{"$f":"(M28+$S28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM28/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.519184525610839},null,{"$f":"AO28/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":568.97095702019237},{"$f":"IF(Controls!$C$44=1,AP28/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":101.30891635047101},{"$f":"AQ28/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":582.59621589411904},{"$f":"IF(Controls!$C$44=1,AR28/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":103.24792333879964},{"$f":"AS28/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":596.54936673512589},{"$f":"IF(Controls!$C$44=1,AT28/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":105.23034288635088},null,{"$f":"BJ28*(1/(1-($AM28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":799.70403268048358},{"$f":"BL28*(1/(1-($AM28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":818.85470167923177},{"$f":"BN28*(1/(1-($AM28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":838.46623168524627},null,969.95929042950081,939.07270789508595,988.45063585919252,956.79869234511284,1009.5896662734451,980.21575909720798,null,1371.0169666964889,838.46623168524627,596.54936673512589,null,2.4082794799363712E-3,3.0330215178660282E-3,2.4082794799363712E-3,3.0330215178660282E-3,2.4082794799363712E-3,3.0330215178660282E-3]
[1,1,1,"2019-01-01",17,"peak","On-Peak",{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":57.705787279346133},{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":37.490842736493654},{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":59.018853097678573},{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":36.82923962937906},{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":58.569646370354306},{"$f":"IF(G29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G29,$B$13:$B$8772,\"=\"&B29)","v":38.328873338838811},{"$f":"IF(Controls!$C$42=1,H29*'Input Parameters, System'!$E$18,0)","v":1.6029203535791834},{"$f":"IF(Controls!$C$42=1,I29*'Input Parameters, System'!$E$18,0)","v":1.0414004856090218},{"$f":"IF(Controls!$C$42=1,J29*'Input Parameters, System'!$E$18,0)","v":1.6393939903672132},{"$f":"IF(Controls!$C$42=1,K29*'Input Parameters, System'!$E$18,0)","v":1.0230228299806272},{"$f":"IF(Controls!$C$42=1,L29*'Input Parameters, System'!$E$18,0)","v":1.6269161672555186},{"$f":"IF(Controls!$C$42=1,M29*'Input Parameters, System'!$E$18,0)","v":1.0646788494049881},null,{"$f":"VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T20","v":1424.4502413210673},1076.9974697272783,{"$f":"((LN(W29)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},{"$f":"'Input Parameters, System'!T20+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B29,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G29,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1424.4502413210673},1076.9974697272783,{"$f":"((LN(Z29)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},1424.4502413210673,1076.9974697272783,{"$f":"((LN(AC29)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},null,1.4035578394846482E-3,null,1511.3594082572408,86.909166936173563,6.1012427401867013,87.03123462324028,{"$f":"IF(Controls!$C$40=1,(AL29-AJ29)*100,IF(G29=\"On-Peak\",IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.206768706671767},null,{"$f":"MAX(0,$W29-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":314.01609712797506},{"$f":"MAX(0,$W29-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":263.21727057832265},{"$f":"MAX(0,$Z29-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":314.01609712797506},{"$f":"MAX(0,$Z29-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":263.21727057832265},{"$f":"MAX(0,$AC29-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":314.01609712797506},{"$f":"MAX(0,$AC29-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":263.21727057832265},null,2.9874980597578071E-3,3.9410507450390406E-3,2.9874980597578071E-3,3.9410507450390406E-3,2.9874980597578071E-3,3.9410507450390406E-3,null,{"$f":"IF((H29+$N29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H29+$N29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":66.078730598797847},{"$f":"(I29+$O29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM29/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.193196972528355},{"$f":"IF((J29+$P29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J29+$P29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":63.571074989595061},{"$f":"(K29+$Q29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM29/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.470811693805061},{"$f":"IF((L29+$R29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L29+$R29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM29/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":63.128985791056067},{"$f":"(M29+$S29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM29/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.503326697026047},null,{"$f":"AO29/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":705.81493731004844},{"$f":"IF(Controls!$C$44=1,AP29/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":131.63888812204485},{"$f":"AQ29/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":722.71722576480431},{"$f":"IF(Controls!$C$44=1,AR29/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":134.15839709716249},{"$f":"AS29/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":740.0262679305074},{"$f":"IF(Controls!$C$44=1,AT29/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":136.73431552993173},null,{"$f":"BJ29*(1/(1-($AM29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":994.13348713798359},{"$f":"BL29*(1/(1-($AM29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1017.9401963388081},{"$f":"BN29*(1/(1-($AM29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1042.3198141927301},null,1191.8511058588263,1168.9655722325567,1215.6696684255655,1191.5694051297755,1242.1831155137179,1220.5574564196879,null,1424.4502413210673,1042.3198141927301,740.0262679305074,null,2.9874980597578049E-3,3.941050745039032E-3,2.9874980597578049E-3,3.941050745039032E-3,2.9874980597578049E-3,3.941050745039032E-3]
[1,1,1,"2019-01-01",18,"peak","On-Peak",{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":55.004368446226295},{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":47.772989043794411},{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":56.255964853984743},{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":46.929936295962733},{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":55.827787135541058},{"$f":"IF(G30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G30,$B$13:$B$8772,\"=\"&B30)","v":48.840855857714523},{"$f":"IF(Controls!$C$42=1,H30*'Input Parameters, System'!$E$18,0)","v":1.5278817927120008},{"$f":"IF(Controls!$C$42=1,I30*'Input Parameters, System'!$E$18,0)","v":1.3270124211098204},{"$f":"IF(Controls!$C$42=1,J30*'Input Parameters, System'!$E$18,0)","v":1.562647965240777},{"$f":"IF(Controls!$C$42=1,K30*'Input Parameters, System'!$E$18,0)","v":1.303594554854941},{"$f":"IF(Controls!$C$42=1,L30*'Input Parameters, System'!$E$18,0)","v":1.550754274638827},{"$f":"IF(Controls!$C$42=1,M30*'Input Parameters, System'!$E$18,0)","v":1.3566750516993342},null,{"$f":"VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T21","v":1402.8643506798312},1055.4115790860424,{"$f":"((LN(W30)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},{"$f":"'Input Parameters, System'!T21+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B30,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G30,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1402.8643506798312},1055.4115790860424,{"$f":"((LN(Z30)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},1402.8643506798312,1055.4115790860424,{"$f":"((LN(AC30)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},null,1.4251467080939051E-3,null,1487.9353121981105,85.070961518279333,6.0640903361079603,85.192286551492643,{"$f":"IF(Controls!$C$40=1,(AL30-AJ30)*100,IF(G30=\"On-Peak\",IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.132503321331001},null,{"$f":"MAX(0,$W30-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":289.39048982950004},{"$f":"MAX(0,$W30-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":238.68050155137885},{"$f":"MAX(0,$Z30-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":289.39048982950004},{"$f":"MAX(0,$Z30-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":238.68050155137885},{"$f":"MAX(0,$AC30-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":289.39048982950004},{"$f":"MAX(0,$AC30-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":238.68050155137885},null,2.7532140383416397E-3,3.5736711591857874E-3,2.7532140383416397E-3,3.5736711591857874E-3,2.7532140383416397E-3,3.5736711591857874E-3,null,{"$f":"IF((H30+$N30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H30+$N30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":62.453607933094084},{"$f":"(I30+$O30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM30/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":57.401561960281057},{"$f":"IF((J30+$P30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J30+$P30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":60.060580086451054},{"$f":"(K30+$Q30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM30/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":52.686381698370525},{"$f":"IF((L30+$R30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L30+$R30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM30/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.63471000282955},{"$f":"(M30+$S30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM30/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":55.298469372746688},null,{"$f":"AO30/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":650.46388483036787},{"$f":"IF(Controls!$C$44=1,AP30/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":119.36768347913674},{"$f":"AQ30/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":666.04067079738741},{"$f":"IF(Controls!$C$44=1,AR30/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":121.65232712931601},{"$f":"AS30/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":681.99231224706398},{"$f":"IF(Controls!$C$44=1,AT30/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":123.98812182142704},null,{"$f":"BJ30*(1/(1-($AM30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":915.39772076183158},{"$f":"BL30*(1/(1-($AM30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":937.31892915409014},{"$f":"BN30*(1/(1-($AM30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":959.76767160695033},null,1097.2190121740623,1092.1669662012494,1119.0318363698573,1111.6576379817766,1143.390503431207,1139.054262801124,null,1402.8643506798312,959.76767160695033,681.99231224706398,null,2.7532140383416375E-3,3.5736711591857801E-3,2.7532140383416375E-3,3.5736711591857801E-3,2.7532140383416375E-3,3.5736711591857801E-3]
[1,1,1,"2019-01-01",19,"peak","On-Peak",{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":53.605787353942674},{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":51.572473163809619},{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":54.825559760798868},{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":50.662370696212975},{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":54.408269200558593},{"$f":"IF(G31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G31,$B$13:$B$8772,\"=\"&B31)","v":52.72526962276536},{"$f":"IF(Controls!$C$42=1,H31*'Input Parameters, System'!$E$18,0)","v":1.4890327585917296},{"$f":"IF(Controls!$C$42=1,I31*'Input Parameters, System'!$E$18,0)","v":1.4325524495231072},{"$f":"IF(Controls!$C$42=1,J31*'Input Parameters, System'!$E$18,0)","v":1.5229149411225598},{"$f":"IF(Controls!$C$42=1,K31*'Input Parameters, System'!$E$18,0)","v":1.4072721121785816},{"$f":"IF(Controls!$C$42=1,L31*'Input Parameters, System'!$E$18,0)","v":1.5113236681514863},{"$f":"IF(Controls!$C$42=1,M31*'Input Parameters, System'!$E$18,0)","v":1.4645742101595061},null,{"$f":"VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T22","v":1418.5397006254689},1071.08692903168,{"$f":"((LN(W31)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},{"$f":"'Input Parameters, System'!T22+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B31,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G31,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1418.5397006254689},1071.08692903168,{"$f":"((LN(Z31)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},1418.5397006254689,1071.08692903168,{"$f":"((LN(AC31)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},null,1.4094038960905664E-3,null,1504.944423871307,86.404723245838198,6.0911036333872248,86.526588257759897,{"$f":"IF(Controls!$C$40=1,(AL31-AJ31)*100,IF(G31=\"On-Peak\",IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.186501192169885},null,{"$f":"MAX(0,$W31-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":307.26933995810253},{"$f":"MAX(0,$W31-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":256.49408913611376},{"$f":"MAX(0,$Z31-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":307.26933995810253},{"$f":"MAX(0,$Z31-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":256.49408913611376},{"$f":"MAX(0,$AC31-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":307.26933995810253},{"$f":"MAX(0,$AC31-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":256.49408913611376},null,2.923310509695885E-3,3.8403871405056677E-3,2.923310509695885E-3,3.8403871405056677E-3,2.923310509695885E-3,3.8403871405056677E-3,null,{"$f":"IF((H31+$N31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H31+$N31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":60.653566540454186},{"$f":"(I31+$O31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM31/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":62.712073855140787},{"$f":"IF((J31+$P31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J31+$P31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":58.317456689802114},{"$f":"(K31+$Q31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM31/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":57.625827001689444},{"$f":"IF((L31+$R31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L31+$R31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM31/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":57.899640148335124},{"$f":"(M31+$S31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM31/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":60.454535488295441},null,{"$f":"AO31/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":690.65023068369044},{"$f":"IF(Controls!$C$44=1,AP31/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":128.27652467320803},{"$f":"AQ31/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":707.18936694063734},{"$f":"IF(Controls!$C$44=1,AR31/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":130.73167952768696},{"$f":"AS31/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":724.12651764789871},{"$f":"IF(Controls!$C$44=1,AT31/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":133.24180301103746},null,{"$f":"BJ31*(1/(1-($AM31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":972.54962704019624},{"$f":"BL31*(1/(1-($AM31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":995.83946331859397},{"$f":"BN31*(1/(1-($AM31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1019.6897696989515},null,1161.4797182538584,1163.5382255685449,1184.8885995360831,1184.1969698479704,1210.8312128583241,1213.3861081982845,null,1418.5397006254689,1019.6897696989515,724.12651764789871,null,2.9233105096958829E-3,3.8403871405056594E-3,2.9233105096958829E-3,3.8403871405056594E-3,2.9233105096958829E-3,3.8403871405056594E-3]
[1,1,1,"2019-01-01",20,"peak","On-Peak",{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":52.087787832762302},{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":45.351196999223703},{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":53.273018933148528},{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":44.550881758060925},{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":52.867545135647973},{"$f":"IF(G32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G32,$B$13:$B$8772,\"=\"&B32)","v":46.364929638029878},{"$f":"IF(Controls!$C$42=1,H32*'Input Parameters, System'!$E$18,0)","v":1.4468665835173906},{"$f":"IF(Controls!$C$42=1,I32*'Input Parameters, System'!$E$18,0)","v":1.2597411829307696},{"$f":"IF(Controls!$C$42=1,J32*'Input Parameters, System'!$E$18,0)","v":1.47978929619623},{"$f":"IF(Controls!$C$42=1,K32*'Input Parameters, System'!$E$18,0)","v":1.2375104561731678},{"$f":"IF(Controls!$C$42=1,L32*'Input Parameters, System'!$E$18,0)","v":1.4685262629113638},{"$f":"IF(Controls!$C$42=1,M32*'Input Parameters, System'!$E$18,0)","v":1.2879001034903987},null,{"$f":"VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T23","v":1442.5494096359923},1095.0966380422033,{"$f":"((LN(W32)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},{"$f":"'Input Parameters, System'!T23+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B32,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G32,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1442.5494096359923},1095.0966380422033,{"$f":"((LN(Z32)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},1442.5494096359923,1095.0966380422033,{"$f":"((LN(AC32)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},null,1.3859539851370783E-3,null,1531.0084791856389,88.459069549646614,6.1321344668511601,88.581754747991738,{"$f":"IF(Controls!$C$40=1,(AL32-AJ32)*100,IF(G32=\"On-Peak\",IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.268519834512404},null,{"$f":"MAX(0,$W32-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":334.69335817775794},{"$f":"MAX(0,$W32-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":283.82550942102648},{"$f":"MAX(0,$Z32-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":334.69335817775794},{"$f":"MAX(0,$Z32-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":283.82550942102648},{"$f":"MAX(0,$AC32-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":334.69335817775794},{"$f":"MAX(0,$AC32-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":283.82550942102648},null,3.1842181573334318E-3,4.2496099625498572E-3,3.1842181573334318E-3,4.2496099625498572E-3,3.1842181573334318E-3,4.2496099625498572E-3,null,{"$f":"IF((H32+$N32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H32+$N32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":58.715664867726268},{"$f":"(I32+$O32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM32/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":54.142119234003928},{"$f":"IF((J32+$P32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J32+$P32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":56.440832207748912},{"$f":"(K32+$Q32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM32/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":49.654689201583082},{"$f":"IF((L32+$R32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L32+$R32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM32/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":56.031686007350956},{"$f":"(M32+$S32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM32/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":52.133821118630777},null,{"$f":"AO32/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":752.29127990865163},{"$f":"IF(Controls!$C$44=1,AP32/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":141.94537614787458},{"$f":"AQ32/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":770.30654643655146},{"$f":"IF(Controls!$C$44=1,AR32/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":144.66214665758486},{"$f":"AS32/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":788.75535050190035},{"$f":"IF(Controls!$C$44=1,AT32/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":147.43974312684915},null,{"$f":"BJ32*(1/(1-($AM32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1060.3407764200786},{"$f":"BL32*(1/(1-($AM32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1085.7329645362661},{"$f":"BN32*(1/(1-($AM32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1111.7362158687145},null,1261.0018174356794,1256.4282718019572,1286.8359434015999,1280.049800395434,1315.2076450029144,1311.3097801141944,null,1442.5494096359923,1111.7362158687145,788.75535050190035,null,3.1842181573334292E-3,4.2496099625498485E-3,3.1842181573334292E-3,4.2496099625498485E-3,3.1842181573334292E-3,4.2496099625498485E-3]
[1,1,1,"2019-01-01",21,"peak","On-Peak",{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":53.632020835438944},{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":40.660689807353926},{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":54.852390171814207},{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":39.943148222518268},{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":54.434895398843729},{"$f":"IF(G33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G33,$B$13:$B$8772,\"=\"&B33)","v":41.569575814812431},{"$f":"IF(Controls!$C$42=1,H33*'Input Parameters, System'!$E$18,0)","v":1.4897614581454166},{"$f":"IF(Controls!$C$42=1,I33*'Input Parameters, System'!$E$18,0)","v":1.1294507943764729},{"$f":"IF(Controls!$C$42=1,J33*'Input Parameters, System'!$E$18,0)","v":1.5236602218636957},{"$f":"IF(Controls!$C$42=1,K33*'Input Parameters, System'!$E$18,0)","v":1.1095193097698293},{"$f":"IF(Controls!$C$42=1,L33*'Input Parameters, System'!$E$18,0)","v":1.5120632763811268},{"$f":"IF(Controls!$C$42=1,M33*'Input Parameters, System'!$E$18,0)","v":1.1546973415448885},null,{"$f":"VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T24","v":1426.8045239174653},1079.3517523236765,{"$f":"((LN(W33)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},{"$f":"'Input Parameters, System'!T24+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B33,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G33,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1426.8045239174653},1079.3517523236765,{"$f":"((LN(Z33)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},1426.8045239174653,1079.3517523236765,{"$f":"((LN(AC33)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},null,1.4012427259189053E-3,null,1513.9148539992216,87.110330081756373,6.1052743120399118,87.232478357841188,{"$f":"IF(Controls!$C$40=1,(AL33-AJ33)*100,IF(G33=\"On-Peak\",IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.214827608481471},null,{"$f":"MAX(0,$W33-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":316.70425611248834},{"$f":"MAX(0,$W33-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":265.89618657593712},{"$f":"MAX(0,$Z33-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":316.70425611248834},{"$f":"MAX(0,$Z33-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":265.89618657593712},{"$f":"MAX(0,$AC33-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":316.70425611248834},{"$f":"MAX(0,$AC33-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":265.89618657593712},null,3.0130727669909875E-3,3.9811611217825523E-3,3.0130727669909875E-3,3.9811611217825523E-3,3.0130727669909875E-3,3.9811611217825523E-3,null,{"$f":"IF((H33+$N33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H33+$N33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":60.710991756722514},{"$f":"(I33+$O33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM33/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.59589164442292},{"$f":"IF((J33+$P33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J33+$P33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":58.373066098810256},{"$f":"(K33+$Q33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM33/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.565872574863747},{"$f":"IF((L33+$R33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L33+$R33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM33/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":57.95499263191823},{"$f":"(M33+$S33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM33/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.77797766557687},null,{"$f":"AO33/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":711.85712044169998},{"$f":"IF(Controls!$C$44=1,AP33/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":132.97865402161332},{"$f":"AQ33/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":728.90410223856156},{"$f":"IF(Controls!$C$44=1,AR33/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":135.52380551207483},{"$f":"AS33/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":746.36131979284062},{"$f":"IF(Controls!$C$44=1,AT33/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":138.12594057220645},null,{"$f":"BJ33*(1/(1-($AM33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1002.7358886729534},{"$f":"BL33*(1/(1-($AM33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1026.7486012671061},{"$f":"BN33*(1/(1-($AM33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1051.3391799877143},null,1196.4255344512892,1183.3104343389896,1220.6454728779911,1205.8382793540447,1247.4201131918389,1235.2430982254975,null,1426.8045239174653,1051.3391799877143,746.36131979284062,null,3.0130727669909854E-3,3.9811611217825437E-3,3.0130727669909854E-3,3.9811611217825437E-3,3.0130727669909854E-3,3.9811611217825437E-3]
[1,1,1,"2019-01-01",22,"off-peak","Off-Peak",{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":54.296962884539489},{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":34.066076649227846},{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":53.862271041941284},{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":32.63561930936914},{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":51.728329269186453},{"$f":"IF(G34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G34,$B$13:$B$8772,\"=\"&B34)","v":32.529659506416635},{"$f":"IF(Controls!$C$42=1,H34*'Input Parameters, System'!$E$18,0)","v":1.5082318611102747},{"$f":"IF(Controls!$C$42=1,I34*'Input Parameters, System'!$E$18,0)","v":0.94626917337249439},{"$f":"IF(Controls!$C$42=1,J34*'Input Parameters, System'!$E$18,0)","v":1.4961572246676162},{"$f":"IF(Controls!$C$42=1,K34*'Input Parameters, System'!$E$18,0)","v":0.90653469797427155},{"$f":"IF(Controls!$C$42=1,L34*'Input Parameters, System'!$E$18,0)","v":1.4368817366763826},{"$f":"IF(Controls!$C$42=1,M34*'Input Parameters, System'!$E$18,0)","v":0.90359140350032896},null,{"$f":"VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T25","v":1429.6356232422477},1082.1828516484588,{"$f":"((LN(W34)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},{"$f":"'Input Parameters, System'!T25+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B34,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G34,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1429.6356232422477},1082.1828516484588,{"$f":"((LN(Z34)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},1429.6356232422477,1082.1828516484588,{"$f":"((LN(AC34)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},null,1.3984688228045883E-3,null,1516.9880342481254,87.352411005877784,6.1101171225555122,87.474656087310834,{"$f":"IF(Controls!$C$40=1,(AL34-AJ34)*100,IF(G34=\"On-Peak\",IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.224508143305002},null,{"$f":"MAX(0,$W34-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":319.93744462164636},{"$f":"MAX(0,$W34-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":269.11836838261087},{"$f":"MAX(0,$Z34-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":319.93744462164636},{"$f":"MAX(0,$Z34-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":269.11836838261087},{"$f":"MAX(0,$AC34-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":319.93744462164636},{"$f":"MAX(0,$AC34-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":269.11836838261087},null,3.0438327964489816E-3,4.0294056081034615E-3,3.0438327964489816E-3,4.0294056081034615E-3,3.0438327964489816E-3,4.0294056081034615E-3,null,{"$f":"IF((H34+$N34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H34+$N34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":61.596184295962978},{"$f":"(I34+$O34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM34/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.451583795712224},{"$f":"IF((J34+$P34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J34+$P34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":57.143622601165916},{"$f":"(K34+$Q34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM34/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.970986262773408},{"$f":"IF((L34+$R34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L34+$R34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM34/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":54.570887685970789},{"$f":"(M34+$S34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM34/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.871528288727383},null,{"$f":"AO34/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":719.12436809484473},{"$f":"IF(Controls!$C$44=1,AP34/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":134.59011526587619},{"$f":"AQ34/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":736.34538009369351},{"$f":"IF(Controls!$C$44=1,AR34/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":137.16610939809726},{"$f":"AS34/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":753.98081588820457},{"$f":"IF(Controls!$C$44=1,AT34/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":139.79977763799062},null,{"$f":"BJ34*(1/(1-($AM34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1013.0843942880489},{"$f":"BL34*(1/(1-($AM34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1037.3449245717063},{"$f":"BN34*(1/(1-($AM34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1062.1892847165591},null,1209.2706938498882,1186.1260933496374,1231.6546565709696,1208.482020232577,1256.5599500405206,1235.8605906432772,null,1429.6356232422477,1062.1892847165591,753.98081588820457,null,3.0438327964489795E-3,4.0294056081034528E-3,3.0438327964489795E-3,4.0294056081034528E-3,3.0438327964489795E-3,4.0294056081034528E-3]
[1,1,1,"2019-01-01",23,"off-peak","Off-Peak",{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":76.343265659718298},{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":31.279721146688861},{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":75.732075032165966},{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":29.966264737729922},{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":72.731684678727248},{"$f":"IF(G35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G35,$B$13:$B$8772,\"=\"&B35)","v":29.868971670399628},{"$f":"IF(Controls!$C$42=1,H35*'Input Parameters, System'!$E$18,0)","v":2.1206222140645545},{"$f":"IF(Controls!$C$42=1,I35*'Input Parameters, System'!$E$18,0)","v":0.86887128733887531},{"$f":"IF(Controls!$C$42=1,J35*'Input Parameters, System'!$E$18,0)","v":2.1036448892066866},{"$f":"IF(Controls!$C$42=1,K35*'Input Parameters, System'!$E$18,0)","v":0.83238680093428807},{"$f":"IF(Controls!$C$42=1,L35*'Input Parameters, System'!$E$18,0)","v":2.0203016580862454},{"$f":"IF(Controls!$C$42=1,M35*'Input Parameters, System'!$E$18,0)","v":0.82968424638580007},null,{"$f":"VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T26","v":1374.9904394330258},1027.5376678392367,{"$f":"((LN(W35)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},{"$f":"'Input Parameters, System'!T26+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B35,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G35,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1374.9904394330258},1027.5376678392367,{"$f":"((LN(Z35)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},1374.9904394330258,1027.5376678392367,{"$f":"((LN(AC35)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},null,1.4540268916132248E-3,null,1457.704423609189,82.713984176163194,6.015604312875813,82.834340012574529,{"$f":"IF(Controls!$C$40=1,(AL35-AJ35)*100,IF(G35=\"On-Peak\",IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.035583641133485},null,{"$f":"MAX(0,$W35-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":257.65265048603646},{"$f":"MAX(0,$W35-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":207.07001179018476},{"$f":"MAX(0,$Z35-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":257.65265048603646},{"$f":"MAX(0,$Z35-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":207.07001179018476},{"$f":"MAX(0,$AC35-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":257.65265048603646},{"$f":"MAX(0,$AC35-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":207.07001179018476},null,2.4512653983620129E-3,3.1003794790817898E-3,2.4512653983620129E-3,3.1003794790817898E-3,2.4512653983620129E-3,3.1003794790817898E-3,null,{"$f":"IF((H35+$N35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H35+$N35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":90.469850438102569},{"$f":"(I35+$O35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM35/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.492084399561151},{"$f":"IF((J35+$P35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J35+$P35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":84.263348677096346},{"$f":"(K35+$Q35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM35/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.379416841913891},{"$f":"IF((L35+$R35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L35+$R35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM35/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.694671752222547},{"$f":"(M35+$S35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM35/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.280829954458298},null,{"$f":"AO35/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":579.12664673510631},{"$f":"IF(Controls!$C$44=1,AP35/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":103.55880545219634},{"$f":"AQ35/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":592.99510589843567},{"$f":"IF(Controls!$C$44=1,AR35/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":105.54087430366955},{"$f":"AS35/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":607.19730964581368},{"$f":"IF(Controls!$C$44=1,AT35/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":107.56731982934549},null,{"$f":"BJ35*(1/(1-($AM35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":814.1068602010007},{"$f":"BL35*(1/(1-($AM35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":833.60243652948577},{"$f":"BN35*(1/(1-($AM35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":853.56717406296923},null,1008.1355160912997,952.15775005275816,1023.4066595102516,969.52272767506918,1041.8291656445372,991.41532384677305,null,1374.9904394330258,853.56717406296923,607.19730964581368,null,2.4512653983620111E-3,3.1003794790817833E-3,2.4512653983620111E-3,3.1003794790817833E-3,2.4512653983620111E-3,3.1003794790817833E-3]
[1,1,1,"2019-01-01",24,"off-peak","Off-Peak",{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":69.673604803540286},{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":27.426222911739494},{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":69.115810296379479},{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":26.274577470655569},{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":66.377546352135539},{"$f":"IF(G36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G36,$B$13:$B$8772,\"=\"&B36)","v":26.189270400945649},{"$f":"IF(Controls!$C$42=1,H36*'Input Parameters, System'!$E$18,0)","v":1.9353559584274085},{"$f":"IF(Controls!$C$42=1,I36*'Input Parameters, System'!$E$18,0)","v":0.76183088386286912},{"$f":"IF(Controls!$C$42=1,J36*'Input Parameters, System'!$E$18,0)","v":1.9198618423119052},{"$f":"IF(Controls!$C$42=1,K36*'Input Parameters, System'!$E$18,0)","v":0.72984109558246879},{"$f":"IF(Controls!$C$42=1,L36*'Input Parameters, System'!$E$18,0)","v":1.8437998177448891},{"$f":"IF(Controls!$C$42=1,M36*'Input Parameters, System'!$E$18,0)","v":0.72747148163577247},null,{"$f":"VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T27","v":1203.9024634804659},856.44969188667699,{"$f":"((LN(W36)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},{"$f":"'Input Parameters, System'!T27+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B36,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G36,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1203.9024634804659},856.44969188667699,{"$f":"((LN(Z36)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},1203.9024634804659,856.44969188667699,{"$f":"((LN(AC36)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},null,1.6605745799598282E-3,null,1272.5756524308704,68.673188950404494,5.7042153358396845,68.787320638163465,{"$f":"IF(Controls!$C$40=1,(AL36-AJ36)*100,IF(G36=\"On-Peak\",IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.41316877589702},null,{"$f":"MAX(0,$W36-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":65.109425244039357},{"$f":"MAX(0,$W36-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":16.289840258264757},{"$f":"MAX(0,$Z36-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":65.109425244039357},{"$f":"MAX(0,$Z36-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":16.289840258264757},{"$f":"MAX(0,$AC36-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":65.109425244039357},{"$f":"MAX(0,$AC36-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":16.289840258264757},null,6.1944047890398631E-4,2.4390149987251031E-4,6.1944047890398631E-4,2.4390149987251031E-4,6.1944047890398631E-4,2.4390149987251031E-4,null,{"$f":"IF((H36+$N36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H36+$N36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":81.043612687537703},{"$f":"(I36+$O36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM36/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.889736538560076},{"$f":"IF((J36+$P36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J36+$P36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":75.409710747521984},{"$f":"(K36+$Q36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM36/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.297657950335736},{"$f":"IF((L36+$R36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L36+$R36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM36/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":72.166173904368037},{"$f":"(M36+$S36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM36/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.200303574773237},null,{"$f":"AO36/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":146.34665329970713},{"$f":"IF(Controls!$C$44=1,AP36/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":8.1467923991925826},{"$f":"AQ36/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":149.85124525108603},{"$f":"IF(Controls!$C$44=1,AR36/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":8.3027183330940915},{"$f":"AS36/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":153.44017523665448},{"$f":"IF(Controls!$C$44=1,AT36/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":8.4621353033253222},null,{"$f":"BJ36*(1/(1-($AM36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":204.2812562703493},{"$f":"BL36*(1/(1-($AM36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":209.17321949875662},{"$f":"BN36*(1/(1-($AM36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":214.18290786256776},null,293.4716613570796,241.31778520810195,292.88564857937268,242.77359578218645,294.81121707026114,247.84534674066632,null,1203.9024634804659,214.18290786256776,153.44017523665448,null,6.1944047890398588E-4,2.4390149987250979E-4,6.1944047890398588E-4,2.4390149987250979E-4,6.1944047890398588E-4,2.4390149987250979E-4]
[1,1,2,"2019-01-02",1,"off-peak","Off-Peak",{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":56.547408393820064},{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":25.181949729713256},{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":56.094699884116984},{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":24.12454282037849},{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":53.872312654665542},{"$f":"IF(G37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G37,$B$13:$B$8772,\"=\"&B37)","v":24.046216382649988},{"$f":"IF(Controls!$C$42=1,H37*'Input Parameters, System'!$E$18,0)","v":1.5707435272969661},{"$f":"IF(Controls!$C$42=1,I37*'Input Parameters, System'!$E$18,0)","v":0.69949066926624159},{"$f":"IF(Controls!$C$42=1,J37*'Input Parameters, System'!$E$18,0)","v":1.5581684335558694},{"$f":"IF(Controls!$C$42=1,K37*'Input Parameters, System'!$E$18,0)","v":0.67011858828616633},{"$f":"IF(Controls!$C$42=1,L37*'Input Parameters, System'!$E$18,0)","v":1.4964361551904866},{"$f":"IF(Controls!$C$42=1,M37*'Input Parameters, System'!$E$18,0)","v":0.66794287858393842},null,{"$f":"VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T28","v":1161.7737187913349},814.32094719754593,{"$f":"((LN(W37)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},{"$f":"'Input Parameters, System'!T28+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B37,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G37,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1161.7737187913349},814.32094719754593,{"$f":"((LN(Z37)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},1161.7737187913349,814.32094719754593,{"$f":"((LN(AC37)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},null,1.720765161460136E-3,null,1227.1062609796584,65.332542188323487,5.623516966478892,65.44506093223373,{"$f":"IF(Controls!$C$40=1,(AL37-AJ37)*100,IF(G37=\"On-Peak\",IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.25187439102433},null,{"$f":"MAX(0,$W37-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":18.921767972425386},{"$f":"MAX(0,$W37-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z37-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":18.921767972425386},{"$f":"MAX(0,$Z37-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC37-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":18.921767972425386},{"$f":"MAX(0,$AC37-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.80018622044622E-4,0,1.80018622044622E-4,0,1.80018622044622E-4,0,null,{"$f":"IF((H37+$N37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H37+$N37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":63.747906961516442},{"$f":"(I37+$O37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM37/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.741233982483717},{"$f":"IF((J37+$P37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J37+$P37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":59.164638186575615},{"$f":"(K37+$Q37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM37/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.441724820785552},{"$f":"IF((L37+$R37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L37+$R37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM37/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":56.517683704483346},{"$f":"(M37+$S37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM37/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.345063113179791},null,{"$f":"AO37/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":42.530515465294322},{"$f":"IF(Controls!$C$44=1,AP37/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ37/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":43.54900204375005},{"$f":"IF(Controls!$C$44=1,AR37/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS37/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":44.591998510109171},{"$f":"IF(Controls!$C$44=1,AT37/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ37*(1/(1-($AM37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":59.259277035430472},{"$f":"BL37*(1/(1-($AM37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":60.678370541570224},{"$f":"BN37*(1/(1-($AM37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":62.131614544629301},null,123.00718399694691,85.000511017914192,119.84300872814583,83.120095362355784,118.64929824911265,84.476677657809091,null,1161.7737187913349,62.131614544629301,44.591998510109171,null,1.8001862204462186E-4,0,1.8001862204462186E-4,0,1.8001862204462186E-4,0]
[1,1,2,"2019-01-02",2,"off-peak","Off-Peak",{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":49.641449599707641},{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":24.243126000709285},{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":49.244028969724546},{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":23.22514092758464},{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":47.293054967989306},{"$f":"IF(G38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G38,$B$13:$B$8772,\"=\"&B38)","v":23.149734625871702},{"$f":"IF(Controls!$C$42=1,H38*'Input Parameters, System'!$E$18,0)","v":1.3789135145033622},{"$f":"IF(Controls!$C$42=1,I38*'Input Parameters, System'!$E$18,0)","v":0.67341252815435027},{"$f":"IF(Controls!$C$42=1,J38*'Input Parameters, System'!$E$18,0)","v":1.3678741777788086},{"$f":"IF(Controls!$C$42=1,K38*'Input Parameters, System'!$E$18,0)","v":0.64513548575906665},{"$f":"IF(Controls!$C$42=1,L38*'Input Parameters, System'!$E$18,0)","v":1.3136810702219077},{"$f":"IF(Controls!$C$42=1,M38*'Input Parameters, System'!$E$18,0)","v":0.64304089002608267},null,{"$f":"VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T29","v":1143.4560094759004},796.00323788211142,{"$f":"((LN(W38)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},{"$f":"'Input Parameters, System'!T29+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B38,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G38,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1143.4560094759004},796.00323788211142,{"$f":"((LN(Z38)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},1143.4560094759004,796.00323788211142,{"$f":"((LN(AC38)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},null,1.7483190881399935E-3,null,1207.3509744560356,63.894964980135221,5.5878813396084466,64.006771475281695,{"$f":"IF(Controls!$C$40=1,(AL38-AJ38)*100,IF(G38=\"On-Peak\",IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.180649514647456},null,{"$f":"MAX(0,$W38-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W38-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z38-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z38-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC38-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC38-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H38+$N38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H38+$N38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":54.683435434620556},{"$f":"(I38+$O38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM38/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.426141273261148},{"$f":"IF((J38+$P38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J38+$P38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":50.650790875938597},{"$f":"(K38+$Q38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM38/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.248834940658192},{"$f":"IF((L38+$R38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L38+$R38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM38/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":48.316498040092767},{"$f":"(M38+$S38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM38/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.152462552360127},null,{"$f":"AO38/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP38/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ38/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR38/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS38/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT38/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ38*(1/(1-($AM38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL38*(1/(1-($AM38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN38*(1/(1-($AM38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,54.683435434620556,24.426141273261148,50.650790875938597,21.248834940658192,48.316498040092767,21.152462552360127,null,1143.4560094759004,0,0,null,0,0,0,0,0,0]
[1,1,2,"2019-01-02",3,"off-peak","Off-Peak",{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":46.198400148942738},{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":22.632591570200379},{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":45.828543961433006},{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":21.682233914842048},{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":44.012886313657958},{"$f":"IF(G39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G39,$B$13:$B$8772,\"=\"&B39)","v":21.611837051482166},{"$f":"IF(Controls!$C$42=1,H39*'Input Parameters, System'!$E$18,0)","v":1.2832743368192547},{"$f":"IF(Controls!$C$42=1,I39*'Input Parameters, System'!$E$18,0)","v":0.6286759680879257},{"$f":"IF(Controls!$C$42=1,J39*'Input Parameters, System'!$E$18,0)","v":1.2730006703672812},{"$f":"IF(Controls!$C$42=1,K39*'Input Parameters, System'!$E$18,0)","v":0.60227744376697101},{"$f":"IF(Controls!$C$42=1,L39*'Input Parameters, System'!$E$18,0)","v":1.2225663077848647},{"$f":"IF(Controls!$C$42=1,M39*'Input Parameters, System'!$E$18,0)","v":0.60032199752097415},null,{"$f":"VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T30","v":1148.8301313520662},801.37735975827729,{"$f":"((LN(W39)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},{"$f":"'Input Parameters, System'!T30+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B39,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G39,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1148.8301313520662},801.37735975827729,{"$f":"((LN(Z39)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},1148.8301313520662,801.37735975827729,{"$f":"((LN(AC39)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},null,1.7401441688633668E-3,null,1213.1459105216004,64.315779169534196,5.5983715446112559,64.42779533149114,{"$f":"IF(Controls!$C$40=1,(AL39-AJ39)*100,IF(G39=\"On-Peak\",IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.201616195694442},null,{"$f":"MAX(0,$W39-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":5.0773385910433495},{"$f":"MAX(0,$W39-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z39-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":5.0773385910433495},{"$f":"MAX(0,$Z39-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC39-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":5.0773385910433495},{"$f":"MAX(0,$AC39-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,4.8304973306172946E-5,0,4.8304973306172946E-5,0,4.8304973306172946E-5,0,null,{"$f":"IF((H39+$N39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H39+$N39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":50.207961253422695},{"$f":"(I39+$O39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM39/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.224993653939279},{"$f":"IF((J39+$P39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J39+$P39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":46.44718080243819},{"$f":"(K39+$Q39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM39/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.252225347021451},{"$f":"IF((L39+$R39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L39+$R39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM39/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":44.267260907262404},{"$f":"(M39+$S39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM39/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.15633720937803},null,{"$f":"AO39/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":11.412349405383049},{"$f":"IF(Controls!$C$44=1,AP39/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ39/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":11.685643170362566},{"$f":"IF(Controls!$C$44=1,AR39/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS39/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":11.965513752048397},{"$f":"IF(Controls!$C$44=1,AT39/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ39*(1/(1-($AM39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":15.892231771634403},{"$f":"BL39*(1/(1-($AM39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":16.272806156497563},{"$f":"BN39*(1/(1-($AM39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":16.662539067068579},null,66.100193025057095,38.117225425573679,62.719986958935749,35.525031503519017,60.929799974330983,35.818876276446609,null,1148.8301313520662,16.662539067068579,11.965513752048397,null,4.8304973306172905E-5,0,4.8304973306172905E-5,0,4.8304973306172905E-5,0]
[1,1,2,"2019-01-02",4,"off-peak","Off-Peak",{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":59.062061698417594},{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":22.618188416756805},{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":58.589221320919343},{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":21.668435559443534},{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":56.268004922291581},{"$f":"IF(G40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G40,$B$13:$B$8772,\"=\"&B40)","v":21.598083495938848},{"$f":"IF(Controls!$C$42=1,H40*'Input Parameters, System'!$E$18,0)","v":1.6405942156624505},{"$f":"IF(Controls!$C$42=1,I40*'Input Parameters, System'!$E$18,0)","v":0.6282758850304212},{"$f":"IF(Controls!$C$42=1,J40*'Input Parameters, System'!$E$18,0)","v":1.6274599097146434},{"$f":"IF(Controls!$C$42=1,K40*'Input Parameters, System'!$E$18,0)","v":0.60189416046460253},{"$f":"IF(Controls!$C$42=1,L40*'Input Parameters, System'!$E$18,0)","v":1.5629824077890448},{"$f":"IF(Controls!$C$42=1,M40*'Input Parameters, System'!$E$18,0)","v":0.59993995864491234},null,{"$f":"VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T31","v":1149.485754353595},802.03298275980603,{"$f":"((LN(W40)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},{"$f":"'Input Parameters, System'!T31+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B40,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G40,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1149.485754353595},802.03298275980603,{"$f":"((LN(Z40)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},1149.485754353595,802.03298275980603,{"$f":"((LN(AC40)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},null,1.739152088150675E-3,null,1213.8529252836981,64.367170930103242,5.5996492941575999,64.479212630372601,{"$f":"IF(Controls!$C$40=1,(AL40-AJ40)*100,IF(G40=\"On-Peak\",IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.204170026935856},null,{"$f":"MAX(0,$W40-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":5.7686047212844427},{"$f":"MAX(0,$W40-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z40-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":5.7686047212844427},{"$f":"MAX(0,$Z40-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC40-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":5.7686047212844427},{"$f":"MAX(0,$AC40-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,5.4881566804912953E-5,0,5.4881566804912953E-5,0,5.4881566804912953E-5,0,null,{"$f":"IF((H40+$N40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H40+$N40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":66.988209451007322},{"$f":"(I40+$O40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM40/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.206130637925927},{"$f":"IF((J40+$P40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J40+$P40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":62.208107467045622},{"$f":"(K40+$Q40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM40/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.235115145776152},{"$f":"IF((L40+$R40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L40+$R40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM40/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.449384934527615},{"$f":"(M40+$S40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM40/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.13923115798066},null,{"$f":"AO40/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":12.966110390387056},{"$f":"IF(Controls!$C$44=1,AP40/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ40/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":13.276612373796141},{"$f":"IF(Controls!$C$44=1,AR40/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS40/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":13.594586589994661},{"$f":"IF(Controls!$C$44=1,AT40/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ40*(1/(1-($AM40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":18.056436113674849},{"$f":"BL40*(1/(1-($AM40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":18.488837123522192},{"$f":"BN40*(1/(1-($AM40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":18.931643867234712},null,85.04464556468217,40.262566751600772,80.69694459056781,37.723952269298344,78.381028801762326,38.070875025215372,null,1149.485754353595,18.931643867234712,13.594586589994661,null,5.4881566804912913E-5,0,5.4881566804912913E-5,0,5.4881566804912913E-5,0]
[1,1,2,"2019-01-02",5,"off-peak","Off-Peak",{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":53.977001629311737},{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":22.861732647711811},{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":53.544871339702986},{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":21.901753205272904},{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":51.423504463441823},{"$f":"IF(G41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G41,$B$13:$B$8772,\"=\"&B41)","v":21.830643616944094},{"$f":"IF(Controls!$C$42=1,H41*'Input Parameters, System'!$E$18,0)","v":1.4993441492785557},{"$f":"IF(Controls!$C$42=1,I41*'Input Parameters, System'!$E$18,0)","v":0.63504092582095362},{"$f":"IF(Controls!$C$42=1,J41*'Input Parameters, System'!$E$18,0)","v":1.4873406662785091},{"$f":"IF(Controls!$C$42=1,K41*'Input Parameters, System'!$E$18,0)","v":0.60837513266828536},{"$f":"IF(Controls!$C$42=1,L41*'Input Parameters, System'!$E$18,0)","v":1.4284144770055527},{"$f":"IF(Controls!$C$42=1,M41*'Input Parameters, System'!$E$18,0)","v":0.60639988873105066},null,{"$f":"VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T32","v":1154.0651816824534},806.61241008866443,{"$f":"((LN(W41)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},{"$f":"'Input Parameters, System'!T32+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B41,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G41,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1154.0651816824534},806.61241008866443,{"$f":"((LN(Z41)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},1154.0651816824534,806.61241008866443,{"$f":"((LN(AC41)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},null,1.732253974708442E-3,null,1218.791643050278,64.726461367824541,5.6085620115029471,64.8386812063669,{"$f":"IF(Controls!$C$40=1,(AL41-AJ41)*100,IF(G41=\"On-Peak\",IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.221983854235873},null,{"$f":"MAX(0,$W41-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":10.634919348924623},{"$f":"MAX(0,$W41-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z41-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":10.634919348924623},{"$f":"MAX(0,$Z41-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC41-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":10.634919348924623},{"$f":"MAX(0,$AC41-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.0117889245545491E-4,0,1.0117889245545491E-4,0,1.0117889245545491E-4,0,null,{"$f":"IF((H41+$N41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H41+$N41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":60.369718092107583},{"$f":"(I41+$O41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM41/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.546475837697209},{"$f":"IF((J41+$P41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J41+$P41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":55.991658478348782},{"$f":"(K41+$Q41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM41/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.543834327100726},{"$f":"IF((L41+$R41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L41+$R41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM41/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":53.461228174208507},{"$f":"(M41+$S41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM41/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.44787546364293},null,{"$f":"AO41/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":23.904140590918562},{"$f":"IF(Controls!$C$44=1,AP41/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ41/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":24.476577724468854},{"$f":"IF(Controls!$C$44=1,AR41/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS41/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":25.062790562355207},{"$f":"IF(Controls!$C$44=1,AT41/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ41*(1/(1-($AM41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":33.295273773489271},{"$f":"BL41*(1/(1-($AM41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":34.092602211513487},{"$f":"BN41*(1/(1-($AM41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":34.90911836496916},null,93.664991865596846,55.841749611186479,90.084260689862276,53.636436538614213,88.37034653917766,54.35699382861209,null,1154.0651816824534,34.90911836496916,25.062790562355207,null,1.0117889245545483E-4,0,1.0117889245545483E-4,0,1.0117889245545483E-4,0]
[1,1,2,"2019-01-02",6,"off-peak","Off-Peak",{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":56.863228720652771},{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":26.488708560321296},{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":56.407991809497616},{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":25.376429973807028},{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":54.173192427463221},{"$f":"IF(G42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G42,$B$13:$B$8772,\"=\"&B42)","v":25.294038967398563},{"$f":"IF(Controls!$C$42=1,H42*'Input Parameters, System'!$E$18,0)","v":1.5795162146446591},{"$f":"IF(Controls!$C$42=1,I42*'Input Parameters, System'!$E$18,0)","v":0.73578911393802349},{"$f":"IF(Controls!$C$42=1,J42*'Input Parameters, System'!$E$18,0)","v":1.5668708883265432},{"$f":"IF(Controls!$C$42=1,K42*'Input Parameters, System'!$E$18,0)","v":0.70489283699194782},{"$f":"IF(Controls!$C$42=1,L42*'Input Parameters, System'!$E$18,0)","v":1.5047938318557921},{"$f":"IF(Controls!$C$42=1,M42*'Input Parameters, System'!$E$18,0)","v":0.70260422388483112},null,{"$f":"VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T33","v":1235.9981895098417},888.54541791605277,{"$f":"((LN(W42)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},{"$f":"'Input Parameters, System'!T33+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B42,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G42,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1235.9981895098417},888.54541791605277,{"$f":"((LN(Z42)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},1235.9981895098417,888.54541791605277,{"$f":"((LN(AC42)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},null,1.6174711180152457E-3,null,1307.2481059064382,71.249916396596518,5.7645647866888874,71.365254331272368,{"$f":"IF(Controls!$C$40=1,(AL42-AJ42)*100,IF(G42=\"On-Peak\",IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.533793467584985},null,{"$f":"MAX(0,$W42-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":100.80414548188334},{"$f":"MAX(0,$W42-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":51.333051644413857},{"$f":"MAX(0,$Z42-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":100.80414548188334},{"$f":"MAX(0,$Z42-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":51.333051644413857},{"$f":"MAX(0,$AC42-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":100.80414548188334},{"$f":"MAX(0,$AC42-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":51.333051644413857},null,9.5903423995470443E-4,7.6858999785178132E-4,9.5903423995470443E-4,7.6858999785178132E-4,9.5903423995470443E-4,7.6858999785178132E-4,null,{"$f":"IF((H42+$N42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H42+$N42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":64.396547194382833},{"$f":"(I42+$O42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM42/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.650435059139038},{"$f":"IF((J42+$P42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J42+$P42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":59.77387656145217},{"$f":"(K42+$Q42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM42/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.173516524517797},{"$f":"IF((L42+$R42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L42+$R42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM42/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":57.104548472423403},{"$f":"(M42+$S42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM42/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.076434794255164},null,{"$f":"AO42/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":226.57778462513718},{"$f":"IF(Controls!$C$44=1,AP42/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":25.672425777895196},{"$f":"AQ42/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":232.00368718221401},{"$f":"IF(Controls!$C$44=1,AR42/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":26.16378443401269},{"$f":"AS42/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":237.56016412903909},{"$f":"IF(Controls!$C$44=1,AT42/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":26.666144152471187},null,{"$f":"BJ42*(1/(1-($AM42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":316.70492206284274},{"$f":"BL42*(1/(1-($AM42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":324.28911682095912},{"$f":"BN42*(1/(1-($AM42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":332.05582528842723},null,406.77389503512074,370.02778289987697,410.22677781642398,374.6264177794896,415.82651791332182,382.79840423515361,null,1235.9981895098417,332.05582528842723,237.56016412903909,null,9.5903423995470367E-4,7.6858999785177969E-4,9.5903423995470367E-4,7.6858999785177969E-4,9.5903423995470367E-4,7.6858999785177969E-4]
[1,1,2,"2019-01-02",7,"peak","On-Peak",{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":65.714083946915849},{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":34.127483361535297},{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":67.209374479839681},{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":33.525233655155262},{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":66.697827718576264},{"$f":"IF(G43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G43,$B$13:$B$8772,\"=\"&B43)","v":34.890332989616681},{"$f":"IF(Controls!$C$42=1,H43*'Input Parameters, System'!$E$18,0)","v":1.8253705155327369},{"$f":"IF(Controls!$C$42=1,I43*'Input Parameters, System'!$E$18,0)","v":0.94797489603298779},{"$f":"IF(Controls!$C$42=1,J43*'Input Parameters, System'!$E$18,0)","v":1.866905892532883},{"$f":"IF(Controls!$C$42=1,K43*'Input Parameters, System'!$E$18,0)","v":0.93124592727946442},{"$f":"IF(Controls!$C$42=1,L43*'Input Parameters, System'!$E$18,0)","v":1.8526964214538855},{"$f":"IF(Controls!$C$42=1,M43*'Input Parameters, System'!$E$18,0)","v":0.96916492312078417},null,{"$f":"VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T34","v":1358.3713897124608},1010.9186181186718,{"$f":"((LN(W43)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},{"$f":"'Input Parameters, System'!T34+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B43,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G43,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1358.3713897124608},1010.9186181186718,{"$f":"((LN(Z43)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},1358.3713897124608,1010.9186181186718,{"$f":"((LN(AC43)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},null,1.4718096984012163E-3,null,1439.6891347005653,81.317744988104621,5.9864147319326202,81.437517353273407,{"$f":"IF(Controls!$C$40=1,(AL43-AJ43)*100,IF(G43=\"On-Peak\",IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.97723651687852},null,{"$f":"MAX(0,$W43-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":238.76571591008283},{"$f":"MAX(0,$W43-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":188.26725750454685},{"$f":"MAX(0,$Z43-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":238.76571591008283},{"$f":"MAX(0,$Z43-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":188.26725750454685},{"$f":"MAX(0,$AC43-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":238.76571591008283},{"$f":"MAX(0,$AC43-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":188.26725750454685},null,2.2715781755842626E-3,2.8188530859868909E-3,2.2715781755842626E-3,2.8188530859868909E-3,2.2715781755842626E-3,2.8188530859868909E-3,null,{"$f":"IF((H43+$N43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H43+$N43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":76.41745233885122},{"$f":"(I43+$O43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM43/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.403763099247755},{"$f":"IF((J43+$P43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J43+$P43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":73.58288240147904},{"$f":"(K43+$Q43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM43/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.016034617826492},{"$f":"IF((L43+$R43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L43+$R43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM43/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":73.094536860337314},{"$f":"(M43+$S43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM43/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.853184075071525},null,{"$f":"AO43/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":536.67442640108675},{"$f":"IF(Controls!$C$44=1,AP43/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":94.155267217964564},{"$f":"AQ43/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":549.52627393479383},{"$f":"IF(Controls!$C$44=1,AR43/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":95.957356586801581},{"$f":"AS43/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":562.68740128530544},{"$f":"IF(Controls!$C$44=1,AT43/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":97.799793056974494},null,{"$f":"BJ43*(1/(1-($AM43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":753.9295982025825},{"$f":"BL43*(1/(1-($AM43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":771.98409785933939},{"$f":"BN43*(1/(1-($AM43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":790.47307919911464},null,924.50231775939824,886.48862851979482,941.52433684762002,902.95748906396739,961.36740911642642,925.12605633116073,null,1358.3713897124608,790.47307919911464,562.68740128530544,null,2.2715781755842609E-3,2.8188530859868848E-3,2.2715781755842609E-3,2.8188530859868848E-3,2.2715781755842609E-3,2.8188530859868848E-3]
[1,1,2,"2019-01-02",8,"peak","On-Peak",{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":63.187659950603852},{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":43.827648634869455},{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":64.625462991396049},{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":43.054219541312925},{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":64.133583003756598},{"$f":"IF(G44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G44,$B$13:$B$8772,\"=\"&B44)","v":44.807325486707711},{"$f":"IF(Controls!$C$42=1,H44*'Input Parameters, System'!$E$18,0)","v":1.7551928672172308},{"$f":"IF(Controls!$C$42=1,I44*'Input Parameters, System'!$E$18,0)","v":1.2174208750721545},{"$f":"IF(Controls!$C$42=1,J44*'Input Parameters, System'!$E$18,0)","v":1.7951313875491202},{"$f":"IF(Controls!$C$42=1,K44*'Input Parameters, System'!$E$18,0)","v":1.1959369772767632},{"$f":"IF(Controls!$C$42=1,L44*'Input Parameters, System'!$E$18,0)","v":1.7814682095408418},{"$f":"IF(Controls!$C$42=1,M44*'Input Parameters, System'!$E$18,0)","v":1.2446338122796496},null,{"$f":"VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T35","v":1338.3748881658394},990.92211657205041,{"$f":"((LN(W44)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},{"$f":"'Input Parameters, System'!T35+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B44,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G44,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1338.3748881658394},990.92211657205041,{"$f":"((LN(Z44)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},1338.3748881658394,990.92211657205041,{"$f":"((LN(AC44)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},null,1.4937916235897575E-3,null,1418.0216790197642,79.646790853924912,5.9510075658305244,79.765855469670953,{"$f":"IF(Controls!$C$40=1,(AL44-AJ44)*100,IF(G44=\"On-Peak\",IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.906461574604066},null,{"$f":"MAX(0,$W44-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":216.07945024848155},{"$f":"MAX(0,$W44-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":165.6923886663939},{"$f":"MAX(0,$Z44-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":216.07945024848155},{"$f":"MAX(0,$Z44-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":165.6923886663939},{"$f":"MAX(0,$AC44-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":216.07945024848155},{"$f":"MAX(0,$AC44-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":165.6923886663939},null,2.0557447349834053E-3,2.4808482755187726E-3,2.0557447349834053E-3,2.4808482755187726E-3,2.0557447349834053E-3,2.4808482755187726E-3,null,{"$f":"IF((H44+$N44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H44+$N44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":73.026413012876034},{"$f":"(I44+$O44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM44/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.776951423823405},{"$f":"IF((J44+$P44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J44+$P44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":70.299069033501411},{"$f":"(K44+$Q44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM44/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.454785075040135},{"$f":"IF((L44+$R44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L44+$R44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM44/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":69.825895298003118},{"$f":"(M44+$S44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM44/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.837439555967762},null,{"$f":"AO44/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":485.68243802153404},{"$f":"IF(Controls!$C$44=1,AP44/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":82.865238160121308},{"$f":"AQ44/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":497.31317042872155},{"$f":"IF(Controls!$C$44=1,AR44/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":84.451241462398713},{"$f":"AS44/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":509.22379650713128},{"$f":"IF(Controls!$C$44=1,AT44/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":86.072753900384143},null,{"$f":"BJ44*(1/(1-($AM44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":681.74700267849335},{"$f":"BL44*(1/(1-($AM44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":698.07293159174787},{"$f":"BN44*(1/(1-($AM44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":714.791744118834},null,837.63865385149074,816.38919226243809,852.82324208764794,829.97895812918671,870.69039331722126,850.70193757518587,null,1338.3748881658394,714.791744118834,509.22379650713128,null,2.0557447349834035E-3,2.4808482755187674E-3,2.0557447349834035E-3,2.4808482755187674E-3,2.0557447349834035E-3,2.4808482755187674E-3]
[1,1,2,"2019-01-02",9,"peak","On-Peak",{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":64.107701405930712},{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":39.740784302051878},{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":65.56643952175429},{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":39.039476343780365},{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":65.067397534762023},{"$f":"IF(G45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G45,$B$13:$B$8772,\"=\"&B45)","v":40.629107715862446},{"$f":"IF(Controls!$C$42=1,H45*'Input Parameters, System'!$E$18,0)","v":1.7807492844226827},{"$f":"IF(Controls!$C$42=1,I45*'Input Parameters, System'!$E$18,0)","v":1.1038981535177639},{"$f":"IF(Controls!$C$42=1,J45*'Input Parameters, System'!$E$18,0)","v":1.8212693280203247},{"$f":"IF(Controls!$C$42=1,K45*'Input Parameters, System'!$E$18,0)","v":1.0844175978674502},{"$f":"IF(Controls!$C$42=1,L45*'Input Parameters, System'!$E$18,0)","v":1.8074072078421843},{"$f":"IF(Controls!$C$42=1,M45*'Input Parameters, System'!$E$18,0)","v":1.1285735240081609},null,{"$f":"VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T36","v":1417.4370619410799},1069.9842903472909,{"$f":"((LN(W45)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},{"$f":"'Input Parameters, System'!T36+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B45,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G45,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1417.4370619410799},1069.9842903472909,{"$f":"((LN(Z45)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},1417.4370619410799,1069.9842903472909,{"$f":"((LN(AC45)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},null,1.410499899169082E-3,null,1503.7477717959339,86.310709854853897,6.0892093322759226,86.432537000791882,{"$f":"IF(Controls!$C$40=1,(AL45-AJ45)*100,IF(G45=\"On-Peak\",IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.182714593798494},null,{"$f":"MAX(0,$W45-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":306.01102075837935},{"$f":"MAX(0,$W45-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":255.24022823654468},{"$f":"MAX(0,$Z45-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":306.01102075837935},{"$f":"MAX(0,$Z45-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":255.24022823654468},{"$f":"MAX(0,$AC45-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":306.01102075837935},{"$f":"MAX(0,$AC45-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":255.24022823654468},null,2.9113390655498323E-3,3.8216135645105787E-3,2.9113390655498323E-3,3.8216135645105787E-3,2.9113390655498323E-3,3.8216135645105787E-3,null,{"$f":"IF((H45+$N45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H45+$N45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":74.501161163793157},{"$f":"(I45+$O45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM45/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.299430639324527},{"$f":"IF((J45+$P45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J45+$P45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":71.727185084909706},{"$f":"(K45+$Q45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM45/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.360000457569754},{"$f":"IF((L45+$R45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L45+$R45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM45/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":71.247413197586027},{"$f":"(M45+$S45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM45/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":44.519221675407913},null,{"$f":"AO45/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":687.82190278842745},{"$f":"IF(Controls!$C$44=1,AP45/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":127.64945011113112},{"$f":"AQ45/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":704.29330852367059},{"$f":"IF(Controls!$C$44=1,AR45/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":130.09260304118058},{"$f":"AS45/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":721.16109877366523},{"$f":"IF(Controls!$C$44=1,AT45/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":132.59045588819998},null,{"$f":"BJ45*(1/(1-($AM45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":968.52511040752302},{"$f":"BL45*(1/(1-($AM45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":991.71857079838912},{"$f":"BN45*(1/(1-($AM45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1015.4701820046873},null,1170.6757216824474,1142.4739911579786,1193.5383589244793,1164.1711742971395,1219.3080510904733,1192.5798595682952,null,1417.4370619410799,1015.4701820046873,721.16109877366523,null,2.9113390655498301E-3,3.8216135645105704E-3,2.9113390655498301E-3,3.8216135645105704E-3,2.9113390655498301E-3,3.8216135645105704E-3]
[1,1,2,"2019-01-02",10,"peak","On-Peak",{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":67.271266410076009},{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":38.084376743839236},{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":68.801989837371167},{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":37.412299507183242},{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":68.278321296454394},{"$f":"IF(G46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G46,$B$13:$B$8772,\"=\"&B46)","v":38.935674576936819},{"$f":"IF(Controls!$C$42=1,H46*'Input Parameters, System'!$E$18,0)","v":1.8686250933162958},{"$f":"IF(Controls!$C$42=1,I46*'Input Parameters, System'!$E$18,0)","v":1.0578873543577334},{"$f":"IF(Controls!$C$42=1,J46*'Input Parameters, System'!$E$18,0)","v":1.9111447062181042},{"$f":"IF(Controls!$C$42=1,K46*'Input Parameters, System'!$E$18,0)","v":1.0392187539867144},{"$f":"IF(Controls!$C$42=1,L46*'Input Parameters, System'!$E$18,0)","v":1.8965985228569591},{"$f":"IF(Controls!$C$42=1,M46*'Input Parameters, System'!$E$18,0)","v":1.0815342481610237},null,{"$f":"VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T37","v":1430.4402514713966},1082.9874798776077,{"$f":"((LN(W46)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},{"$f":"'Input Parameters, System'!T37+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B46,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G46,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1430.4402514713966},1082.9874798776077,{"$f":"((LN(Z46)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},1430.4402514713966,1082.9874798776077,{"$f":"((LN(AC46)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},null,1.3976824534349674E-3,null,1517.8614994421844,87.421247970787832,6.1114924500246373,87.543520544344176,{"$f":"IF(Controls!$C$40=1,(AL46-AJ46)*100,IF(G46=\"On-Peak\",IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.227257355634435},null,{"$f":"MAX(0,$W46-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":320.85646804097547},{"$f":"MAX(0,$W46-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":270.03428483272222},{"$f":"MAX(0,$Z46-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":320.85646804097547},{"$f":"MAX(0,$Z46-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":270.03428483272222},{"$f":"MAX(0,$AC46-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":320.85646804097547},{"$f":"MAX(0,$AC46-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":270.03428483272222},null,3.0525762357415183E-3,4.0431192721049683E-3,3.0525762357415183E-3,4.0431192721049683E-3,3.0525762357415183E-3,4.0431192721049683E-3,null,{"$f":"IF((H46+$N46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H46+$N46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":78.718511738326441},{"$f":"(I46+$O46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM46/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.028937366677027},{"$f":"IF((J46+$P46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J46+$P46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":75.811181424326378},{"$f":"(K46+$Q46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM46/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.24815558200298},{"$f":"IF((L46+$R46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L46+$R46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM46/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":75.312540742778737},{"$f":"(M46+$S46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM46/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.314761227817016},null,{"$f":"AO46/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":721.19005983177465},{"$f":"IF(Controls!$C$44=1,AP46/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":135.04817876163557},{"$f":"AQ46/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":738.46053935497093},{"$f":"IF(Controls!$C$44=1,AR46/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":137.63294002266792},{"$f":"AS46/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":756.14663311021059},{"$f":"IF(Controls!$C$44=1,AT46/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":140.27557167921526},null,{"$f":"BJ46*(1/(1-($AM46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1016.0263119729238},{"$f":"BL46*(1/(1-($AM46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1040.3572929352101},{"$f":"BN46*(1/(1-($AM46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1065.2737991548536},null,1229.7930024728857,1195.1034281012364,1253.8014143822045,1218.238388539881,1280.8619115768477,1247.8641320618858,null,1430.4402514713966,1065.2737991548536,756.14663311021059,null,3.0525762357415161E-3,4.0431192721049596E-3,3.0525762357415161E-3,4.0431192721049596E-3,3.0525762357415161E-3,4.0431192721049596E-3]
[1,1,2,"2019-01-02",11,"shoulder","On-Peak",{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":73.162975729615709},{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":36.959405961060128},{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":74.827762003702787},{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":36.30718114998259},{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":74.25822985730457},{"$f":"IF(G47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G47,$B$13:$B$8772,\"=\"&B47)","v":37.785557388425005},{"$f":"IF(Controls!$C$42=1,H47*'Input Parameters, System'!$E$18,0)","v":2.0322818291640448},{"$f":"IF(Controls!$C$42=1,I47*'Input Parameters, System'!$E$18,0)","v":1.0266385204033623},{"$f":"IF(Controls!$C$42=1,J47*'Input Parameters, System'!$E$18,0)","v":2.0785253677917299},{"$f":"IF(Controls!$C$42=1,K47*'Input Parameters, System'!$E$18,0)","v":1.0085213700433029},{"$f":"IF(Controls!$C$42=1,L47*'Input Parameters, System'!$E$18,0)","v":2.0627052098401535},{"$f":"IF(Controls!$C$42=1,M47*'Input Parameters, System'!$E$18,0)","v":1.0495869108594376},null,{"$f":"VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T38","v":1402.5564065427498},1055.1036349489609,{"$f":"((LN(W47)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},{"$f":"'Input Parameters, System'!T38+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B47,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G47,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1402.5564065427498},1055.1036349489609,{"$f":"((LN(Z47)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},1402.5564065427498,1055.1036349489609,{"$f":"((LN(AC47)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},null,1.4254595006573112E-3,null,1487.6012255939213,85.044819051171601,6.0635578472600589,85.166133440302133,{"$f":"IF(Controls!$C$40=1,(AL47-AJ47)*100,IF(G47=\"On-Peak\",IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.131438913053216},null,{"$f":"MAX(0,$W47-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":289.03947024945893},{"$f":"MAX(0,$W47-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":238.33080630223733},{"$f":"MAX(0,$Z47-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":289.03947024945893},{"$f":"MAX(0,$Z47-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":238.33080630223733},{"$f":"MAX(0,$AC47-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":289.03947024945893},{"$f":"MAX(0,$AC47-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":238.33080630223733},null,2.7498744951656657E-3,3.5684353069974496E-3,2.7498744951656657E-3,3.5684353069974496E-3,2.7498744951656657E-3,3.5684353069974496E-3,null,{"$f":"IF((H47+$N47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H47+$N47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":86.387568793272706},{"$f":"(I47+$O47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM47/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.411979913873537},{"$f":"IF((J47+$P47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J47+$P47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":83.23773996757582},{"$f":"(K47+$Q47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM47/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.744181378753836},{"$f":"IF((L47+$R47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L47+$R47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM47/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":82.704787256021675},{"$f":"(M47+$S47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM47/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.74482979790082},null,{"$f":"AO47/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":649.67489705188359},{"$f":"IF(Controls!$C$44=1,AP47/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":119.19279566240112},{"$f":"AQ47/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":665.23278897414116},{"$f":"IF(Controls!$C$44=1,AR47/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":121.47409203860846},{"$f":"AS47/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":681.16508169371286},{"$f":"IF(Controls!$C$44=1,AT47/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":123.80646451440316},null,{"$f":"BJ47*(1/(1-($AM47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":914.27630303791682},{"$f":"BL47*(1/(1-($AM47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":936.17065662044286},{"$f":"BN47*(1/(1-($AM47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":958.5918980023531},null,1119.8566674935905,1075.8810786141914,1140.882488626627,1096.388930037805,1165.1031497727779,1123.143192314657,null,1402.5564065427498,958.5918980023531,681.16508169371286,null,2.7498744951656635E-3,3.5684353069974422E-3,2.7498744951656635E-3,3.5684353069974422E-3,2.7498744951656635E-3,3.5684353069974422E-3]
[1,1,2,"2019-01-02",12,"shoulder","On-Peak",{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":87.194837925296014},{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":35.818549839884909},{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":89.178912081679997},{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":35.186457783886937},{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":88.500149870285469},{"$f":"IF(G48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G48,$B$13:$B$8772,\"=\"&B48)","v":36.619199777482336},{"$f":"IF(Controls!$C$42=1,H48*'Input Parameters, System'!$E$18,0)","v":2.4220513578803526},{"$f":"IF(Controls!$C$42=1,I48*'Input Parameters, System'!$E$18,0)","v":0.99494843205425698},{"$f":"IF(Controls!$C$42=1,J48*'Input Parameters, System'!$E$18,0)","v":2.4771639037482891},{"$f":"IF(Controls!$C$42=1,K48*'Input Parameters, System'!$E$18,0)","v":0.9773905185474171},{"$f":"IF(Controls!$C$42=1,L48*'Input Parameters, System'!$E$18,0)","v":2.458309611740837},{"$f":"IF(Controls!$C$42=1,M48*'Input Parameters, System'!$E$18,0)","v":1.0171884558295874},null,{"$f":"VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T39","v":1392.2154437459128},1044.7626721521237,{"$f":"((LN(W48)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},{"$f":"'Input Parameters, System'!T39+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B48,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G48,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1392.2154437459128},1044.7626721521237,{"$f":"((LN(Z48)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},1392.2154437459128,1044.7626721521237,{"$f":"((LN(AC48)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},null,1.4360435901732416E-3,null,1476.3837168015527,84.168273055639872,6.0456356402120948,84.289229193013725,{"$f":"IF(Controls!$C$40=1,(AL48-AJ48)*100,IF(G48=\"On-Peak\",IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.095613737385236},null,{"$f":"MAX(0,$W48-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":277.2569221085825},{"$f":"MAX(0,$W48-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":226.5937471484973},{"$f":"MAX(0,$Z48-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":277.2569221085825},{"$f":"MAX(0,$Z48-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":226.5937471484973},{"$f":"MAX(0,$AC48-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":277.2569221085825},{"$f":"MAX(0,$AC48-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":226.5937471484973},null,2.6377772490951061E-3,3.3927008439024442E-3,2.6377772490951061E-3,3.3927008439024442E-3,2.6377772490951061E-3,3.3927008439024442E-3,null,{"$f":"IF((H48+$N48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H48+$N48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":104.83611005887713},{"$f":"(I48+$O48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM48/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.810397575724068},{"$f":"IF((J48+$P48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J48+$P48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":101.10293131573495},{"$f":"(K48+$Q48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM48/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.254507969734959},{"$f":"IF((L48+$R48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L48+$R48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM48/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":100.48743822184349},{"$f":"(M48+$S48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM48/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.189826327710485},null,{"$f":"AO48/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":623.19122773216691},{"$f":"IF(Controls!$C$44=1,AP48/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":113.3229170886042},{"$f":"AQ48/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":638.11491004150776},{"$f":"IF(Controls!$C$44=1,AR48/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":115.49186663508277},{"$f":"AS48/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":653.3977308886017},{"$f":"IF(Controls!$C$44=1,AT48/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":117.70937694034362},null,{"$f":"BJ48*(1/(1-($AM48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":876.64886958405407},{"$f":"BL48*(1/(1-($AM48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":897.64215165274504},{"$f":"BN48*(1/(1-($AM48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":919.14063722741446},null,1094.8078967315355,1030.7821842483822,1114.2369496035628,1050.3885262575627,1137.3374523896016,1076.0398404954685,null,1392.2154437459128,919.14063722741446,653.3977308886017,null,2.6377772490951039E-3,3.3927008439024369E-3,2.6377772490951039E-3,3.3927008439024369E-3,2.6377772490951039E-3,3.3927008439024369E-3]
[1,1,2,"2019-01-02",13,"shoulder","On-Peak",{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":95.455530992107796},{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":34.635814190210851},{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":97.627573014682724},{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":34.024593939795359},{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":96.884506006959711},{"$f":"IF(G49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G49,$B$13:$B$8772,\"=\"&B49)","v":35.410026507403799},{"$f":"IF(Controls!$C$42=1,H49*'Input Parameters, System'!$E$18,0)","v":2.651512451398824},{"$f":"IF(Controls!$C$42=1,I49*'Input Parameters, System'!$E$18,0)","v":0.96209503666448826},{"$f":"IF(Controls!$C$42=1,J49*'Input Parameters, System'!$E$18,0)","v":2.7118462676581991},{"$f":"IF(Controls!$C$42=1,K49*'Input Parameters, System'!$E$18,0)","v":0.94511688895864421},{"$f":"IF(Controls!$C$42=1,L49*'Input Parameters, System'!$E$18,0)","v":2.691205751569465},{"$f":"IF(Controls!$C$42=1,M49*'Input Parameters, System'!$E$18,0)","v":0.98360069042522391},null,{"$f":"VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T40","v":1374.1957448857183},1026.7429732919295,{"$f":"((LN(W49)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},{"$f":"'Input Parameters, System'!T40+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B49,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G49,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1374.1957448857183},1026.7429732919295,{"$f":"((LN(Z49)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},1374.1957448857183,1026.7429732919295,{"$f":"((LN(AC49)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},null,1.4548674465864053E-3,null,1456.8428088479143,82.647063962195972,6.0142133513205662,82.767391994554856,{"$f":"IF(Controls!$C$40=1,(AL49-AJ49)*100,IF(G49=\"On-Peak\",IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.032803235888423},null,{"$f":"MAX(0,$W49-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":256.7488748265859},{"$f":"MAX(0,$W49-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":206.17010829839234},{"$f":"MAX(0,$Z49-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":256.7488748265859},{"$f":"MAX(0,$Z49-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":206.17010829839234},{"$f":"MAX(0,$AC49-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":256.7488748265859},{"$f":"MAX(0,$AC49-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":206.17010829839234},null,2.4426670237762526E-3,3.0869055709335912E-3,2.4426670237762526E-3,3.0869055709335912E-3,2.4426670237762526E-3,3.0869055709335912E-3,null,{"$f":"IF((H49+$N49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H49+$N49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":115.6302809437055},{"$f":"(I49+$O49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM49/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.137402449230606},{"$f":"IF((J49+$P49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J49+$P49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":111.55578639657102},{"$f":"(K49+$Q49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM49/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.698411667976856},{"$f":"IF((L49+$R49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L49+$R49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM49/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":110.89199924088787},{"$f":"(M49+$S49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM49/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.56548696947636},null,{"$f":"AO49/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":577.09522743446632},{"$f":"IF(Controls!$C$44=1,AP49/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":103.1087502760431},{"$f":"AQ49/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":590.91503980218818},{"$f":"IF(Controls!$C$44=1,AR49/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":105.0822052743321},{"$f":"AS49/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":605.0674260684217},{"$f":"IF(Controls!$C$44=1,AT49/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":107.09984409067955},null,{"$f":"BJ49*(1/(1-($AM49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":811.22555254767155},{"$f":"BL49*(1/(1-($AM49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":830.65212963781642},{"$f":"BN49*(1/(1-($AM49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":850.54620746572061},null,1029.9645837674202,953.4717052729452,1047.2901213087196,971.43274658012535,1068.538050797288,995.21153852587656,null,1374.1957448857183,850.54620746572061,605.0674260684217,null,2.4426670237762509E-3,3.0869055709335847E-3,2.4426670237762509E-3,3.0869055709335847E-3,2.4426670237762509E-3,3.0869055709335847E-3]
[1,1,2,"2019-01-02",14,"shoulder","On-Peak",{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":92.323946038548712},{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":34.332548639012366},{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":94.424730439425886},{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":33.726680133618032},{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":93.706041039125793},{"$f":"IF(G50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G50,$B$13:$B$8772,\"=\"&B50)","v":35.099982079178531},{"$f":"IF(Controls!$C$42=1,H50*'Input Parameters, System'!$E$18,0)","v":2.5645249671674319},{"$f":"IF(Controls!$C$42=1,I50*'Input Parameters, System'!$E$18,0)","v":0.95367108912864984},{"$f":"IF(Controls!$C$42=1,J50*'Input Parameters, System'!$E$18,0)","v":2.6228794274981886},{"$f":"IF(Controls!$C$42=1,K50*'Input Parameters, System'!$E$18,0)","v":0.93684159932049726},{"$f":"IF(Controls!$C$42=1,L50*'Input Parameters, System'!$E$18,0)","v":2.602916059490298},{"$f":"IF(Controls!$C$42=1,M50*'Input Parameters, System'!$E$18,0)","v":0.97498844288564346},null,{"$f":"VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T41","v":1373.1427746105362},1025.6900030167471,{"$f":"((LN(W50)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},{"$f":"'Input Parameters, System'!T41+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B50,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G50,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1373.1427746105362},1025.6900030167471,{"$f":"((LN(Z50)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},1373.1427746105362,1025.6900030167471,{"$f":"((LN(AC50)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},null,1.4559826799924735E-3,null,1455.7011931312927,82.558418520756462,6.0123695836489004,82.678709697895201,{"$f":"IF(Controls!$C$40=1,(AL50-AJ50)*100,IF(G50=\"On-Peak\",IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.029117713873916},null,{"$f":"MAX(0,$W50-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":255.55146819072681},{"$f":"MAX(0,$W50-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":204.97785484883855},{"$f":"MAX(0,$Z50-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":255.55146819072681},{"$f":"MAX(0,$Z50-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":204.97785484883855},{"$f":"MAX(0,$AC50-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":255.55146819072681},{"$f":"MAX(0,$AC50-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":204.97785484883855},null,2.431275091852736E-3,3.0690544195432759E-3,2.431275091852736E-3,3.0690544195432759E-3,2.431275091852736E-3,3.0690544195432759E-3,null,{"$f":"IF((H50+$N50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H50+$N50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":111.50207825523896},{"$f":"(I50+$O50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM50/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.715523899395393},{"$f":"IF((J50+$P50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J50+$P50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":107.55811905303192},{"$f":"(K50+$Q50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM50/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.306011450669828},{"$f":"IF((L50+$R50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L50+$R50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM50/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":106.91280183615673},{"$f":"(M50+$S50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM50/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.15587792636552},null,{"$f":"AO50/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":574.40381289440495},{"$f":"IF(Controls!$C$44=1,AP50/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":102.51248651981578},{"$f":"AQ50/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":588.15917343133844},{"$f":"IF(Controls!$C$44=1,AR50/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":104.4745292986096},{"$f":"AS50/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":602.24555683294443},{"$f":"IF(Controls!$C$44=1,AT50/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":106.48050038650409},null,{"$f":"BJ50*(1/(1-($AM50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":807.40839048503869},{"$f":"BL50*(1/(1-($AM50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":826.74355724812676},{"$f":"BN50*(1/(1-($AM50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":846.54402495869999},null,1021.4229552600934,948.63640090424985,1038.7762055997682,966.52409799740622,1059.9373271813608,990.18040327156962,null,1373.1427746105362,846.54402495869999,602.24555683294443,null,2.4312750918527343E-3,3.0690544195432694E-3,2.4312750918527343E-3,3.0690544195432694E-3,2.4312750918527343E-3,3.0690544195432694E-3]
[1,1,2,"2019-01-02",15,"shoulder","On-Peak",{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":89.381781384615735},{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":34.219907148567231},{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":91.415618326301626},{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":33.616026434180746},{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":90.719832004145928},{"$f":"IF(G51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G51,$B$13:$B$8772,\"=\"&B51)","v":34.984822720123439},{"$f":"IF(Controls!$C$42=1,H51*'Input Parameters, System'!$E$18,0)","v":2.4827990982430448},{"$f":"IF(Controls!$C$42=1,I51*'Input Parameters, System'!$E$18,0)","v":0.95054219432962461},{"$f":"IF(Controls!$C$42=1,J51*'Input Parameters, System'!$E$18,0)","v":2.5392939280234259},{"$f":"IF(Controls!$C$42=1,K51*'Input Parameters, System'!$E$18,0)","v":0.93376792031204292},{"$f":"IF(Controls!$C$42=1,L51*'Input Parameters, System'!$E$18,0)","v":2.5199667494143481},{"$f":"IF(Controls!$C$42=1,M51*'Input Parameters, System'!$E$18,0)","v":0.97178960808522807},null,{"$f":"VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T42","v":1380.2652244907783},1032.8124528969893,{"$f":"((LN(W51)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},{"$f":"'Input Parameters, System'!T42+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B51,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G51,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1380.2652244907783},1032.8124528969893,{"$f":"((LN(Z51)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},1380.2652244907783,1032.8124528969893,{"$f":"((LN(AC51)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},null,1.4484722326031374E-3,null,1463.4237835195624,83.158559028784055,6.024824617273377,83.279099170889751,{"$f":"IF(Controls!$C$40=1,(AL51-AJ51)*100,IF(G51=\"On-Peak\",IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.054014210569619},null,{"$f":"MAX(0,$W51-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":263.65302725547349},{"$f":"MAX(0,$W51-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":213.04505004999331},{"$f":"MAX(0,$Z51-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":263.65302725547349},{"$f":"MAX(0,$Z51-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":213.04505004999331},{"$f":"MAX(0,$AC51-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":263.65302725547349},{"$f":"MAX(0,$AC51-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":213.04505004999331},null,2.508352006725288E-3,3.1898414240891116E-3,2.508352006725288E-3,3.1898414240891116E-3,2.508352006725288E-3,3.1898414240891116E-3,null,{"$f":"IF((H51+$N51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H51+$N51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":107.6618381271266},{"$f":"(I51+$O51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM51/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.572984338720417},{"$f":"IF((J51+$P51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J51+$P51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":103.83930878376056},{"$f":"(K51+$Q51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM51/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.173431696127793},{"$f":"IF((L51+$R51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L51+$R51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM51/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":103.21117313608795},{"$f":"(M51+$S51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM51/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.017483848078477},null,{"$f":"AO51/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":592.61371186358872},{"$f":"IF(Controls!$C$44=1,AP51/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":106.54701132212169},{"$f":"AQ51/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":606.8051484154081},{"$f":"IF(Controls!$C$44=1,AR51/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":108.58627308684555},{"$f":"AS51/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":621.33810200479172},{"$f":"IF(Controls!$C$44=1,AT51/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":110.67119202179333},null,{"$f":"BJ51*(1/(1-($AM51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":833.24087528151131},{"$f":"BL51*(1/(1-($AM51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":853.19465761427989},{"$f":"BN51*(1/(1-($AM51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":873.62862788331574},null,1047.4497247307595,978.36087094235336,1065.620239484886,996.95436239725325,1087.510993041197,1021.3173037531876,null,1380.2652244907783,873.62862788331574,621.33810200479172,null,2.5083520067252863E-3,3.1898414240891047E-3,2.5083520067252863E-3,3.1898414240891047E-3,2.5083520067252863E-3,3.1898414240891047E-3]
[1,1,2,"2019-01-02",16,"shoulder","On-Peak",{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":83.977152835543222},{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":34.500066753007715},{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":85.88801020545381},{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":33.8912420456017},{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":85.234295842063347},{"$f":"IF(G52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G52,$B$13:$B$8772,\"=\"&B52)","v":35.271244715722013},{"$f":"IF(Controls!$C$42=1,H52*'Input Parameters, System'!$E$18,0)","v":2.3326722303275944},{"$f":"IF(Controls!$C$42=1,I52*'Input Parameters, System'!$E$18,0)","v":0.9583243172913033},{"$f":"IF(Controls!$C$42=1,J52*'Input Parameters, System'!$E$18,0)","v":2.3857509996404387},{"$f":"IF(Controls!$C$42=1,K52*'Input Parameters, System'!$E$18,0)","v":0.9414127116920451},{"$f":"IF(Controls!$C$42=1,L52*'Input Parameters, System'!$E$18,0)","v":2.367592473296571},{"$f":"IF(Controls!$C$42=1,M52*'Input Parameters, System'!$E$18,0)","v":0.97974568438369736},null,{"$f":"VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T43","v":1423.397271045885},1075.9444994520959,{"$f":"((LN(W52)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},{"$f":"'Input Parameters, System'!T43+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B52,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G52,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1423.397271045885},1075.9444994520959,{"$f":"((LN(Z52)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},1423.397271045885,1075.9444994520959,{"$f":"((LN(AC52)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},null,1.4045957688608723E-3,null,1510.2165092997986,86.819238253913653,6.0994382959664204,86.941269871104495,{"$f":"IF(Controls!$C$40=1,(AL52-AJ52)*100,IF(G52=\"On-Peak\",IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.203161719084221},null,{"$f":"MAX(0,$W52-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":312.81394396482915},{"$f":"MAX(0,$W52-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":262.01927829763628},{"$f":"MAX(0,$Z52-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":312.81394396482915},{"$f":"MAX(0,$Z52-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":262.01927829763628},{"$f":"MAX(0,$AC52-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":312.81394396482915},{"$f":"MAX(0,$AC52-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":262.01927829763628},null,2.9760609701459124E-3,3.9231136683419961E-3,2.9760609701459124E-3,3.9231136683419961E-3,2.9760609701459124E-3,3.9231136683419961E-3,null,{"$f":"IF((H52+$N52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H52+$N52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":100.73214784132156},{"$f":"(I52+$O52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM52/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.04213902073144},{"$f":"IF((J52+$P52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J52+$P52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":97.128737950162986},{"$f":"(K52+$Q52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM52/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.609804674189007},{"$f":"IF((L52+$R52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L52+$R52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM52/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":96.531606341098907},{"$f":"(M52+$S52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM52/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.472994090172016},null,{"$f":"AO52/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":703.11285398615723},{"$f":"IF(Controls!$C$44=1,AP52/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":131.03975429065963},{"$f":"AQ52/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":719.95043512267011},{"$f":"IF(Controls!$C$44=1,AR52/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":133.54779611433742},{"$f":"AS52/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":737.19321278798338},{"$f":"IF(Controls!$C$44=1,AT52/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":136.11199065683397},null,{"$f":"BJ52*(1/(1-($AM52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":990.28694303886982},{"$f":"BL52*(1/(1-($AM52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1014.001538295259},{"$f":"BN52*(1/(1-($AM52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1038.2868254819132},null,1222.0588451708511,1160.3688363502608,1244.6780723597594,1183.1591390837855,1270.9304224798461,1211.8718102289192,null,1423.397271045885,1038.2868254819132,737.19321278798338,null,2.9760609701459102E-3,3.9231136683419874E-3,2.9760609701459102E-3,3.9231136683419874E-3,2.9760609701459102E-3,3.9231136683419874E-3]
[1,1,2,"2019-01-02",17,"peak","On-Peak",{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":81.753309317854757},{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":37.368092394341886},{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":83.613564260416737},{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":36.708655469735852},{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":82.977161253750793},{"$f":"IF(G53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G53,$B$13:$B$8772,\"=\"&B53)","v":38.203379165509524},{"$f":"IF(Controls!$C$42=1,H53*'Input Parameters, System'!$E$18,0)","v":2.2708994999700307},{"$f":"IF(Controls!$C$42=1,I53*'Input Parameters, System'!$E$18,0)","v":1.0379907925588014},{"$f":"IF(Controls!$C$42=1,J53*'Input Parameters, System'!$E$18,0)","v":2.3225726622447986},{"$f":"IF(Controls!$C$42=1,K53*'Input Parameters, System'!$E$18,0)","v":1.0196733079842344},{"$f":"IF(Controls!$C$42=1,L53*'Input Parameters, System'!$E$18,0)","v":2.3048950014665883},{"$f":"IF(Controls!$C$42=1,M53*'Input Parameters, System'!$E$18,0)","v":1.0611929396865862},null,{"$f":"VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T44","v":1463.3406057299208},1115.8878341361319,{"$f":"((LN(W53)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},{"$f":"'Input Parameters, System'!T44+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B53,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G53,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1463.3406057299208},1115.8878341361319,{"$f":"((LN(Z53)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},1463.3406057299208,1115.8878341361319,{"$f":"((LN(AC53)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},null,1.3662690254321319E-3,null,1553.589727424624,90.249121694703206,6.1673352971495348,90.372510546236029,{"$f":"IF(Controls!$C$40=1,(AL53-AJ53)*100,IF(G53=\"On-Peak\",IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.33888515328232},null,{"$f":"MAX(0,$W53-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":358.47698805556246},{"$f":"MAX(0,$W53-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":307.53514165398013},{"$f":"MAX(0,$Z53-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":358.47698805556246},{"$f":"MAX(0,$Z53-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":307.53514165398013},{"$f":"MAX(0,$AC53-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":358.47698805556246},{"$f":"MAX(0,$AC53-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":307.53514165398013},null,3.4104917425534322E-3,4.6046051479758819E-3,3.4104917425534322E-3,4.6046051479758819E-3,3.4104917425534322E-3,4.6046051479758819E-3,null,{"$f":"IF((H53+$N53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H53+$N53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":97.965484376477463},{"$f":"(I53+$O53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM53/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.10103629598629},{"$f":"IF((J53+$P53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J53+$P53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":94.449557440235495},{"$f":"(K53+$Q53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM53/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.385090650352168},{"$f":"IF((L53+$R53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L53+$R53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM53/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":93.864804124766479},{"$f":"(M53+$S53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM53/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.413846332249051},null,{"$f":"AO53/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":805.74981717709818},{"$f":"IF(Controls!$C$44=1,AP53/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":153.80291732695881},{"$f":"AQ53/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":825.045265760544},{"$f":"IF(Controls!$C$44=1,AR53/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":156.74663582939166},{"$f":"AS53/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":844.80505947315487},{"$f":"IF(Controls!$C$44=1,AT53/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":159.75626144540936},null,{"$f":"BJ53*(1/(1-($AM53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1136.601219996573},{"$f":"BL53*(1/(1-($AM53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1163.8196318817418},{"$f":"BN53*(1/(1-($AM53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1191.6930550732209},null,1388.3696217000092,1333.5051736195182,1415.015825151369,1359.9513583614855,1445.3141206433968,1392.8631628508792,null,1463.3406057299208,1191.6930550732209,844.80505947315487,null,3.4104917425534296E-3,4.6046051479758723E-3,3.4104917425534296E-3,4.6046051479758723E-3,3.4104917425534296E-3,4.6046051479758723E-3]
[1,1,2,"2019-01-02",18,"peak","On-Peak",{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":75.244139021611772},{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":46.730333196340595},{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":76.956281107133478},{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":45.905680257581636},{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":76.370548288402361},{"$f":"IF(G54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G54,$B$13:$B$8772,\"=\"&B54)","v":47.774893585435272},{"$f":"IF(Controls!$C$42=1,H54*'Input Parameters, System'!$E$18,0)","v":2.0900912648747738},{"$f":"IF(Controls!$C$42=1,I54*'Input Parameters, System'!$E$18,0)","v":1.2980500872008911},{"$f":"IF(Controls!$C$42=1,J54*'Input Parameters, System'!$E$18,0)","v":2.1376502277880918},{"$f":"IF(Controls!$C$42=1,K54*'Input Parameters, System'!$E$18,0)","v":1.2751433209561693},{"$f":"IF(Controls!$C$42=1,L54*'Input Parameters, System'!$E$18,0)","v":2.1213800562651142},{"$f":"IF(Controls!$C$42=1,M54*'Input Parameters, System'!$E$18,0)","v":1.3270653244442052},null,{"$f":"VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T45","v":1426.4667787348596},1079.0140071410706,{"$f":"((LN(W54)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},{"$f":"'Input Parameters, System'!T45+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B54,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G54,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1426.4667787348596},1079.0140071410706,{"$f":"((LN(Z54)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},1426.4667787348596,1079.0140071410706,{"$f":"((LN(AC54)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},null,1.4015743825694926E-3,null,1513.5482418055697,87.081463070709916,6.1046961884343984,87.203599790401356,{"$f":"IF(Controls!$C$40=1,(AL54-AJ54)*100,IF(G54=\"On-Peak\",IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.213671969144002},null,{"$f":"MAX(0,$W54-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":316.31858547358212},{"$f":"MAX(0,$W54-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":265.51183687090935},{"$f":"MAX(0,$Z54-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":316.31858547358212},{"$f":"MAX(0,$Z54-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":265.51183687090935},{"$f":"MAX(0,$AC54-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":316.31858547358212},{"$f":"MAX(0,$AC54-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":265.51183687090935},null,3.0094035592784659E-3,3.9754064017825039E-3,3.0094035592784659E-3,3.9754064017825039E-3,3.0094035592784659E-3,3.9754064017825039E-3,null,{"$f":"IF((H54+$N54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H54+$N54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":89.223652944169999},{"$f":"(I54+$O54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM54/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":56.016203295367163},{"$f":"IF((J54+$P54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J54+$P54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":85.984146054962537},{"$f":"(K54+$Q54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM54/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":51.397823554391096},{"$f":"IF((L54+$R54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L54+$R54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM54/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":85.438504455610413},{"$f":"(M54+$S54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM54/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":53.95340113611239},null,{"$f":"AO54/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":710.9902473727343},{"$f":"IF(Controls!$C$44=1,AP54/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":132.7864349939305},{"$f":"AQ54/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":728.01646999053821},{"$f":"IF(Controls!$C$44=1,AR54/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":135.32790749885558},{"$f":"AS54/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":745.45242879594434},{"$f":"IF(Controls!$C$44=1,AT54/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":137.92628120439355},null,{"$f":"BJ54*(1/(1-($AM54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1001.5016101114187},{"$f":"BL54*(1/(1-($AM54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1025.48476519527},{"$f":"BN54*(1/(1-($AM54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1050.0450751038477},null,1223.5116980495193,1190.3042484007165,1246.7968187490881,1212.2104962485166,1273.4098607638516,1241.9247574443536,null,1426.4667787348596,1050.0450751038477,745.45242879594434,null,3.0094035592784637E-3,3.9754064017824952E-3,3.0094035592784637E-3,3.9754064017824952E-3,3.0094035592784637E-3,3.9754064017824952E-3]
[1,1,2,"2019-01-02",19,"peak","On-Peak",{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":72.931735363838371},{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":56.553248811826514},{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":74.591259881099376},{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":55.5552503033825},{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":74.023527809404811},{"$f":"IF(G55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G55,$B$13:$B$8772,\"=\"&B55)","v":57.817380255855575},{"$f":"IF(Controls!$C$42=1,H55*'Input Parameters, System'!$E$18,0)","v":2.0258585585295195},{"$f":"IF(Controls!$C$42=1,I55*'Input Parameters, System'!$E$18,0)","v":1.5709057592902778},{"$f":"IF(Controls!$C$42=1,J55*'Input Parameters, System'!$E$18,0)","v":2.0719559389032454},{"$f":"IF(Controls!$C$42=1,K55*'Input Parameters, System'!$E$18,0)","v":1.5431838929498607},{"$f":"IF(Controls!$C$42=1,L55*'Input Parameters, System'!$E$18,0)","v":2.0561857824596022},{"$f":"IF(Controls!$C$42=1,M55*'Input Parameters, System'!$E$18,0)","v":1.6060201233214721},null,{"$f":"VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T46","v":1413.6026607503218},1066.1498891565329,{"$f":"((LN(W55)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},{"$f":"'Input Parameters, System'!T46+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B55,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G55,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1413.6026607503218},1066.1498891565329,{"$f":"((LN(Z55)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},1413.6026607503218,1066.1498891565329,{"$f":"((LN(AC55)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},null,1.4143245316340369E-3,null,1499.586668951873,85.98400820155112,6.082615050817175,86.105703531738484,{"$f":"IF(Controls!$C$40=1,(AL55-AJ55)*100,IF(G55=\"On-Peak\",IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.169533018736445},null,{"$f":"MAX(0,$W55-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":301.63603646054304},{"$f":"MAX(0,$W55-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":250.88089906485419},{"$f":"MAX(0,$Z55-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":301.63603646054304},{"$f":"MAX(0,$Z55-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":250.88089906485419},{"$f":"MAX(0,$AC55-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":301.63603646054304},{"$f":"MAX(0,$AC55-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":250.88089906485419},null,2.8697161767208875E-3,3.7563430089645315E-3,2.8697161767208875E-3,3.7563430089645315E-3,2.8697161767208875E-3,3.7563430089645315E-3,null,{"$f":"IF((H55+$N55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H55+$N55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":86.124465477340195},{"$f":"(I55+$O55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM55/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":69.605135689786891},{"$f":"IF((J55+$P55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J55+$P55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":82.982956078931295},{"$f":"(K55+$Q55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM55/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":64.037243185049505},{"$f":"IF((L55+$R55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L55+$R55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM55/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":82.451180514555276},{"$f":"(M55+$S55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM55/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":67.147126195493215},null,{"$f":"AO55/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":677.98823726569685},{"$f":"IF(Controls!$C$44=1,AP55/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":125.46928448651805},{"$f":"AQ55/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":694.22415428789827},{"$f":"IF(Controls!$C$44=1,AR55/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":127.87071002934314},{"$f":"AS55/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":710.85078878703121},{"$f":"IF(Controls!$C$44=1,AT55/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":130.32590125183012},null,{"$f":"BJ55*(1/(1-($AM55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":954.53500393710544},{"$f":"BL55*(1/(1-($AM55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":977.39344051000455},{"$f":"BN55*(1/(1-($AM55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1000.8019655473955},null,1166.1287539009636,1149.6094241134103,1188.2471066182791,1169.3013937243973,1213.5790473137808,1198.2749929947188,null,1413.6026607503218,1000.8019655473955,710.85078878703121,null,2.8697161767208853E-3,3.7563430089645237E-3,2.8697161767208853E-3,3.7563430089645237E-3,2.8697161767208853E-3,3.7563430089645237E-3]
[1,1,2,"2019-01-02",20,"peak","On-Peak",{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":71.426212982394404},{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":44.878969212357504},{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":73.051480104149505},{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":44.086987402727658},{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":72.495467667759598},{"$f":"IF(G56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G56,$B$13:$B$8772,\"=\"&B56)","v":45.882146171221969},{"$f":"IF(Controls!$C$42=1,H56*'Input Parameters, System'!$E$18,0)","v":1.9840389667387794},{"$f":"IF(Controls!$C$42=1,I56*'Input Parameters, System'!$E$18,0)","v":1.2466238931963931},{"$f":"IF(Controls!$C$42=1,J56*'Input Parameters, System'!$E$18,0)","v":2.0291847635867284},{"$f":"IF(Controls!$C$42=1,K56*'Input Parameters, System'!$E$18,0)","v":1.2246246480223391},{"$f":"IF(Controls!$C$42=1,L56*'Input Parameters, System'!$E$18,0)","v":2.0137401488755877},{"$f":"IF(Controls!$C$42=1,M56*'Input Parameters, System'!$E$18,0)","v":1.2744896037501949},null,{"$f":"VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T47","v":1420.7251106305639},1073.2723390367751,{"$f":"((LN(W56)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},{"$f":"'Input Parameters, System'!T47+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B56,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G56,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1420.7251106305639},1073.2723390367751,{"$f":"((LN(Z56)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},1420.7251106305639,1073.2723390367751,{"$f":"((LN(AC56)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},null,1.4072366633222089E-3,null,1507.3162531042433,86.591142473679369,6.0948554949695657,86.71308248319005,{"$f":"IF(Controls!$C$40=1,(AL56-AJ56)*100,IF(G56=\"On-Peak\",IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.194000951068062},null,{"$f":"MAX(0,$W56-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":309.76360416553615},{"$f":"MAX(0,$W56-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":258.97957350036268},{"$f":"MAX(0,$Z56-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":309.76360416553615},{"$f":"MAX(0,$Z56-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":258.97957350036268},{"$f":"MAX(0,$AC56-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":309.76360416553615},{"$f":"MAX(0,$AC56-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":258.97957350036268},null,2.9470405335653128E-3,3.8776013399538429E-3,2.9470405335653128E-3,3.8776013399538429E-3,2.9470405335653128E-3,3.8776013399538429E-3,null,{"$f":"IF((H56+$N56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H56+$N56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":84.165423721258861},{"$f":"(I56+$O56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM56/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":53.43366224738142},{"$f":"IF((J56+$P56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J56+$P56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":81.085859971030459},{"$f":"(K56+$Q56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM56/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":48.995734922888559},{"$f":"IF((L56+$R56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L56+$R56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM56/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.562849330299812},{"$f":"(M56+$S56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM56/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.445968208145111},null,{"$f":"AO56/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":696.25659593472722},{"$f":"IF(Controls!$C$44=1,AP56/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":129.51955252406137},{"$f":"AQ56/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":712.92998891768923},{"$f":"IF(Controls!$C$44=1,AR56/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":131.99849837124179},{"$f":"AS56/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":730.00462724018348},{"$f":"IF(Controls!$C$44=1,AT56/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":134.53294550544607},null,{"$f":"BJ56*(1/(1-($AM56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":980.52805806451784},{"$f":"BL56*(1/(1-($AM56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1004.008955392294},{"$f":"BN56*(1/(1-($AM56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1028.0549207077577},null,1194.2130343098381,1163.4812728359607,1217.0933137345662,1185.0031886864244,1243.1507155435036,1214.0338344213487,null,1420.7251106305639,1028.0549207077577,730.00462724018348,null,2.9470405335653106E-3,3.8776013399538347E-3,2.9470405335653106E-3,3.8776013399538347E-3,2.9470405335653106E-3,3.8776013399538347E-3]
[1,1,2,"2019-01-02",21,"peak","On-Peak",{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":71.691893402649228},{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":40.810878461280801},{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":73.32320594714065},{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":40.090686488434656},{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":72.765125339814631},{"$f":"IF(G57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G57,$B$13:$B$8772,\"=\"&B57)","v":41.723121626885899},{"$f":"IF(Controls!$C$42=1,H57*'Input Parameters, System'!$E$18,0)","v":1.9914188947018514},{"$f":"IF(Controls!$C$42=1,I57*'Input Parameters, System'!$E$18,0)","v":1.1336226541085073},{"$f":"IF(Controls!$C$42=1,J57*'Input Parameters, System'!$E$18,0)","v":2.0367326180543488},{"$f":"IF(Controls!$C$42=1,K57*'Input Parameters, System'!$E$18,0)","v":1.1136175484477686},{"$f":"IF(Controls!$C$42=1,L57*'Input Parameters, System'!$E$18,0)","v":2.0212305548021785},{"$f":"IF(Controls!$C$42=1,M57*'Input Parameters, System'!$E$18,0)","v":1.1589624546121091},null,{"$f":"VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T48","v":1396.5564627105791},1049.1036911167903,{"$f":"((LN(W57)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},{"$f":"'Input Parameters, System'!T48+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B57,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G57,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1396.5564627105791},1049.1036911167903,{"$f":"((LN(Z57)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},1396.5564627105791,1049.1036911167903,{"$f":"((LN(AC57)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},null,1.4315814276493199E-3,null,1481.0923838164003,84.535921105821245,6.0531688737987226,84.657027826828582,{"$f":"IF(Controls!$C$40=1,(AL57-AJ57)*100,IF(G57=\"On-Peak\",IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.110672100733666},null,{"$f":"MAX(0,$W57-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":282.20193012281584},{"$f":"MAX(0,$W57-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":231.51941445855877},{"$f":"MAX(0,$Z57-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":282.20193012281584},{"$f":"MAX(0,$Z57-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":231.51941445855877},{"$f":"MAX(0,$AC57-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":282.20193012281584},{"$f":"MAX(0,$AC57-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":231.51941445855877},null,2.6848232508228081E-3,3.4664509621202982E-3,2.6848232508228081E-3,3.4664509621202982E-3,2.6848232508228081E-3,3.4664509621202982E-3,null,{"$f":"IF((H57+$N57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H57+$N57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":84.426208792800438},{"$f":"(I57+$O57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM57/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.737165576642354},{"$f":"IF((J57+$P57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J57+$P57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":81.33839891905663},{"$f":"(K57+$Q57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM57/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.697275135445153},{"$f":"IF((L57+$R57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L57+$R57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM57/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.814221503175432},{"$f":"(M57+$S57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM57/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.915142923719294},null,{"$f":"AO57/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":634.30613729726917},{"$f":"IF(Controls!$C$44=1,AP57/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":115.78631687438177},{"$f":"AQ57/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":649.49599052151564},{"$f":"IF(Controls!$C$44=1,AR57/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":118.00241478224588},{"$f":"AS57/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":665.05138768877578},{"$f":"IF(Controls!$C$44=1,AT57/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":120.26812905675919},null,{"$f":"BJ57*(1/(1-($AM57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":892.43719373483884},{"$f":"BL57*(1/(1-($AM57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":913.80856189225835},{"$f":"BN57*(1/(1-($AM57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":935.69423220049714},null,1092.649719402021,1055.9606761858629,1113.1493755935608,1075.5082518099493,1136.7765827604317,1101.8775041809756,null,1396.5564627105791,935.69423220049714,665.05138768877578,null,2.6848232508228059E-3,3.4664509621202908E-3,2.6848232508228059E-3,3.4664509621202908E-3,2.6848232508228059E-3,3.4664509621202908E-3]
[1,1,2,"2019-01-02",22,"off-peak","Off-Peak",{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":67.401891486022805},{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":34.089645445771879},{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":66.862283912262797},{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":32.658198436384886},{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":64.213301277440934},{"$f":"IF(G58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G58,$B$13:$B$8772,\"=\"&B58)","v":32.552165324578439},{"$f":"IF(Controls!$C$42=1,H58*'Input Parameters, System'!$E$18,0)","v":1.8722535264907598},{"$f":"IF(Controls!$C$42=1,I58*'Input Parameters, System'!$E$18,0)","v":0.94692385473932006},{"$f":"IF(Controls!$C$42=1,J58*'Input Parameters, System'!$E$18,0)","v":1.8572645972393782},{"$f":"IF(Controls!$C$42=1,K58*'Input Parameters, System'!$E$18,0)","v":0.90716188883269255},{"$f":"IF(Controls!$C$42=1,L58*'Input Parameters, System'!$E$18,0)","v":1.7836825809144137},{"$f":"IF(Controls!$C$42=1,M58*'Input Parameters, System'!$E$18,0)","v":0.90421655802479406},null,{"$f":"VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T49","v":1227.6042283539077},880.15145676011878,{"$f":"((LN(W58)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},{"$f":"'Input Parameters, System'!T49+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B58,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G58,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1227.6042283539077},880.15145676011878,{"$f":"((LN(Z58)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},1227.6042283539077,880.15145676011878,{"$f":"((LN(AC58)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},null,1.6285263614665979E-3,null,1298.1776406549127,70.573412301005064,5.7488733478571366,70.688436597984506,{"$f":"IF(Controls!$C$40=1,(AL58-AJ58)*100,IF(G58=\"On-Peak\",IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.502429697944194},null,{"$f":"MAX(0,$W58-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":91.440550921229075},{"$f":"MAX(0,$W58-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":42.10122192456658},{"$f":"MAX(0,$Z58-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":91.440550921229075},{"$f":"MAX(0,$Z58-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":42.10122192456658},{"$f":"MAX(0,$AC58-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":91.440550921229075},{"$f":"MAX(0,$AC58-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":42.10122192456658},null,8.6995052469881779E-4,6.3036536952272364E-4,8.6995052469881779E-4,6.3036536952272364E-4,8.6995052469881779E-4,6.3036536952272364E-4,null,{"$f":"IF((H58+$N58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H58+$N58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":78.162430537540814},{"$f":"(I58+$O58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM58/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.098336078328089},{"$f":"IF((J58+$P58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J58+$P58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":72.703546926893097},{"$f":"(K58+$Q58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM58/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.650563509084236},{"$f":"IF((L58+$R58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L58+$R58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM58/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":69.559390963416547},{"$f":"(M58+$S58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM58/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.551183249243721},null,{"$f":"AO58/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":205.53120463044519},{"$f":"IF(Controls!$C$44=1,AP58/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":21.055449859169798},{"$f":"AQ58/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":210.45310061688733},{"$f":"IF(Controls!$C$44=1,AR58/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":21.458441677561144},{"$f":"AS58/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":215.49344207080213},{"$f":"IF(Controls!$C$44=1,AT58/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":21.870456107158873},null,{"$f":"BJ58*(1/(1-($AM58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":287.18470883361994},{"$f":"BL58*(1/(1-($AM58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":294.06197726746814},{"$f":"BN58*(1/(1-($AM58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":301.10474722284908},null,386.40258923033053,346.33849477111784,388.22396587192236,349.17098245411353,392.5345942934245,356.52638657925166,null,1227.6042283539077,301.10474722284908,215.49344207080213,null,8.6995052469881714E-4,6.3036536952272234E-4,8.6995052469881714E-4,6.3036536952272234E-4,8.6995052469881714E-4,6.3036536952272234E-4]
[1,1,2,"2019-01-02",23,"off-peak","Off-Peak",{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":100.5686574660744},{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":31.063673845035218},{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":99.763522653755018},{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":29.759289406752252},{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":95.811042666005363},{"$f":"IF(G59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G59,$B$13:$B$8772,\"=\"&B59)","v":29.662668337249809},{"$f":"IF(Controls!$C$42=1,H59*'Input Parameters, System'!$E$18,0)","v":2.7935421312967894},{"$f":"IF(Controls!$C$42=1,I59*'Input Parameters, System'!$E$18,0)","v":0.86287004147630597},{"$f":"IF(Controls!$C$42=1,J59*'Input Parameters, System'!$E$18,0)","v":2.7711775290811675},{"$f":"IF(Controls!$C$42=1,K59*'Input Parameters, System'!$E$18,0)","v":0.82663755139876294},{"$f":"IF(Controls!$C$42=1,L59*'Input Parameters, System'!$E$18,0)","v":2.6613876636590228},{"$f":"IF(Controls!$C$42=1,M59*'Input Parameters, System'!$E$18,0)","v":0.82395366324487085},null,{"$f":"VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T50","v":1122.1283945625391},774.67562296875019,{"$f":"((LN(W59)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},{"$f":"'Input Parameters, System'!T50+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B59,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G59,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1122.1283945625391},774.67562296875019,{"$f":"((LN(Z59)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},1122.1283945625391,774.67562296875019,{"$f":"((LN(AC59)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},null,1.7815335349897765E-3,null,1184.3611404066505,62.232745844111449,5.5459558946793104,62.343714385546271,{"$f":"IF(Controls!$C$40=1,(AL59-AJ59)*100,IF(G59=\"On-Peak\",IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.096854143482204},null,{"$f":"MAX(0,$W59-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W59-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z59-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z59-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC59-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC59-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H59+$N59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H59+$N59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":120.9683437768458},{"$f":"(I59+$O59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM59/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.738796132534986},{"$f":"IF((J59+$P59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J59+$P59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":112.90920130293181},{"$f":"(K59+$Q59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM59/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.696126649327088},{"$f":"IF((L59+$R59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L59+$R59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM59/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":108.28853705513094},{"$f":"(M59+$S59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM59/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.597705484666839},null,{"$f":"AO59/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP59/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ59/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR59/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS59/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT59/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ59*(1/(1-($AM59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL59*(1/(1-($AM59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN59*(1/(1-($AM59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,120.9683437768458,33.738796132534986,112.90920130293181,29.696126649327088,108.28853705513094,29.597705484666839,null,1122.1283945625391,0,0,null,0,0,0,0,0,0]
[1,1,2,"2019-01-02",24,"off-peak","Off-Peak",{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":91.011394730328206},{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":27.257313203173926},{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":90.282773666257157},{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":26.11276039370939},{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":86.70590662445386},{"$f":"IF(G60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G60,$B$13:$B$8772,\"=\"&B60)","v":26.027978704119423},{"$f":"IF(Controls!$C$42=1,H60*'Input Parameters, System'!$E$18,0)","v":2.5280656221648439},{"$f":"IF(Controls!$C$42=1,I60*'Input Parameters, System'!$E$18,0)","v":0.75713900073395135},{"$f":"IF(Controls!$C$42=1,J60*'Input Parameters, System'!$E$18,0)","v":2.507826377737032},{"$f":"IF(Controls!$C$42=1,K60*'Input Parameters, System'!$E$18,0)","v":0.72534622776378543},{"$f":"IF(Controls!$C$42=1,L60*'Input Parameters, System'!$E$18,0)","v":2.4084700869095927},{"$f":"IF(Controls!$C$42=1,M60*'Input Parameters, System'!$E$18,0)","v":0.72299120754377311},null,{"$f":"VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T51","v":1023.9140821971914},676.46131060340247,{"$f":"((LN(W60)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},{"$f":"'Input Parameters, System'!T51+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B60,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G60,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1023.9140821971914},676.46131060340247,{"$f":"((LN(Z60)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},1023.9140821971914,676.46131060340247,{"$f":"((LN(AC60)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},null,1.9523356751669496E-3,null,1078.6570468214259,54.742964624234354,5.3464412274477962,54.849945664504517,{"$f":"IF(Controls!$C$40=1,(AL60-AJ60)*100,IF(G60=\"On-Peak\",IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.698104027016342},null,{"$f":"MAX(0,$W60-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W60-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z60-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z60-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC60-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC60-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H60+$N60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H60+$N60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":107.98810578517191},{"$f":"(I60+$O60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM60/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.357433724385221},{"$f":"IF((J60+$P60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J60+$P60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":100.71745201132292},{"$f":"(K60+$Q60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM60/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.814818500508753},{"$f":"IF((L60+$R60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L60+$R60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM60/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":96.544516300933779},{"$f":"(M60+$S60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM60/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.717581231124854},null,{"$f":"AO60/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP60/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ60/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR60/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS60/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT60/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ60*(1/(1-($AM60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL60*(1/(1-($AM60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN60*(1/(1-($AM60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,107.98810578517191,28.357433724385221,100.71745201132292,24.814818500508753,96.544516300933779,24.717581231124854,null,1023.9140821971914,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",1,"off-peak","Off-Peak",{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":75.959120014367471},{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":24.408107576517512},{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":75.351004788633816},{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":23.383194816694854},{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":72.365711862304948},{"$f":"IF(G61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G61,$B$13:$B$8772,\"=\"&B61)","v":23.307275353004286},{"$f":"IF(Controls!$C$42=1,H61*'Input Parameters, System'!$E$18,0)","v":2.1099516227304327},{"$f":"IF(Controls!$C$42=1,I61*'Input Parameters, System'!$E$18,0)","v":0.6779952977221303},{"$f":"IF(Controls!$C$42=1,J61*'Input Parameters, System'!$E$18,0)","v":2.0930597247318632},{"$f":"IF(Controls!$C$42=1,K61*'Input Parameters, System'!$E$18,0)","v":0.64952582176801299},{"$f":"IF(Controls!$C$42=1,L61*'Input Parameters, System'!$E$18,0)","v":2.0101358618297933},{"$f":"IF(Controls!$C$42=1,M61*'Input Parameters, System'!$E$18,0)","v":0.64741697169733758},null,{"$f":"VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T52","v":975.96419994903408},628.51142835524513,{"$f":"((LN(W61)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},{"$f":"'Input Parameters, System'!T52+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B61,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G61,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":975.96419994903408},628.51142835524513,{"$f":"((LN(Z61)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},975.96419994903408,628.51142835524513,{"$f":"((LN(AC61)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},null,2.0482063499116521E-3,null,1027.1520433748974,51.18784342586337,5.2448484717509567,51.292794135471112,{"$f":"IF(Controls!$C$40=1,(AL61-AJ61)*100,IF(G61=\"On-Peak\",IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.4950709607742},null,{"$f":"MAX(0,$W61-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W61-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z61-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z61-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC61-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC61-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H61+$N61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H61+$N61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":88.242696276628408},{"$f":"(I61+$O61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM61/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.39600549669029},{"$f":"IF((J61+$P61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J61+$P61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":82.171483706063185},{"$f":"(K61+$Q61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM61/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.221499481607236},{"$f":"IF((L61+$R61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L61+$R61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM61/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":78.679628213581211},{"$f":"(M61+$S61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM61/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.125133723155081},null,{"$f":"AO61/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP61/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ61/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR61/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS61/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT61/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ61*(1/(1-($AM61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL61*(1/(1-($AM61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN61*(1/(1-($AM61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,88.242696276628408,24.39600549669029,82.171483706063185,21.221499481607236,78.679628213581211,21.125133723155081,null,975.96419994903408,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",2,"off-peak","Off-Peak",{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":69.513764967491838},{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":22.201806344478886},{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":68.957250109673495},{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":21.269537648832031},{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":66.225268080383415},{"$f":"IF(G62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G62,$B$13:$B$8772,\"=\"&B62)","v":21.200480708413743},{"$f":"IF(Controls!$C$42=1,H62*'Input Parameters, System'!$E$18,0)","v":1.9309160133440058},{"$f":"IF(Controls!$C$42=1,I62*'Input Parameters, System'!$E$18,0)","v":0.61670984754983316},{"$f":"IF(Controls!$C$42=1,J62*'Input Parameters, System'!$E$18,0)","v":1.9154574426403785},{"$f":"IF(Controls!$C$42=1,K62*'Input Parameters, System'!$E$18,0)","v":0.59081378863249967},{"$f":"IF(Controls!$C$42=1,L62*'Input Parameters, System'!$E$18,0)","v":1.8395699137316619},{"$f":"IF(Controls!$C$42=1,M62*'Input Parameters, System'!$E$18,0)","v":0.58889556204603044},null,{"$f":"VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T53","v":950.96112275437645},603.50835116058749,{"$f":"((LN(W62)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},{"$f":"'Input Parameters, System'!T53+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B62,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G62,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":950.96112275437645},603.50835116058749,{"$f":"((LN(Z62)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},950.96112275437645,603.50835116058749,{"$f":"((LN(AC62)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},null,2.1020303786212224E-3,null,1000.3224988078986,49.361376053522172,5.1906828651997072,49.465244294370613,{"$f":"IF(Controls!$C$40=1,(AL62-AJ62)*100,IF(G62=\"On-Peak\",IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.386824084844193},null,{"$f":"MAX(0,$W62-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W62-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z62-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z62-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC62-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC62-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H62+$N62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H62+$N62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":79.793747027468427},{"$f":"(I62+$O62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM62/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.357253902959204},{"$f":"IF((J62+$P62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J62+$P62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":74.235768575927736},{"$f":"(K62+$Q62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM62/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.465118886564913},{"$f":"IF((L62+$R62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L62+$R62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM62/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":71.035343463414065},{"$f":"(M62+$S62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM62/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.369421650948603},null,{"$f":"AO62/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP62/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ62/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR62/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS62/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT62/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ62*(1/(1-($AM62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL62*(1/(1-($AM62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN62*(1/(1-($AM62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,79.793747027468427,21.357253902959204,74.235768575927736,18.465118886564913,71.035343463414065,18.369421650948603,null,950.96112275437645,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",3,"off-peak","Off-Peak",{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":59.360208542860285},{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":22.19395007896421},{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":58.884981254671445},{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":21.26201127316012},{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":56.552047294471691},{"$f":"IF(G63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G63,$B$13:$B$8772,\"=\"&B63)","v":21.192978769026482},{"$f":"IF(Controls!$C$42=1,H63*'Input Parameters, System'!$E$18,0)","v":1.6488759785123206},{"$f":"IF(Controls!$C$42=1,I63*'Input Parameters, System'!$E$18,0)","v":0.61649162042755801},{"$f":"IF(Controls!$C$42=1,J63*'Input Parameters, System'!$E$18,0)","v":1.6356753702418434},{"$f":"IF(Controls!$C$42=1,K63*'Input Parameters, System'!$E$18,0)","v":0.59060472501302608},{"$f":"IF(Controls!$C$42=1,L63*'Input Parameters, System'!$E$18,0)","v":1.570872384186774},{"$f":"IF(Controls!$C$42=1,M63*'Input Parameters, System'!$E$18,0)","v":0.58868717720454222},null,{"$f":"VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T54","v":940.49102209360194},593.03825049981299,{"$f":"((LN(W63)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},{"$f":"'Input Parameters, System'!T54+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B63,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G63,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":940.49102209360194},593.03825049981299,{"$f":"((LN(Z63)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},940.49102209360194,593.03825049981299,{"$f":"((LN(AC63)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},null,2.1254189904773568E-3,null,989.0932196548207,48.602197561218802,5.1677471043824266,48.705607450637039,{"$f":"IF(Controls!$C$40=1,(AL63-AJ63)*100,IF(G63=\"On-Peak\",IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.340988941823781},null,{"$f":"MAX(0,$W63-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W63-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z63-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z63-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC63-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC63-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H63+$N63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H63+$N63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":66.631687598493571},{"$f":"(I63+$O63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM63/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.331155814901194},{"$f":"IF((J63+$P63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J63+$P63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":61.873242648263727},{"$f":"(K63+$Q63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM63/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.441445920456335},{"$f":"IF((L63+$R63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L63+$R63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM63/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.126817656644704},{"$f":"(M63+$S63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM63/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.345754426397797},null,{"$f":"AO63/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP63/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ63/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR63/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS63/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT63/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ63*(1/(1-($AM63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL63*(1/(1-($AM63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN63*(1/(1-($AM63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,66.631687598493571,21.331155814901194,61.873242648263727,18.441445920456335,59.126817656644704,18.345754426397797,null,940.49102209360194,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",4,"off-peak","Off-Peak",{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":51.978589585866722},{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":22.184784435863758},{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":51.562458228192391},{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":21.253230501542888},{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":49.51963156324566},{"$f":"IF(G64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G64,$B$13:$B$8772,\"=\"&B64)","v":21.184226506408006},{"$f":"IF(Controls!$C$42=1,H64*'Input Parameters, System'!$E$18,0)","v":1.4438333332876214},{"$f":"IF(Controls!$C$42=1,I64*'Input Parameters, System'!$E$18,0)","v":0.61623702211823694},{"$f":"IF(Controls!$C$42=1,J64*'Input Parameters, System'!$E$18,0)","v":1.4322742600225824},{"$f":"IF(Controls!$C$42=1,K64*'Input Parameters, System'!$E$18,0)","v":0.59036081745697366},{"$f":"IF(Controls!$C$42=1,L64*'Input Parameters, System'!$E$18,0)","v":1.3755297185396627},{"$f":"IF(Controls!$C$42=1,M64*'Input Parameters, System'!$E$18,0)","v":0.58844406155613926},null,{"$f":"VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T55","v":935.72285480975779},588.27008321596884,{"$f":"((LN(W64)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},{"$f":"'Input Parameters, System'!T55+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B64,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G64,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":935.72285480975779},588.27008321596884,{"$f":"((LN(Z64)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},935.72285480975779,588.27008321596884,{"$f":"((LN(AC64)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},null,2.1362437157694814E-3,null,983.98043295910259,48.257578149344837,5.1572511990375727,48.360778288482507,{"$f":"IF(Controls!$C$40=1,(AL64-AJ64)*100,IF(G64=\"On-Peak\",IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.320013913766957},null,{"$f":"MAX(0,$W64-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W64-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z64-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z64-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC64-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC64-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H64+$N64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H64+$N64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":57.080577709298886},{"$f":"(I64+$O64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM64/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.311656431427068},{"$f":"IF((J64+$P64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J64+$P64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":52.902317977979514},{"$f":"(K64+$Q64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM64/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.423758485150898},{"$f":"IF((L64+$R64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L64+$R64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM64/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":50.485340294190372},{"$f":"(M64+$S64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM64/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.328071280940591},null,{"$f":"AO64/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP64/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ64/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR64/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS64/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT64/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ64*(1/(1-($AM64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL64*(1/(1-($AM64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN64*(1/(1-($AM64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,57.080577709298886,21.311656431427068,52.902317977979514,18.423758485150898,50.485340294190372,18.328071280940591,null,935.72285480975779,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",5,"off-peak","Off-Peak",{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":48.80663843526812},{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":22.32226908237061},{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":48.41590115521867},{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":21.384942075801398},{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":46.497736325884979},{"$f":"IF(G65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G65,$B$13:$B$8772,\"=\"&B65)","v":21.315510445685156},{"$f":"IF(Controls!$C$42=1,H65*'Input Parameters, System'!$E$18,0)","v":1.3557245785237262},{"$f":"IF(Controls!$C$42=1,I65*'Input Parameters, System'!$E$18,0)","v":0.62005599675805356},{"$f":"IF(Controls!$C$42=1,J65*'Input Parameters, System'!$E$18,0)","v":1.3448708883026486},{"$f":"IF(Controls!$C$42=1,K65*'Input Parameters, System'!$E$18,0)","v":0.5940194307977622},{"$f":"IF(Controls!$C$42=1,L65*'Input Parameters, System'!$E$18,0)","v":1.2915891363082661},{"$f":"IF(Controls!$C$42=1,M65*'Input Parameters, System'!$E$18,0)","v":0.59209079628218497},null,{"$f":"VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T56","v":933.75598580517214},586.30321421138319,{"$f":"((LN(W65)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},{"$f":"'Input Parameters, System'!T56+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B65,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G65,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":933.75598580517214},586.30321421138319,{"$f":"((LN(Z65)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},933.75598580517214,586.30321421138319,{"$f":"((LN(AC65)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},null,2.1407411045117897E-3,null,981.87161275495737,48.115626949785195,5.1529122898521909,48.21874038036681,{"$f":"IF(Controls!$C$40=1,(AL65-AJ65)*100,IF(G65=\"On-Peak\",IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.311343058161526},null,{"$f":"MAX(0,$W65-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W65-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z65-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z65-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC65-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC65-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H65+$N65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H65+$N65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":52.977988703982049},{"$f":"(I65+$O65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM65/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.49544469820335},{"$f":"IF((J65+$P65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J65+$P65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":49.048942051327202},{"$f":"(K65+$Q65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM65/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.590468529230744},{"$f":"IF((L65+$R65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L65+$R65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM65/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":46.773475345698117},{"$f":"(M65+$S65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM65/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.494740891753843},null,{"$f":"AO65/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP65/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ65/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR65/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS65/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT65/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ65*(1/(1-($AM65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL65*(1/(1-($AM65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN65*(1/(1-($AM65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,52.977988703982049,21.49544469820335,49.048942051327202,18.590468529230744,46.773475345698117,18.494740891753843,null,933.75598580517214,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",6,"off-peak","Off-Peak",{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":43.976659555296564},{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":27.390869716923444},{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":43.624590228434656},{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":26.24070878013195},{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":41.896249896567106},{"$f":"IF(G66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G66,$B$13:$B$8772,\"=\"&B66)","v":26.15551167370295},{"$f":"IF(Controls!$C$42=1,H66*'Input Parameters, System'!$E$18,0)","v":1.2215600203558314},{"$f":"IF(Controls!$C$42=1,I66*'Input Parameters, System'!$E$18,0)","v":0.76084886181263045},{"$f":"IF(Controls!$C$42=1,J66*'Input Parameters, System'!$E$18,0)","v":1.2117804277620075},{"$f":"IF(Controls!$C$42=1,K66*'Input Parameters, System'!$E$18,0)","v":0.7289003092948374},{"$f":"IF(Controls!$C$42=1,L66*'Input Parameters, System'!$E$18,0)","v":1.1637715186650535},{"$f":"IF(Controls!$C$42=1,M66*'Input Parameters, System'!$E$18,0)","v":0.72653374984907493},null,{"$f":"VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T57","v":964.30205746729871},616.84928587350976,{"$f":"((LN(W66)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},{"$f":"'Input Parameters, System'!T57+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B66,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G66,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":964.30205746729871},616.84928587350976,{"$f":"((LN(Z66)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},964.30205746729871,616.84928587350976,{"$f":"((LN(AC66)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},null,2.072964255798837E-3,null,1014.6356259347128,50.333568467414075,5.219689004876046,50.438016376702471,{"$f":"IF(Controls!$C$40=1,(AL66-AJ66)*100,IF(G66=\"On-Peak\",IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.444790928839609},null,{"$f":"MAX(0,$W66-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W66-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z66-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z66-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC66-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC66-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H66+$N66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H66+$N66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":46.825418150723422},{"$f":"(I66+$O66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM66/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.433918321377835},{"$f":"IF((J66+$P66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J66+$P66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":43.27011136021202},{"$f":"(K66+$Q66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM66/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.884195892002356},{"$f":"IF((L66+$R66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L66+$R66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM66/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":41.20686583395576},{"$f":"(M66+$S66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM66/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.786941796070415},null,{"$f":"AO66/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP66/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ66/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR66/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS66/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT66/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ66*(1/(1-($AM66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL66*(1/(1-($AM66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN66*(1/(1-($AM66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,46.825418150723422,28.433918321377835,43.27011136021202,24.884195892002356,41.20686583395576,24.786941796070415,null,964.30205746729871,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",7,"peak","On-Peak",{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":46.023720800586197},{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":35.614928684080212},{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":47.070967142156434},{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":34.986429942596445},{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":46.712698656882402},{"$f":"IF(G67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G67,$B$13:$B$8772,\"=\"&B67)","v":36.41102708995966},{"$f":"IF(Controls!$C$42=1,H67*'Input Parameters, System'!$E$18,0)","v":1.2784221877362656},{"$f":"IF(Controls!$C$42=1,I67*'Input Parameters, System'!$E$18,0)","v":0.98929235299447982},{"$f":"IF(Controls!$C$42=1,J67*'Input Parameters, System'!$E$18,0)","v":1.3075120339242767},{"$f":"IF(Controls!$C$42=1,K67*'Input Parameters, System'!$E$18,0)","v":0.97183425264751844},{"$f":"IF(Controls!$C$42=1,L67*'Input Parameters, System'!$E$18,0)","v":1.2975602444389045},{"$f":"IF(Controls!$C$42=1,M67*'Input Parameters, System'!$E$18,0)","v":1.0114059467672978},null,{"$f":"VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T58","v":1065.5858775216209},718.13310592783193,{"$f":"((LN(W67)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},{"$f":"'Input Parameters, System'!T58+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B67,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G67,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1065.5858775216209},718.13310592783193,{"$f":"((LN(Z67)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},1065.5858775216209,718.13310592783193,{"$f":"((LN(AC67)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},null,1.8760216121549433E-3,null,1123.4731689373782,57.887291415757268,5.4324379326792203,57.995991155172185,{"$f":"IF(Controls!$C$40=1,(AL67-AJ67)*100,IF(G67=\"On-Peak\",IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.869973941491651},null,{"$f":"MAX(0,$W67-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W67-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z67-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z67-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC67-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC67-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H67+$N67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H67+$N67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":49.756768268096167},{"$f":"(I67+$O67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM67/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.849708402998488},{"$f":"IF((J67+$P67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J67+$P67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":47.765219338607523},{"$f":"(K67+$Q67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM67/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.360945971170963},{"$f":"IF((L67+$R67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L67+$R67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM67/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":47.396156022813159},{"$f":"(M67+$S67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM67/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.257076907478591},null,{"$f":"AO67/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP67/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ67/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR67/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS67/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT67/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ67*(1/(1-($AM67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL67*(1/(1-($AM67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN67*(1/(1-($AM67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,49.756768268096167,39.849708402998488,47.765219338607523,36.360945971170963,47.396156022813159,38.257076907478591,null,1065.5858775216209,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",8,"peak","On-Peak",{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":41.971602390922008},{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":50.22799588682971},{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":42.926644840535808},{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":49.341619488826822},{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":42.599919791983716},{"$f":"IF(G68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G68,$B$13:$B$8772,\"=\"&B68)","v":51.350739324300015},{"$f":"IF(Controls!$C$42=1,H68*'Input Parameters, System'!$E$18,0)","v":1.1658646197661569},{"$f":"IF(Controls!$C$42=1,I68*'Input Parameters, System'!$E$18,0)","v":1.3952062821142248},{"$f":"IF(Controls!$C$42=1,J68*'Input Parameters, System'!$E$18,0)","v":1.1923932757847882},{"$f":"IF(Controls!$C$42=1,K68*'Input Parameters, System'!$E$18,0)","v":1.3705849947827971},{"$f":"IF(Controls!$C$42=1,L68*'Input Parameters, System'!$E$18,0)","v":1.1833176829363088},{"$f":"IF(Controls!$C$42=1,M68*'Input Parameters, System'!$E$18,0)","v":1.4263932460673663},null,{"$f":"VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T59","v":1118.2244575988918},770.77168600510288,{"$f":"((LN(W68)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},{"$f":"'Input Parameters, System'!T59+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B68,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G68,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1118.2244575988918},770.77168600510288,{"$f":"((LN(Z68)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},1118.2244575988918,770.77168600510288,{"$f":"((LN(AC68)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},null,1.787750432720614E-3,null,1180.1542996290889,61.929842030197022,5.5382299688897803,62.040656156572048,{"$f":"IF(Controls!$C$40=1,(AL68-AJ68)*100,IF(G68=\"On-Peak\",IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.081412637502552},null,{"$f":"MAX(0,$W68-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W68-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z68-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z68-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC68-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC68-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H68+$N68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H68+$N68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":44.620958186538076},{"$f":"(I68+$O68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM68/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":59.981512997015699},{"$f":"IF((J68+$P68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J68+$P68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":42.791805532394925},{"$f":"(K68+$Q68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM68/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":55.086061293011241},{"$f":"IF((L68+$R68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L68+$R68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM68/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":42.445720278748688},{"$f":"(M68+$S68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM68/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":57.803387614839004},null,{"$f":"AO68/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP68/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ68/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR68/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS68/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT68/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ68*(1/(1-($AM68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL68*(1/(1-($AM68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN68*(1/(1-($AM68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.620958186538076,59.981512997015699,42.791805532394925,55.086061293011241,42.445720278748688,57.803387614839004,null,1118.2244575988918,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",9,"peak","On-Peak",{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":41.835810176125094},{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":41.925740392353291},{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":42.787762743006986},{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":41.1858743854294},{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":42.462094759600021},{"$f":"IF(G69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G69,$B$13:$B$8772,\"=\"&B69)","v":42.862904001123546},{"$f":"IF(Controls!$C$42=1,H69*'Input Parameters, System'!$E$18,0)","v":1.1620926565850311},{"$f":"IF(Controls!$C$42=1,I69*'Input Parameters, System'!$E$18,0)","v":1.1645906898116836},{"$f":"IF(Controls!$C$42=1,J69*'Input Parameters, System'!$E$18,0)","v":1.1885354835013373},{"$f":"IF(Controls!$C$42=1,K69*'Input Parameters, System'!$E$18,0)","v":1.1440390894032419},{"$f":"IF(Controls!$C$42=1,L69*'Input Parameters, System'!$E$18,0)","v":1.1794892532404955},{"$f":"IF(Controls!$C$42=1,M69*'Input Parameters, System'!$E$18,0)","v":1.1906227169957098},null,{"$f":"VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T60","v":1101.0093869678462},753.55661537405729,{"$f":"((LN(W69)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},{"$f":"'Input Parameters, System'!T60+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B69,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G69,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1101.0093869678462},753.55661537405729,{"$f":"((LN(Z69)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},1101.0093869678462,753.55661537405729,{"$f":"((LN(AC69)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},null,1.8156905070672025E-3,null,1161.6085772206206,60.599190252774427,5.5039667209071812,60.7093195773814,{"$f":"IF(Controls!$C$40=1,(AL69-AJ69)*100,IF(G69=\"On-Peak\",IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.0129324606973},null,{"$f":"MAX(0,$W69-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W69-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z69-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z69-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC69-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC69-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H69+$N69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H69+$N69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":44.402149413160522},{"$f":"(I69+$O69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM69/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":48.565401822422459},{"$f":"IF((J69+$P69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J69+$P69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":42.579915575960584},{"$f":"(K69+$Q69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM69/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":44.467639219972867},{"$f":"IF((L69+$R69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L69+$R69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM69/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":42.234809291846595},{"$f":"(M69+$S69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM69/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":46.719291549517472},null,{"$f":"AO69/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP69/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ69/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR69/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS69/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT69/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ69*(1/(1-($AM69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL69*(1/(1-($AM69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN69*(1/(1-($AM69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.402149413160522,48.565401822422459,42.579915575960584,44.467639219972867,42.234809291846595,46.719291549517472,null,1101.0093869678462,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",10,"peak","On-Peak",{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":50.252959490420281},{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":39.002838127468912},{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":51.396440005771176},{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":38.314552748748874},{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":51.005249303151125},{"$f":"IF(G70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G70,$B$13:$B$8772,\"=\"&B70)","v":39.874666273847637},{"$f":"IF(Controls!$C$42=1,H70*'Input Parameters, System'!$E$18,0)","v":1.3958997076817561},{"$f":"IF(Controls!$C$42=1,I70*'Input Parameters, System'!$E$18,0)","v":1.0833998811805574},{"$f":"IF(Controls!$C$42=1,J70*'Input Parameters, System'!$E$18,0)","v":1.4276626950421796},{"$f":"IF(Controls!$C$42=1,K70*'Input Parameters, System'!$E$18,0)","v":1.0642810597479595},{"$f":"IF(Controls!$C$42=1,L70*'Input Parameters, System'!$E$18,0)","v":1.4167964098925607},{"$f":"IF(Controls!$C$42=1,M70*'Input Parameters, System'!$E$18,0)","v":1.107617054995182},null,{"$f":"VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T61","v":1094.8405705443729},747.38779895058394,{"$f":"((LN(W70)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},{"$f":"'Input Parameters, System'!T61+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B70,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G70,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1094.8405705443729},747.38779895058394,{"$f":"((LN(Z70)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},1094.8405705443729,747.38779895058394,{"$f":"((LN(AC70)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},null,1.8259162425806608E-3,null,1154.9649526067442,60.124382062371289,5.491610713007872,60.234264435630436,{"$f":"IF(Controls!$C$40=1,(AL70-AJ70)*100,IF(G70=\"On-Peak\",IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.988237325914696},null,{"$f":"MAX(0,$W70-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W70-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z70-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z70-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC70-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC70-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H70+$N70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H70+$N70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":55.339186200278043},{"$f":"(I70+$O70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM70/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.550061146647806},{"$f":"IF((J70+$P70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J70+$P70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":53.171119084717148},{"$f":"(K70+$Q70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM70/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.732866370414186},{"$f":"IF((L70+$R70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L70+$R70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM70/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":52.777079544306687},{"$f":"(M70+$S70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM70/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.820729149010248},null,{"$f":"AO70/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP70/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ70/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR70/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS70/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT70/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ70*(1/(1-($AM70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL70*(1/(1-($AM70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN70*(1/(1-($AM70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.339186200278043,44.550061146647806,53.171119084717148,40.732866370414186,52.777079544306687,42.820729149010248,null,1094.8405705443729,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",11,"shoulder","On-Peak",{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":59.457310049914916},{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":38.623034127634632},{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":60.810230877398027},{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":37.941451172441077},{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":60.347389541680123},{"$f":"IF(G71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G71,$B$13:$B$8772,\"=\"&B71)","v":39.486372537546465},{"$f":"IF(Controls!$C$42=1,H71*'Input Parameters, System'!$E$18,0)","v":1.6515732120023972},{"$f":"IF(Controls!$C$42=1,I71*'Input Parameters, System'!$E$18,0)","v":1.0728498897428174},{"$f":"IF(Controls!$C$42=1,J71*'Input Parameters, System'!$E$18,0)","v":1.6891539198204162},{"$f":"IF(Controls!$C$42=1,K71*'Input Parameters, System'!$E$18,0)","v":1.0539172446297087},{"$f":"IF(Controls!$C$42=1,L71*'Input Parameters, System'!$E$18,0)","v":1.6762973618826729},{"$f":"IF(Controls!$C$42=1,M71*'Input Parameters, System'!$E$18,0)","v":1.0968312402194216},null,{"$f":"VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T62","v":1080.257925601283},732.80515400749402,{"$f":"((LN(W71)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},{"$f":"'Input Parameters, System'!T62+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B71,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G71,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1080.257925601283},732.80515400749402,{"$f":"((LN(Z71)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},1080.257925601283,732.80515400749402,{"$f":"((LN(AC71)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},null,1.8505532971921923E-3,null,1139.2641513503797,59.006225749096821,5.4622349302601343,59.115521011875565,{"$f":"IF(Controls!$C$40=1,(AL71-AJ71)*100,IF(G71=\"On-Peak\",IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.929526277874402},null,{"$f":"MAX(0,$W71-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W71-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z71-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z71-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC71-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC71-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H71+$N71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H71+$N71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":67.264617602793507},{"$f":"(I71+$O71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM71/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.995538648913723},{"$f":"IF((J71+$P71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J71+$P71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":64.719463793818676},{"$f":"(K71+$Q71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM71/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.217090565511342},{"$f":"IF((L71+$R71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L71+$R71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM71/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":64.272068833414352},{"$f":"(M71+$S71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM71/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.28233384598046},null,{"$f":"AO71/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP71/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ71/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR71/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS71/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT71/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ71*(1/(1-($AM71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL71*(1/(1-($AM71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN71*(1/(1-($AM71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,67.264617602793507,43.995538648913723,64.719463793818676,40.217090565511342,64.272068833414352,42.28233384598046,null,1080.257925601283,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",12,"shoulder","On-Peak",{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":79.601789914568997},{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":36.988288394507606},{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":81.413088128193948},{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":36.335553893428056},{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":80.793433476164353},{"$f":"IF(G72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G72,$B$13:$B$8772,\"=\"&B72)","v":37.815085429208366},{"$f":"IF(Controls!$C$42=1,H72*'Input Parameters, System'!$E$18,0)","v":2.2111357500024149},{"$f":"IF(Controls!$C$42=1,I72*'Input Parameters, System'!$E$18,0)","v":1.0274408011210614},{"$f":"IF(Controls!$C$42=1,J72*'Input Parameters, System'!$E$18,0)","v":2.2614490185653446},{"$f":"IF(Controls!$C$42=1,K72*'Input Parameters, System'!$E$18,0)","v":1.0093094928659836},{"$f":"IF(Controls!$C$42=1,L72*'Input Parameters, System'!$E$18,0)","v":2.2442365845832897},{"$f":"IF(Controls!$C$42=1,M72*'Input Parameters, System'!$E$18,0)","v":1.0504071249108262},null,{"$f":"VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T63","v":1062.3077625139781},714.85499092018915,{"$f":"((LN(W72)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},{"$f":"'Input Parameters, System'!T63+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B72,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G72,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1062.3077625139781},714.85499092018915,{"$f":"((LN(Z72)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},1062.3077625139781,714.85499092018915,{"$f":"((LN(AC72)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},null,1.8818079977318547E-3,null,1119.9458932313541,57.638130717376143,5.4257469211157847,57.746696730892829,{"$f":"IF(Controls!$C$40=1,(AL72-AJ72)*100,IF(G72=\"On-Peak\",IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.856601351668616},null,{"$f":"MAX(0,$W72-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W72-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z72-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z72-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC72-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC72-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H72+$N72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H72+$N72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":93.374060641100357},{"$f":"(I72+$O72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM72/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.718807121925153},{"$f":"IF((J72+$P72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J72+$P72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":90.003316276121211},{"$f":"(K72+$Q72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM72/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.099443327250341},{"$f":"IF((L72+$R72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L72+$R72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM72/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":89.439105390816948},{"$f":"(M72+$S72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM72/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.071816571389661},null,{"$f":"AO72/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP72/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ72/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR72/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS72/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT72/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ72*(1/(1-($AM72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL72*(1/(1-($AM72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN72*(1/(1-($AM72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,93.374060641100357,41.718807121925153,90.003316276121211,38.099443327250341,89.439105390816948,40.071816571389661,null,1062.3077625139781,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",13,"shoulder","On-Peak",{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":76.848553559483904},{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":35.736234904559602},{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":78.597203281196727},{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":35.105595465067374},{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":77.998981007979182},{"$f":"IF(G73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G73,$B$13:$B$8772,\"=\"&B73)","v":36.535044861249766},{"$f":"IF(Controls!$C$42=1,H73*'Input Parameters, System'!$E$18,0)","v":2.1346578298517676},{"$f":"IF(Controls!$C$42=1,I73*'Input Parameters, System'!$E$18,0)","v":0.99266193200881503},{"$f":"IF(Controls!$C$42=1,J73*'Input Parameters, System'!$E$18,0)","v":2.1832308822675568},{"$f":"IF(Controls!$C$42=1,K73*'Input Parameters, System'!$E$18,0)","v":0.97514436850277719},{"$f":"IF(Controls!$C$42=1,L73*'Input Parameters, System'!$E$18,0)","v":2.166613785388471},{"$f":"IF(Controls!$C$42=1,M73*'Input Parameters, System'!$E$18,0)","v":1.01485084578313},null,{"$f":"VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T64","v":1038.4867934584402},691.03402186465121,{"$f":"((LN(W73)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},{"$f":"'Input Parameters, System'!T64+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B73,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G73,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1038.4867934584402},691.03402186465121,{"$f":"((LN(Z73)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},1038.4867934584402,691.03402186465121,{"$f":"((LN(AC73)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},null,1.9249524315281263E-3,null,1094.323624160497,55.836830702056837,5.3767492329974829,55.944417461561365,{"$f":"IF(Controls!$C$40=1,(AL73-AJ73)*100,IF(G73=\"On-Peak\",IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.758675950452812},null,{"$f":"MAX(0,$W73-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W73-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z73-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z73-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC73-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC73-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H73+$N73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H73+$N73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":89.687360439428289},{"$f":"(I73+$O73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM73/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.954569360315034},{"$f":"IF((J73+$P73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J73+$P73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":86.433190942203083},{"$f":"(K73+$Q73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM73/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.458479876258366},{"$f":"IF((L73+$R73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L73+$R73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM73/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":85.885474675081824},{"$f":"(M73+$S73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM73/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.358888190377186},null,{"$f":"AO73/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP73/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ73/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR73/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS73/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT73/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ73*(1/(1-($AM73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL73*(1/(1-($AM73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN73*(1/(1-($AM73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,89.687360439428289,39.954569360315034,86.433190942203083,36.458479876258366,85.885474675081824,38.358888190377186,null,1038.4867934584402,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",14,"shoulder","On-Peak",{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":71.395216933364665},{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":34.72390561222565},{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":73.01977875580053},{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":34.111130807304015},{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":72.464007606019834},{"$f":"IF(G74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G74,$B$13:$B$8772,\"=\"&B74)","v":35.500087031793051},{"$f":"IF(Controls!$C$42=1,H74*'Input Parameters, System'!$E$18,0)","v":1.9831779751430874},{"$f":"IF(Controls!$C$42=1,I74*'Input Parameters, System'!$E$18,0)","v":0.96454199285346987},{"$f":"IF(Controls!$C$42=1,J74*'Input Parameters, System'!$E$18,0)","v":2.0283041805655055},{"$f":"IF(Controls!$C$42=1,K74*'Input Parameters, System'!$E$18,0)","v":0.94752066356782028},{"$f":"IF(Controls!$C$42=1,L74*'Input Parameters, System'!$E$18,0)","v":2.012866268184152},{"$f":"IF(Controls!$C$42=1,M74*'Input Parameters, System'!$E$18,0)","v":0.98610234328195934},null,{"$f":"VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T65","v":1005.387765563089},657.93499396930008,{"$f":"((LN(W74)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},{"$f":"'Input Parameters, System'!T65+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B74,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G74,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1005.387765563089},657.93499396930008,{"$f":"((LN(Z74)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},1005.387765563089,657.93499396930008,{"$f":"((LN(AC74)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},null,1.9882935583801498E-3,null,1058.7490684752127,53.361302912123669,5.3075345393961024,53.467506393831947,{"$f":"IF(Controls!$C$40=1,(AL74-AJ74)*100,IF(G74=\"On-Peak\",IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.620348170827754},null,{"$f":"MAX(0,$W74-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W74-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z74-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z74-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC74-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC74-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H74+$N74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H74+$N74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":82.466492375077465},{"$f":"(I74+$O74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM74/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.499613938504879},{"$f":"IF((J74+$P74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J74+$P74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":79.440649482572809},{"$f":"(K74+$Q74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM74/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.10518797764594},{"$f":"IF((L74+$R74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L74+$R74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM74/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":78.925240008831992},{"$f":"(M74+$S74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM74/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.946247281448855},null,{"$f":"AO74/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP74/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ74/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR74/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS74/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT74/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ74*(1/(1-($AM74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL74*(1/(1-($AM74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN74*(1/(1-($AM74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,82.466492375077465,38.499613938504879,79.440649482572809,35.10518797764594,78.925240008831992,36.946247281448855,null,1005.387765563089,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",15,"shoulder","On-Peak",{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":72.90861132726063},{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":34.358542829115095},{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":74.567609668839026},{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":33.752215602718948},{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":74.000057604614838},{"$f":"IF(G75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G75,$B$13:$B$8772,\"=\"&B75)","v":35.126557315883552},{"$f":"IF(Controls!$C$42=1,H75*'Input Parameters, System'!$E$18,0)","v":2.0252162314660667},{"$f":"IF(Controls!$C$42=1,I75*'Input Parameters, System'!$E$18,0)","v":0.9543931417745789},{"$f":"IF(Controls!$C$42=1,J75*'Input Parameters, System'!$E$18,0)","v":2.0712989960143968},{"$f":"IF(Controls!$C$42=1,K75*'Input Parameters, System'!$E$18,0)","v":0.93755090986090994},{"$f":"IF(Controls!$C$42=1,L75*'Input Parameters, System'!$E$18,0)","v":2.055533839721547},{"$f":"IF(Controls!$C$42=1,M75*'Input Parameters, System'!$E$18,0)","v":0.97572663553189309},null,{"$f":"VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T66","v":997.97723890944781},650.52446731565885,{"$f":"((LN(W75)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},{"$f":"'Input Parameters, System'!T66+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B75,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G75,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":997.97723890944781},650.52446731565885,{"$f":"((LN(Z75)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},997.97723890944781,650.52446731565885,{"$f":"((LN(AC75)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},null,2.0030503342880479E-3,null,1050.7887119925053,52.811473083057649,5.2918514595350938,52.917363138021479,{"$f":"IF(Controls!$C$40=1,(AL75-AJ75)*100,IF(G75=\"On-Peak\",IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.589005496382953},null,{"$f":"MAX(0,$W75-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W75-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z75-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z75-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC75-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC75-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H75+$N75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H75+$N75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":84.394452557547908},{"$f":"(I75+$O75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM75/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.985331719574262},{"$f":"IF((J75+$P75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J75+$P75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":81.307646828085581},{"$f":"(K75+$Q75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM75/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.626840703189004},{"$f":"IF((L75+$R75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L75+$R75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM75/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.783611492370042},{"$f":"(M75+$S75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM75/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.446921947967525},null,{"$f":"AO75/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP75/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ75/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR75/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS75/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT75/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ75*(1/(1-($AM75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL75*(1/(1-($AM75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN75*(1/(1-($AM75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,84.394452557547908,37.985331719574262,81.307646828085581,34.626840703189004,80.783611492370042,36.446921947967525,null,997.97723890944781,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",16,"shoulder","On-Peak",{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":74.815606343756301},{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":34.354210464097974},{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":76.517997386308863},{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":33.747959691202126},{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":75.935600450698772},{"$f":"IF(G76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G76,$B$13:$B$8772,\"=\"&B76)","v":35.122128109766052},{"$f":"IF(Controls!$C$42=1,H76*'Input Parameters, System'!$E$18,0)","v":2.0781877144010035},{"$f":"IF(Controls!$C$42=1,I76*'Input Parameters, System'!$E$18,0)","v":0.95427279966692413},{"$f":"IF(Controls!$C$42=1,J76*'Input Parameters, System'!$E$18,0)","v":2.1254758180819855},{"$f":"IF(Controls!$C$42=1,K76*'Input Parameters, System'!$E$18,0)","v":0.93743269143750774},{"$f":"IF(Controls!$C$42=1,L76*'Input Parameters, System'!$E$18,0)","v":2.1092983089279653},{"$f":"IF(Controls!$C$42=1,M76*'Input Parameters, System'!$E$18,0)","v":0.97560360342418495},null,{"$f":"VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T67","v":1035.5464236334028},688.09365203961386,{"$f":"((LN(W76)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},{"$f":"'Input Parameters, System'!T67+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B76,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G76,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.5464236334028},688.09365203961386,{"$f":"((LN(Z76)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},1035.5464236334028,688.09365203961386,{"$f":"((LN(AC76)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},null,1.9304155775721199E-3,null,1091.1620449071149,55.615621273712115,5.3706545650145365,55.72308622801377,{"$f":"IF(Controls!$C$40=1,(AL76-AJ76)*100,IF(G76=\"On-Peak\",IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.746495430165481},null,{"$f":"MAX(0,$W76-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W76-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z76-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z76-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC76-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC76-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H76+$N76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H76+$N76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":87.035703679216027},{"$f":"(I76+$O76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM76/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.062004844555432},{"$f":"IF((J76+$P76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J76+$P76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":83.865380581003805},{"$f":"(K76+$Q76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM76/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.698156371918728},{"$f":"IF((L76+$R76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L76+$R76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM76/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":83.329528057452492},{"$f":"(M76+$S76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM76/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.521365186117748},null,{"$f":"AO76/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP76/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ76/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR76/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS76/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT76/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ76*(1/(1-($AM76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL76*(1/(1-($AM76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN76*(1/(1-($AM76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,87.035703679216027,38.062004844555432,83.865380581003805,34.698156371918728,83.329528057452492,36.521365186117748,null,1035.5464236334028,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",17,"peak","On-Peak",{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":70.806784002578084},{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":36.3239924252157},{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":72.417956333175681},{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":35.682980794182477},{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":71.866765799023867},{"$f":"IF(G77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G77,$B$13:$B$8772,\"=\"&B77)","v":37.135940491191114},{"$f":"IF(Controls!$C$42=1,H77*'Input Parameters, System'!$E$18,0)","v":1.9668328013582104},{"$f":"IF(Controls!$C$42=1,I77*'Input Parameters, System'!$E$18,0)","v":1.0089883446139871},{"$f":"IF(Controls!$C$42=1,J77*'Input Parameters, System'!$E$18,0)","v":2.0115870806705534},{"$f":"IF(Controls!$C$42=1,K77*'Input Parameters, System'!$E$18,0)","v":0.99118266794432841},{"$f":"IF(Controls!$C$42=1,L77*'Input Parameters, System'!$E$18,0)","v":1.9962764061689622},{"$f":"IF(Controls!$C$42=1,M77*'Input Parameters, System'!$E$18,0)","v":1.0315422017288882},null,{"$f":"VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T68","v":1144.6480512968612},797.19527970307229,{"$f":"((LN(W77)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},{"$f":"'Input Parameters, System'!T68+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B77,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G77,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.6480512968612},{"$f":"Z77-X$5","v":797.19527970307229},{"$f":"((LN(Z77)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},1144.6480512968612,{"$f":"AC77-X$5","v":797.19527970307229},{"$f":"((LN(AC77)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},null,1.7464991752209613E-3,null,1208.6362895516518,63.988238254790517,5.5902107361553837,{"$f":"AJ77*EXP(AG77)","v":64.100091307326622},{"$f":"IF(Controls!$C$40=1,(AL77-AJ77)*100,IF(G77=\"On-Peak\",IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.185305253610522},null,{"$f":"MAX(0,$W77-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0.7315537550419543},{"$f":"MAX(0,$W77-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z77-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0.7315537550419543},{"$f":"MAX(0,$Z77-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC77-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0.7315537550419543},{"$f":"MAX(0,$AC77-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,6.9598834065684381E-6,{"$f":"CG77/SUM(CG$13:CG$8772)","v":0},{"$f":"CH77/SUM(CH$13:CH$8772)","v":6.9598834065684381E-6},{"$f":"CI77/SUM(CI$13:CI$8772)","v":0},{"$f":"CJ77/SUM(CJ$13:CJ$8772)","v":6.9598834065684381E-6},{"$f":"CK77/SUM(CK$13:CK$8772)","v":0},null,{"$f":"IF((H77+$N77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H77+$N77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":82.287636868568086},{"$f":"(I77+$O77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM77/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.994867080760073},{"$f":"IF((J77+$P77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J77+$P77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":79.26744945545633},{"$f":"(K77+$Q77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM77/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.426087856626395},{"$f":"IF((L77+$R77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L77+$R77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM77/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":78.752840196847856},{"$f":"(M77+$S77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM77/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.368930900508616},null,{"$f":"AO77/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":1.6443156018955174},{"$f":"IF(Controls!$C$44=1,AP77/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ77/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":1.6836923494602756},{"$f":"IF(Controls!$C$44=1,AR77/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS77/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":1.7240166987796643},{"$f":"IF(Controls!$C$44=1,AT77/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ77*(1/(1-($AM77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.2893660694561415},{"$f":"BL77*(1/(1-($AM77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.3441899668249788},{"$f":"BN77*(1/(1-($AM77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.4003332017357737},null,{"$f":"BC77+$BK77+$BQ77","v":84.577002938024222},43.284233150216217,{"$f":"BE77+$BM77+$BR77","v":81.611639422281314},39.770277823451373,81.153173398583633,41.769264102244392,null,1144.6480512968612,2.4003332017357737,1.7240166987796643,null,{"$f":"(AO77/SUM(AO$13:AO$8772))^AV$6","v":6.959883406568433E-6},{"$f":"(AP77/SUM(AP$13:AP$8772))^AW$6","v":0},{"$f":"(AQ77/SUM(AQ$13:AQ$8772))^AX$6","v":6.959883406568433E-6},{"$f":"(AR77/SUM(AR$13:AR$8772))^AY$6","v":0},{"$f":"(AS77/SUM(AS$13:AS$8772))^AZ$6","v":6.959883406568433E-6},{"$f":"(AT77/SUM(AT$13:AT$8772))^BA$6","v":0}]
[1,1,3,{"$f":"DATE(2019,B78,C78)","v":"2019-01-03"},18,{"$f":"IF(A78=1,IF(AND(E78>10,E78<17),\"shoulder\",IF(AND(E78>6,E78<11),\"peak\",IF(AND(E78>14,E78<22),\"peak\",\"off-peak\"))),IF(AND(E78>13,E78<21),\"peak\",\"off-peak\"))","v":"peak"},{"$f":"IF(A78=1,IF(AND(E78>6,E78<22),\"On-Peak\", \"Off-Peak\"),IF(AND(E78>8,E78<23),\"On-Peak\",\"Off-Peak\"))","v":"On-Peak"},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":69.387853758106061},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":48.194672572127516},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":70.966739053200712},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":47.344178350266446},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":70.426594083826217},{"$f":"IF(G78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G78,$B$13:$B$8772,\"=\"&B78)","v":49.271965253151549},{"$f":"IF(Controls!$C$42=1,H78*'Input Parameters, System'!$E$18,0)","v":1.9274185194221012},{"$f":"IF(Controls!$C$42=1,I78*'Input Parameters, System'!$E$18,0)","v":1.3387257195882236},{"$f":"IF(Controls!$C$42=1,J78*'Input Parameters, System'!$E$18,0)","v":1.9712759468101495},{"$f":"IF(Controls!$C$42=1,K78*'Input Parameters, System'!$E$18,0)","v":1.3151011480660786},{"$f":"IF(Controls!$C$42=1,L78*'Input Parameters, System'!$E$18,0)","v":1.9562720900721329},{"$f":"IF(Controls!$C$42=1,M78*'Input Parameters, System'!$E$18,0)","v":1.3686501768496075},null,{"$f":"VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T69","v":1139.2639957388542},{"$f":"W78-X$5","v":791.81122414506524},{"$f":"((LN(W78)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},{"$f":"'Input Parameters, System'!T69+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B78,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G78,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1139.2639957388542},791.81122414506524,{"$f":"((LN(Z78)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},{"$f":"Z78","v":1139.2639957388542},791.81122414506524,{"$f":"((LN(AC78)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},null,{"$f":"IF($W$9=1,2*(LN(W78+1)-LN(W78)),IF($Z$9=1,2*(LN(Z78+1)-LN(Z78)),2*(LN(AC78+1)-LN(AC78))))","v":1.7547493479135312E-3},null,{"$f":"IF($W$9=1,W78,IF($Z$9=1,Z78,AC78))+AJ78","v":1202.8312586943609},{"$f":"EXP(LN(W$5)+IF($Y$9=1,2*(Y78),IF($AB$9=1,2*(AB78),2*(AE78))))","v":63.567262955506664},{"$f":"(AJ78/Z78)*100","v":5.5796780371595061},63.678905492413946,{"$f":"IF(Controls!$C$40=1,(AL78-AJ78)*100,IF(G78=\"On-Peak\",IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.164253690728287},null,{"$f":"MAX(0,$W78-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W78-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z78-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z78-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC78-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC78-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,{"$f":"CF78/SUM(CF$13:CF$8772)","v":0},0,0,0,0,0,null,{"$f":"IF((H78+$N78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H78+$N78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":80.415828008431106},{"$f":"(I78+$O78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM78/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":57.257951459066803},{"$f":"IF((J78+$P78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J78+$P78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":77.454827906029408},{"$f":"(K78+$Q78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM78/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":52.552805834164914},{"$f":"IF((L78+$R78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L78+$R78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM78/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":76.94859328348312},{"$f":"(M78+$S78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM78/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":55.159035500116708},null,{"$f":"AO78/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP78/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ78/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR78/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS78/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT78/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ78*(1/(1-($AM78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL78*(1/(1-($AM78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN78*(1/(1-($AM78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,80.415828008431106,57.257951459066803,77.454827906029408,52.552805834164914,{"$f":"BG78+$BO78+$BS78","v":76.94859328348312},55.159035500116708,null,{"$f":"SUMPRODUCT($W$9,W78)+SUMPRODUCT($Z$9,Z78)+SUMPRODUCT($AC$9,AC78)","v":1139.2639957388542},{"$f":"IF($BQ$9=1,BQ78,IF($BR$9=1,BR78,BS78))","v":0},{"$f":"IF($BJ$9=1,BJ78,IF($BL$9=1,BL78,BN78))","v":0},null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",19,"peak","On-Peak",{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":67.020346013168691},{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":57.642116552796274},{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":68.545359874546207},{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":56.624902731276336},{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":68.023644606180213},{"$f":"IF(G79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G79,$B$13:$B$8772,\"=\"&B79)","v":58.930587393388194},{"$f":"IF(Controls!$C$42=1,H79*'Input Parameters, System'!$E$18,0)","v":1.8616551613511727},{"$f":"IF(Controls!$C$42=1,I79*'Input Parameters, System'!$E$18,0)","v":1.601151742347525},{"$f":"IF(Controls!$C$42=1,J79*'Input Parameters, System'!$E$18,0)","v":1.9040161769986852},{"$f":"IF(Controls!$C$42=1,K79*'Input Parameters, System'!$E$18,0)","v":1.5728961233649217},{"$f":"IF(Controls!$C$42=1,L79*'Input Parameters, System'!$E$18,0)","v":1.8895242505929573},{"$f":"IF(Controls!$C$42=1,M79*'Input Parameters, System'!$E$18,0)","v":1.6369421930588228},null,{"$f":"VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T70","v":1125.0190959783697},777.56632438458075,{"$f":"((LN(W79)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},{"$f":"'Input Parameters, System'!T70+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B79,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G79,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1125.0190959783697},777.56632438458075,{"$f":"((LN(Z79)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},1125.0190959783697,777.56632438458075,{"$f":"((LN(AC79)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},null,1.7769579731794494E-3,null,1187.4764012361718,62.457305257802119,5.5516662322506001,62.568387929753712,{"$f":"IF(Controls!$C$40=1,(AL79-AJ79)*100,IF(G79=\"On-Peak\",IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.108267195159272},null,{"$f":"MAX(0,$W79-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W79-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z79-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z79-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC79-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC79-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H79+$N79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H79+$N79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":77.274161058462496},{"$f":"(I79+$O79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM79/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":70.160771045980283},{"$f":"IF((J79+$P79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J79+$P79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":74.41250166433251},{"$f":"(K79+$Q79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM79/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":64.554054088564101},{"$f":"IF((L79+$R79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L79+$R79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM79/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":73.920323133674131},{"$f":"(M79+$S79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM79/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":67.686601991685777},null,{"$f":"AO79/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP79/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ79/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR79/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS79/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT79/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ79*(1/(1-($AM79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL79*(1/(1-($AM79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN79*(1/(1-($AM79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.274161058462496,70.160771045980283,74.41250166433251,64.554054088564101,73.920323133674131,67.686601991685777,null,1125.0190959783697,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",20,"peak","On-Peak",{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":66.117032584302308},{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":48.955724693468468},{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":67.621492008376265},{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":48.09180014005431},{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":67.106808521193074},{"$f":"IF(G80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G80,$B$13:$B$8772,\"=\"&B80)","v":50.05002912779306},{"$f":"IF(Controls!$C$42=1,H80*'Input Parameters, System'!$E$18,0)","v":1.8365634062767286},{"$f":"IF(Controls!$C$42=1,I80*'Input Parameters, System'!$E$18,0)","v":1.3598658164995894},{"$f":"IF(Controls!$C$42=1,J80*'Input Parameters, System'!$E$18,0)","v":1.8783534718087742},{"$f":"IF(Controls!$C$42=1,K80*'Input Parameters, System'!$E$18,0)","v":1.3358681844437139},{"$f":"IF(Controls!$C$42=1,L80*'Input Parameters, System'!$E$18,0)","v":1.8640568704425482},{"$f":"IF(Controls!$C$42=1,M80*'Input Parameters, System'!$E$18,0)","v":1.3902628171036977},null,{"$f":"VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T71","v":1119.7840456479826},772.33127405419361,{"$f":"((LN(W80)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},{"$f":"'Input Parameters, System'!T71+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B80,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G80,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1119.7840456479826},772.33127405419361,{"$f":"((LN(Z80)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},1119.7840456479826,772.33127405419361,{"$f":"((LN(AC80)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},null,1.7852616401778931E-3,null,1181.8348444008632,62.050798752880617,5.541318345625637,62.161674605391433,{"$f":"IF(Controls!$C$40=1,(AL80-AJ80)*100,IF(G80=\"On-Peak\",IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.087585251081578},null,{"$f":"MAX(0,$W80-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W80-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z80-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z80-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC80-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC80-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H80+$N80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H80+$N80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":76.07717113593624},{"$f":"(I80+$O80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM80/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":58.243489631380768},{"$f":"IF((J80+$P80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J80+$P80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":73.253361020100698},{"$f":"(K80+$Q80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM80/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":53.469480533865649},{"$f":"IF((L80+$R80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L80+$R80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM80/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":72.766537926733378},{"$f":"(M80+$S80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM80/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":56.115911235724504},null,{"$f":"AO80/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP80/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ80/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR80/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS80/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT80/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ80*(1/(1-($AM80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL80*(1/(1-($AM80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN80*(1/(1-($AM80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,76.07717113593624,58.243489631380768,73.253361020100698,53.469480533865649,72.766537926733378,56.115911235724504,null,1119.7840456479826,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",21,"peak","On-Peak",{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":67.0360900380727},{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":42.166908711639699},{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":68.561462146723457},{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":41.422786793198995},{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":68.039624320079767},{"$f":"IF(G81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G81,$B$13:$B$8772,\"=\"&B81)","v":43.109463141664591},{"$f":"IF(Controls!$C$42=1,H81*'Input Parameters, System'!$E$18,0)","v":1.8620924904156517},{"$f":"IF(Controls!$C$42=1,I81*'Input Parameters, System'!$E$18,0)","v":1.1712897338044692},{"$f":"IF(Controls!$C$42=1,J81*'Input Parameters, System'!$E$18,0)","v":1.9044634572634329},{"$f":"IF(Controls!$C$42=1,K81*'Input Parameters, System'!$E$18,0)","v":1.1506199149726255},{"$f":"IF(Controls!$C$42=1,L81*'Input Parameters, System'!$E$18,0)","v":1.8899681264997181},{"$f":"IF(Controls!$C$42=1,M81*'Input Parameters, System'!$E$18,0)","v":1.1974715043248045},null,{"$f":"VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T72","v":1099.0921863724673},751.63941477867832,{"$f":"((LN(W81)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},{"$f":"'Input Parameters, System'!T72+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B81,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G81,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1099.0921863724673},751.63941477867832,{"$f":"((LN(Z81)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},1099.0921863724673,751.63941477867832,{"$f":"((LN(AC81)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},null,1.8188562656504814E-3,null,1159.5436971764484,60.451510803981122,5.5001310675767954,60.561563467823539,{"$f":"IF(Controls!$C$40=1,(AL81-AJ81)*100,IF(G81=\"On-Peak\",IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.005266384241708},null,{"$f":"MAX(0,$W81-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W81-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z81-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z81-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC81-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC81-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H81+$N81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H81+$N81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":77.193585088820726},{"$f":"(I81+$O81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM81/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":48.890513651153029},{"$f":"IF((J81+$P81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J81+$P81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":74.334473537610194},{"$f":"(K81+$Q81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM81/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":44.770034191921056},{"$f":"IF((L81+$R81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L81+$R81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM81/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":73.842655510866237},{"$f":"(M81+$S81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM81/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":47.034948141023122},null,{"$f":"AO81/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP81/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ81/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR81/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS81/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT81/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ81*(1/(1-($AM81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL81*(1/(1-($AM81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN81*(1/(1-($AM81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.193585088820726,48.890513651153029,74.334473537610194,44.770034191921056,73.842655510866237,47.034948141023122,null,1099.0921863724673,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",22,"off-peak","Off-Peak",{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":62.67543581592718},{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":34.571496397338763},{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":62.173667406920487},{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":33.119816144262337},{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":59.710440671796711},{"$f":"IF(G82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G82,$B$13:$B$8772,\"=\"&B82)","v":33.012284273664079},{"$f":"IF(Controls!$C$42=1,H82*'Input Parameters, System'!$E$18,0)","v":1.7409645804235143},{"$f":"IF(Controls!$C$42=1,I82*'Input Parameters, System'!$E$18,0)","v":0.96030845157220135},{"$f":"IF(Controls!$C$42=1,J82*'Input Parameters, System'!$E$18,0)","v":1.7270267271595707},{"$f":"IF(Controls!$C$42=1,K82*'Input Parameters, System'!$E$18,0)","v":0.91998445749374214},{"$f":"IF(Controls!$C$42=1,L82*'Input Parameters, System'!$E$18,0)","v":1.6586045384093016},{"$f":"IF(Controls!$C$42=1,M82*'Input Parameters, System'!$E$18,0)","v":0.91699749496941163},null,{"$f":"VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T73","v":1050.9138294419588},703.46105784816984,{"$f":"((LN(W82)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},{"$f":"'Input Parameters, System'!T73+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B82,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G82,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1050.9138294419588},703.46105784816984,{"$f":"((LN(Z82)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},1050.9138294419588,703.46105784816984,{"$f":"((LN(AC82)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},null,1.9022007270201868E-3,null,1107.6883323808561,56.774502938897292,5.4023937404120828,56.882602220334498,{"$f":"IF(Controls!$C$40=1,(AL82-AJ82)*100,IF(G82=\"On-Peak\",IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.809928143720526},null,{"$f":"MAX(0,$W82-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W82-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z82-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z82-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC82-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC82-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H82+$N82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H82+$N82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":71.339903586992222},{"$f":"(I82+$O82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM82/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.392065019637016},{"$f":"IF((J82+$P82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J82+$P82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":66.295456553689775},{"$f":"(K82+$Q82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM82/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.916998171166028},{"$f":"IF((L82+$R82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L82+$R82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM82/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":63.386630636933575},{"$f":"(M82+$S82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM82/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.817553291201506},null,{"$f":"AO82/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP82/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ82/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR82/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS82/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT82/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ82*(1/(1-($AM82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL82*(1/(1-($AM82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN82*(1/(1-($AM82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,71.339903586992222,38.392065019637016,66.295456553689775,33.916998171166028,63.386630636933575,33.817553291201506,null,1050.9138294419588,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",23,"off-peak","Off-Peak",{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":87.156604487387938},{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":32.675517653129909},{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":86.458844189453984},{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":31.303450815440161},{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":83.033475454141779},{"$f":"IF(G83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G83,$B$13:$B$8772,\"=\"&B83)","v":31.201816234870549},{"$f":"IF(Controls!$C$42=1,H83*'Input Parameters, System'!$E$18,0)","v":2.4209893299850656},{"$f":"IF(Controls!$C$42=1,I83*'Input Parameters, System'!$E$18,0)","v":0.90764297272977645},{"$f":"IF(Controls!$C$42=1,J83*'Input Parameters, System'!$E$18,0)","v":2.4016073193374416},{"$f":"IF(Controls!$C$42=1,K83*'Input Parameters, System'!$E$18,0)","v":0.86953043732743751},{"$f":"IF(Controls!$C$42=1,L83*'Input Parameters, System'!$E$18,0)","v":2.3064592670672859},{"$f":"IF(Controls!$C$42=1,M83*'Input Parameters, System'!$E$18,0)","v":0.86670728655689389},null,{"$f":"VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T74","v":969.53710779768585},622.0843362038969,{"$f":"((LN(W83)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},{"$f":"'Input Parameters, System'!T74+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B83,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G83,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":969.53710779768585},622.0843362038969,{"$f":"((LN(Z83)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},969.53710779768585,622.0843362038969,{"$f":"((LN(AC83)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},null,2.0617769784738726E-3,null,1020.2536458665068,50.716538068820874,5.2310053592506689,50.821212129643364,{"$f":"IF(Controls!$C$40=1,(AL83-AJ83)*100,IF(G83=\"On-Peak\",IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.467406082248942},null,{"$f":"MAX(0,$W83-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W83-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z83-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z83-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC83-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC83-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H83+$N83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H83+$N83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":102.69740156379883},{"$f":"(I83+$O83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM83/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":35.632271218962686},{"$f":"IF((J83+$P83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J83+$P83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":95.748133306657252},{"$f":"(K83+$Q83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM83/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.41365367463327},{"$f":"IF((L83+$R83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L83+$R83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM83/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":91.757690341349743},{"$f":"(M83+$S83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM83/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.314815947020996},null,{"$f":"AO83/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP83/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ83/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR83/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS83/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT83/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ83*(1/(1-($AM83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL83*(1/(1-($AM83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN83*(1/(1-($AM83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,102.69740156379883,35.632271218962686,95.748133306657252,31.41365367463327,91.757690341349743,31.314815947020996,null,969.53710779768585,0,0,null,0,0,0,0,0,0]
[1,1,3,"2019-01-03",24,"off-peak","Off-Peak",{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":77.862704797566138},{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":27.905455108134824},{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":77.239349810103818},{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":26.733686386642386},{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":74.179243508016057},{"$f":"IF(G84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G84,$B$13:$B$8772,\"=\"&B84)","v":26.646888703568866},{"$f":"IF(Controls!$C$42=1,H84*'Input Parameters, System'!$E$18,0)","v":2.1628283780371724},{"$f":"IF(Controls!$C$42=1,I84*'Input Parameters, System'!$E$18,0)","v":0.7751427383216587},{"$f":"IF(Controls!$C$42=1,J84*'Input Parameters, System'!$E$18,0)","v":2.1455131581256666},{"$f":"IF(Controls!$C$42=1,K84*'Input Parameters, System'!$E$18,0)","v":0.74259397637036062},{"$f":"IF(Controls!$C$42=1,L84*'Input Parameters, System'!$E$18,0)","v":2.060511169469184},{"$f":"IF(Controls!$C$42=1,M84*'Input Parameters, System'!$E$18,0)","v":0.74018295696656056},null,{"$f":"VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T75","v":897.32917449297133},549.87640289918238,{"$f":"((LN(W84)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},{"$f":"'Input Parameters, System'!T75+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B84,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G84,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":897.32917449297133},549.87640289918238,{"$f":"((LN(Z84)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},897.32917449297133,549.87640289918238,{"$f":"((LN(AC84)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},null,2.2275954753716576E-3,null,942.83760877656255,45.508434283591185,5.0715429272992667,45.609921660336624,{"$f":"IF(Controls!$C$40=1,(AL84-AJ84)*100,IF(G84=\"On-Peak\",IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.148737674543895},null,{"$f":"MAX(0,$W84-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W84-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z84-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z84-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC84-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC84-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H84+$N84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H84+$N84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":90.317576845846432},{"$f":"(I84+$O84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM84/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.008707887916021},{"$f":"IF((J84+$P84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J84+$P84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":84.12032499280717},{"$f":"(K84+$Q84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM84/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.405574082541893},{"$f":"IF((L84+$R84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L84+$R84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM84/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.556900454891988},{"$f":"(M84+$S84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM84/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.308193533380987},null,{"$f":"AO84/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP84/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ84/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR84/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS84/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT84/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ84*(1/(1-($AM84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL84*(1/(1-($AM84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN84*(1/(1-($AM84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,90.317576845846432,29.008707887916021,84.12032499280717,25.405574082541893,80.556900454891988,25.308193533380987,null,897.32917449297133,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",1,"off-peak","Off-Peak",{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":67.985762389723064},{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":26.576436858568531},{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":67.441480449194003},{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":25.46047450214342},{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":64.76955092296032},{"$f":"IF(G85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G85,$B$13:$B$8772,\"=\"&B85)","v":25.377810623889705},{"$f":"IF(Controls!$C$42=1,H85*'Input Parameters, System'!$E$18,0)","v":1.8884719787384219},{"$f":"IF(Controls!$C$42=1,I85*'Input Parameters, System'!$E$18,0)","v":0.73822598347009705},{"$f":"IF(Controls!$C$42=1,J85*'Input Parameters, System'!$E$18,0)","v":1.8733532074384787},{"$f":"IF(Controls!$C$42=1,K85*'Input Parameters, System'!$E$18,0)","v":0.70722738074273694},{"$f":"IF(Controls!$C$42=1,L85*'Input Parameters, System'!$E$18,0)","v":1.7991337846932998},{"$f":"IF(Controls!$C$42=1,M85*'Input Parameters, System'!$E$18,0)","v":0.7049311879481176},null,{"$f":"VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T76","v":853.77991330052828},506.32714170673933,{"$f":"((LN(W85)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},{"$f":"'Input Parameters, System'!T76+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B85,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G85,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":853.77991330052828},506.32714170673933,{"$f":"((LN(Z85)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},853.77991330052828,506.32714170673933,{"$f":"((LN(AC85)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},null,2.3411532885599939E-3,null,896.22659033593789,42.446677035409564,4.9716181388386032,42.546167628862172,{"$f":"IF(Controls!$C$40=1,(AL85-AJ85)*100,IF(G85=\"On-Peak\",IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9490593452607357},null,{"$f":"MAX(0,$W85-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W85-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z85-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z85-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC85-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC85-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H85+$N85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H85+$N85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":77.391749158932683},{"$f":"(I85+$O85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM85/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.127315454980053},{"$f":"IF((J85+$P85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J85+$P85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":71.979680834628198},{"$f":"(K85+$Q85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM85/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.699006950005458},{"$f":"IF((L85+$R85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L85+$R85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM85/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":68.862108054501249},{"$f":"(M85+$S85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM85/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.602040305622822},null,{"$f":"AO85/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP85/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ85/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR85/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS85/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT85/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ85*(1/(1-($AM85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL85*(1/(1-($AM85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN85*(1/(1-($AM85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.391749158932683,27.127315454980053,71.979680834628198,23.699006950005458,68.862108054501249,23.602040305622822,null,853.77991330052828,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",2,"off-peak","Off-Peak",{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":65.820885024797548},{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":25.840566655360394},{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":65.293934708005139},{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":24.755503980874039},{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":62.707087698296924},{"$f":"IF(G86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G86,$B$13:$B$8772,\"=\"&B86)","v":24.675128967949121},{"$f":"IF(Controls!$C$42=1,H86*'Input Parameters, System'!$E$18,0)","v":1.8283371784896434},{"$f":"IF(Controls!$C$42=1,I86*'Input Parameters, System'!$E$18,0)","v":0.71778537635031603},{"$f":"IF(Controls!$C$42=1,J86*'Input Parameters, System'!$E$18,0)","v":1.8136998357215315},{"$f":"IF(Controls!$C$42=1,K86*'Input Parameters, System'!$E$18,0)","v":0.68764508838537286},{"$f":"IF(Controls!$C$42=1,L86*'Input Parameters, System'!$E$18,0)","v":1.7418437894053442},{"$f":"IF(Controls!$C$42=1,M86*'Input Parameters, System'!$E$18,0)","v":0.68541247446204367},null,{"$f":"VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T77","v":861.08116945391475},513.6283978601258,{"$f":"((LN(W86)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},{"$f":"'Input Parameters, System'!T77+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B86,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G86,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":861.08116945391475},513.6283978601258,{"$f":"((LN(Z86)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},861.08116945391475,513.6283978601258,{"$f":"((LN(AC86)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},null,2.321313760592858E-3,null,904.03690098382106,42.955731529906345,4.988580990239079,43.055561083633833,{"$f":"IF(Controls!$C$40=1,(AL86-AJ86)*100,IF(G86=\"On-Peak\",IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9829553727488474},null,{"$f":"MAX(0,$W86-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W86-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z86-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z86-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC86-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC86-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H86+$N86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H86+$N86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":74.639259041755949},{"$f":"(I86+$O86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM86/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.145200721165498},{"$f":"IF((J86+$P86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J86+$P86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":69.39439160820757},{"$f":"(K86+$Q86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM86/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.808153614057805},{"$f":"IF((L86+$R86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L86+$R86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM86/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":66.371760721688034},{"$f":"(M86+$S86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM86/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.711403034103839},null,{"$f":"AO86/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP86/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ86/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR86/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS86/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT86/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ86*(1/(1-($AM86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL86*(1/(1-($AM86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN86*(1/(1-($AM86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,74.639259041755949,26.145200721165498,69.39439160820757,22.808153614057805,66.371760721688034,22.711403034103839,null,861.08116945391475,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",3,"off-peak","Off-Peak",{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":62.930517005061489},{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":24.735451972962412},{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":62.426706461352843},{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":23.696793803024647},{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":59.953454701328589},{"$f":"IF(G87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G87,$B$13:$B$8772,\"=\"&B87)","v":23.619856160807036},{"$f":"IF(Controls!$C$42=1,H87*'Input Parameters, System'!$E$18,0)","v":1.7480500886395145},{"$f":"IF(Controls!$C$42=1,I87*'Input Parameters, System'!$E$18,0)","v":0.68708809448359864},{"$f":"IF(Controls!$C$42=1,J87*'Input Parameters, System'!$E$18,0)","v":1.7340555100550643},{"$f":"IF(Controls!$C$42=1,K87*'Input Parameters, System'!$E$18,0)","v":0.6582368059127478},{"$f":"IF(Controls!$C$42=1,L87*'Input Parameters, System'!$E$18,0)","v":1.6653548515495811},{"$f":"IF(Controls!$C$42=1,M87*'Input Parameters, System'!$E$18,0)","v":0.65609967342601816},null,{"$f":"VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T78","v":888.76634074573462},541.31356915194567,{"$f":"((LN(W87)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},{"$f":"'Input Parameters, System'!T78+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B87,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G87,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":888.76634074573462},541.31356915194567,{"$f":"((LN(Z87)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},888.76634074573462,541.31356915194567,{"$f":"((LN(AC87)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},null,2.2490452175230047E-3,null,933.66796267693508,44.901621931200467,5.0521289874147346,45.002721355236794,{"$f":"IF(Controls!$C$40=1,(AL87-AJ87)*100,IF(G87=\"On-Peak\",IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.109942403632743},null,{"$f":"MAX(0,$W87-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W87-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z87-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z87-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC87-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC87-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H87+$N87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H87+$N87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":71.034782696442377},{"$f":"(I87+$O87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM87/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.697233804586443},{"$f":"IF((J87+$P87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J87+$P87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":66.008870329030245},{"$f":"(K87+$Q87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM87/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.494736643958795},{"$f":"IF((L87+$R87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L87+$R87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM87/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":63.110568975086139},{"$f":"(M87+$S87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM87/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.39830461552819},null,{"$f":"AO87/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP87/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ87/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR87/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS87/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT87/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ87*(1/(1-($AM87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL87*(1/(1-($AM87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN87*(1/(1-($AM87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,71.034782696442377,24.697233804586443,66.008870329030245,21.494736643958795,63.110568975086139,21.39830461552819,null,888.76634074573462,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",4,"off-peak","Off-Peak",{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":65.338334357067055},{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":24.741998860891311},{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":64.815247255227362},{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":23.703065782751242},{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":62.247365118923398},{"$f":"IF(G88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G88,$B$13:$B$8772,\"=\"&B88)","v":23.626107776963089},{"$f":"IF(Controls!$C$42=1,H88*'Input Parameters, System'!$E$18,0)","v":1.8149331453171287},{"$f":"IF(Controls!$C$42=1,I88*'Input Parameters, System'!$E$18,0)","v":0.6872699504188281},{"$f":"IF(Controls!$C$42=1,J88*'Input Parameters, System'!$E$18,0)","v":1.800403112858258},{"$f":"IF(Controls!$C$42=1,K88*'Input Parameters, System'!$E$18,0)","v":0.65841102559564246},{"$f":"IF(Controls!$C$42=1,L88*'Input Parameters, System'!$E$18,0)","v":1.7290738626056192},{"$f":"IF(Controls!$C$42=1,M88*'Input Parameters, System'!$E$18,0)","v":0.65627332746059164},null,{"$f":"VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T79","v":911.08732384323002},563.63455224944107,{"$f":"((LN(W88)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},{"$f":"'Input Parameters, System'!T79+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B88,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G88,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":911.08732384323002},563.63455224944107,{"$f":"((LN(Z88)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},911.08732384323002,563.63455224944107,{"$f":"((LN(AC88)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},null,2.193975440698992E-3,null,957.57559510734472,46.48827126411468,5.1025044523738616,46.590377357722019,{"$f":"IF(Controls!$C$40=1,(AL88-AJ88)*100,IF(G88=\"On-Peak\",IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.210609360733969},null,{"$f":"MAX(0,$W88-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W88-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z88-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z88-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC88-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC88-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H88+$N88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H88+$N88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":74.231535436687125},{"$f":"(I88+$O88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM88/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.743689470561595},{"$f":"IF((J88+$P88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J88+$P88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":69.011435303673039},{"$f":"(K88+$Q88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM88/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.536875493507363},{"$f":"IF((L88+$R88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L88+$R88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM88/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":66.002868064790988},{"$f":"(M88+$S88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM88/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.440433244868693},null,{"$f":"AO88/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP88/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ88/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR88/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS88/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT88/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ88*(1/(1-($AM88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL88*(1/(1-($AM88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN88*(1/(1-($AM88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,74.231535436687125,24.743689470561595,69.011435303673039,21.536875493507363,66.002868064790988,21.440433244868693,null,911.08732384323002,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",5,"off-peak","Off-Peak",{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":62.014543644079218},{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":25.978051301867254},{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":61.518066220436658},{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":24.887215555132556},{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":59.080813413464107},{"$f":"IF(G89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G89,$B$13:$B$8772,\"=\"&B89)","v":24.806412907226278},{"$f":"IF(Controls!$C$42=1,H89*'Input Parameters, System'!$E$18,0)","v":1.7226066727729692},{"$f":"IF(Controls!$C$42=1,I89*'Input Parameters, System'!$E$18,0)","v":0.72160435099013276},{"$f":"IF(Controls!$C$42=1,J89*'Input Parameters, System'!$E$18,0)","v":1.7088157896576104},{"$f":"IF(Controls!$C$42=1,K89*'Input Parameters, System'!$E$18,0)","v":0.69130370172616162},{"$f":"IF(Controls!$C$42=1,L89*'Input Parameters, System'!$E$18,0)","v":1.6411150907276681},{"$f":"IF(Controls!$C$42=1,M89*'Input Parameters, System'!$E$18,0)","v":0.68905920918808961},null,{"$f":"VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T80","v":962.62326523611159},615.17049364232264,{"$f":"((LN(W89)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},{"$f":"'Input Parameters, System'!T80+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B89,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G89,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":962.62326523611159},615.17049364232264,{"$f":"((LN(Z89)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},962.62326523611159,615.17049364232264,{"$f":"((LN(AC89)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},null,2.0765775803202047E-3,null,1012.8341976068012,50.210932370689669,5.2160522380865135,50.315307601262475,{"$f":"IF(Controls!$C$40=1,(AL89-AJ89)*100,IF(G89=\"On-Peak\",IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.437523057280629},null,{"$f":"MAX(0,$W89-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W89-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z89-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z89-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC89-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC89-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H89+$N89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H89+$N89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":70.146841353349359},{"$f":"(I89+$O89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM89/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.509616446144708},{"$f":"IF((J89+$P89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J89+$P89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":65.174867266252164},{"$f":"(K89+$Q89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM89/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.138706606587103},{"$f":"IF((L89+$R89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L89+$R89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM89/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":62.307193754348049},{"$f":"(M89+$S89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM89/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.041875855475219},null,{"$f":"AO89/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP89/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ89/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR89/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS89/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT89/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ89*(1/(1-($AM89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL89*(1/(1-($AM89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN89*(1/(1-($AM89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,70.146841353349359,26.509616446144708,65.174867266252164,23.138706606587103,62.307193754348049,23.041875855475219,null,962.62326523611159,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",6,"off-peak","Off-Peak",{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":51.198438676241686},{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":27.14732548596843},{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":50.788553068207733},{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":26.007391134302576},{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":48.77638735604102},{"$f":"IF(G90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G90,$B$13:$B$8772,\"=\"&B90)","v":25.922951552697697},{"$f":"IF(Controls!$C$42=1,H90*'Input Parameters, System'!$E$18,0)","v":1.4221627204971281},{"$f":"IF(Controls!$C$42=1,I90*'Input Parameters, System'!$E$18,0)","v":0.75408382102209781},{"$f":"IF(Controls!$C$42=1,J90*'Input Parameters, System'!$E$18,0)","v":1.4107771383097423},{"$f":"IF(Controls!$C$42=1,K90*'Input Parameters, System'!$E$18,0)","v":0.72241933709115447},{"$f":"IF(Controls!$C$42=1,L90*'Input Parameters, System'!$E$18,0)","v":1.3548842802989378},{"$f":"IF(Controls!$C$42=1,M90*'Input Parameters, System'!$E$18,0)","v":0.72007381976293638},null,{"$f":"VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T81","v":1019.1459149133475},671.69314331955854,{"$f":"((LN(W90)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},{"$f":"'Input Parameters, System'!T81+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B90,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G90,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1019.1459149133475},671.69314331955854,{"$f":"((LN(Z90)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},1019.1459149133475,671.69314331955854,{"$f":"((LN(AC90)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},null,1.9614653783772695E-3,null,1073.5323140826729,54.386399169325436,5.3364683480038897,54.493180898447505,{"$f":"IF(Controls!$C$40=1,(AL90-AJ90)*100,IF(G90=\"On-Peak\",IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.678172912206918},null,{"$f":"MAX(0,$W90-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W90-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z90-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z90-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC90-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC90-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H90+$N90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H90+$N90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":56.338163682722943},{"$f":"(I90+$O90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM90/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.1991642575877},{"$f":"IF((J90+$P90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J90+$P90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":52.205002128424702},{"$f":"(K90+$Q90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM90/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.671255963851149},{"$f":"IF((L90+$R90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L90+$R90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM90/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":49.813632599623631},{"$f":"(M90+$S90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM90/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.574053513618971},null,{"$f":"AO90/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP90/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ90/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR90/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS90/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT90/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ90*(1/(1-($AM90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL90*(1/(1-($AM90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN90*(1/(1-($AM90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,56.338163682722943,28.1991642575877,52.205002128424702,24.671255963851149,49.813632599623631,24.574053513618971,null,1019.1459149133475,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",7,"peak","On-Peak",{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":58.626812736229489},{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":34.290669110513527},{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":59.9608360200479},{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":33.685539655622108},{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":59.50445963347844},{"$f":"IF(G91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G91,$B$13:$B$8772,\"=\"&B91)","v":35.057166420042655},{"$f":"IF(Controls!$C$42=1,H91*'Input Parameters, System'!$E$18,0)","v":1.6285041038511654},{"$f":"IF(Controls!$C$42=1,I91*'Input Parameters, System'!$E$18,0)","v":0.95250778208798648},{"$f":"IF(Controls!$C$42=1,J91*'Input Parameters, System'!$E$18,0)","v":1.6655598858549647},{"$f":"IF(Controls!$C$42=1,K91*'Input Parameters, System'!$E$18,0)","v":0.93569882122761017},{"$f":"IF(Controls!$C$42=1,L91*'Input Parameters, System'!$E$18,0)","v":1.6528829078010332},{"$f":"IF(Controls!$C$42=1,M91*'Input Parameters, System'!$E$18,0)","v":0.97379913251112982},null,{"$f":"VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T82","v":1158.3863332834374},810.9335616896484,{"$f":"((LN(W91)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},{"$f":"'Input Parameters, System'!T82+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B91,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G91,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1158.3863332834374},810.9335616896484,{"$f":"((LN(Z91)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},1158.3863332834374,810.9335616896484,{"$f":"((LN(AC91)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},null,1.7257949003788298E-3,null,1223.4523447998172,65.066011516379902,5.616952621665587,65.178399058271907,{"$f":"IF(Controls!$C$40=1,(AL91-AJ91)*100,IF(G91=\"On-Peak\",IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.238754189200506},null,{"$f":"MAX(0,$W91-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":15.26899805444517},{"$f":"MAX(0,$W91-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z91-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":15.26899805444517},{"$f":"MAX(0,$Z91-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC91-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":15.26899805444517},{"$f":"MAX(0,$AC91-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.452667633261812E-4,0,1.452667633261812E-4,0,1.452667633261812E-4,0,null,{"$f":"IF((H91+$N91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H91+$N91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":66.450293997925712},{"$f":"(I91+$O91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM91/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.234804508593129},{"$f":"IF((J91+$P91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J91+$P91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":63.930889412200287},{"$f":"(K91+$Q91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM91/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.858881836025532},{"$f":"IF((L91+$R91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L91+$R91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM91/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":63.487137806613248},{"$f":"(M91+$S91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM91/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.689139312259037},null,{"$f":"AO91/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":34.320173402427024},{"$f":"IF(Controls!$C$44=1,AP91/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ91/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":35.14204531247168},{"$f":"IF(Controls!$C$44=1,AR91/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS91/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":35.983695576804209},{"$f":"IF(Controls!$C$44=1,AT91/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ91*(1/(1-($AM91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":47.812447551983155},{"$f":"BL91*(1/(1-($AM91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":48.957421591965115},{"$f":"BN91*(1/(1-($AM91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":50.129949441654418},null,114.26274154990887,86.047252060576284,112.8883110041654,83.816303427990647,113.61708724826767,86.819088753913462,null,1158.3863332834374,50.129949441654418,35.983695576804209,null,1.4526676332618109E-4,0,1.4526676332618109E-4,0,1.4526676332618109E-4,0]
[1,1,4,"2019-01-04",8,"peak","On-Peak",{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":54.776080085118451},{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":42.77488393570902},{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":56.022481907414566},{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":42.020033042725913},{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":55.596081283997464},{"$f":"IF(G92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G92,$B$13:$B$8772,\"=\"&B92)","v":43.731028400154287},{"$f":"IF(Controls!$C$42=1,H92*'Input Parameters, System'!$E$18,0)","v":1.521540521277065},{"$f":"IF(Controls!$C$42=1,I92*'Input Parameters, System'!$E$18,0)","v":1.1881777429120304},{"$f":"IF(Controls!$C$42=1,J92*'Input Parameters, System'!$E$18,0)","v":1.5561624014019324},{"$f":"IF(Controls!$C$42=1,K92*'Input Parameters, System'!$E$18,0)","v":1.1672099003900531},{"$f":"IF(Controls!$C$42=1,L92*'Input Parameters, System'!$E$18,0)","v":1.5443180739907933},{"$f":"IF(Controls!$C$42=1,M92*'Input Parameters, System'!$E$18,0)","v":1.2147370101065347},null,{"$f":"VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T83","v":1349.431076055253},1001.9783044614641,{"$f":"((LN(W92)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},{"$f":"'Input Parameters, System'!T83+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B92,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G92,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1349.431076055253},1001.9783044614641,{"$f":"((LN(Z92)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},1349.431076055253,1001.9783044614641,{"$f":"((LN(AC92)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},null,1.4815571897965896E-3,null,1430.0005226960159,80.569446640762791,5.9706233293729065,80.688903352835922,{"$f":"IF(Controls!$C$40=1,(AL92-AJ92)*100,IF(G92=\"On-Peak\",IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.945671207313069},null,{"$f":"MAX(0,$W92-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":228.6173474959337},{"$f":"MAX(0,$W92-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":178.16720302792643},{"$f":"MAX(0,$Z92-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":228.6173474959337},{"$f":"MAX(0,$Z92-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":178.16720302792643},{"$f":"MAX(0,$AC92-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":228.6173474959337},{"$f":"MAX(0,$AC92-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":178.16720302792643},null,2.1750282495636808E-3,2.6676288629996856E-3,2.1750282495636808E-3,2.6676288629996856E-3,2.1750282495636808E-3,2.6676288629996856E-3,null,{"$f":"IF((H92+$N92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H92+$N92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":61.99950251914705},{"$f":"(I92+$O92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM92/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":50.347767924556408},{"$f":"IF((J92+$P92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J92+$P92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":59.620833659045218},{"$f":"(K92+$Q92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM92/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.125464312220956},{"$f":"IF((L92+$R92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L92+$R92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM92/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.196995282643769},{"$f":"(M92+$S92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM92/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":48.449821043973728},null,{"$f":"AO92/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":513.86390782721639},{"$f":"IF(Controls!$C$44=1,AP92/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":89.104079131585678},{"$f":"AQ92/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":526.16950740787297},{"$f":"IF(Controls!$C$44=1,AR92/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":90.809491037552903},{"$f":"AS92/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":538.77124134384246},{"$f":"IF(Controls!$C$44=1,AT92/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":92.553085526570328},null,{"$f":"BJ92*(1/(1-($AM92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":721.62620570918102},{"$f":"BL92*(1/(1-($AM92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":738.90712970307163},{"$f":"BN92*(1/(1-($AM92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":756.60391927527871},null,872.72978735991376,861.07805276532304,889.3374543996697,875.8420850528455,908.35400008449278,897.60682584582275,null,1349.431076055253,756.60391927527871,538.77124134384246,null,2.175028249563679E-3,2.66762886299968E-3,2.175028249563679E-3,2.66762886299968E-3,2.175028249563679E-3,2.66762886299968E-3]
[1,1,4,"2019-01-04",9,"peak","On-Peak",{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":52.98519725228968},{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":40.179797290453479},{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":54.190848447251973},{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":39.470742044151365},{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":53.778388827922761},{"$f":"IF(G93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G93,$B$13:$B$8772,\"=\"&B93)","v":41.077933935769501},{"$f":"IF(Controls!$C$42=1,H93*'Input Parameters, System'!$E$18,0)","v":1.4717943401926552},{"$f":"IF(Controls!$C$42=1,I93*'Input Parameters, System'!$E$18,0)","v":1.1160928204267866},{"$f":"IF(Controls!$C$42=1,J93*'Input Parameters, System'!$E$18,0)","v":1.5052842712868597},{"$f":"IF(Controls!$C$42=1,K93*'Input Parameters, System'!$E$18,0)","v":1.0963970647721963},{"$f":"IF(Controls!$C$42=1,L93*'Input Parameters, System'!$E$18,0)","v":1.493827189596737},{"$f":"IF(Controls!$C$42=1,M93*'Input Parameters, System'!$E$18,0)","v":1.1410407775892677},null,{"$f":"VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T84","v":1367.9772600530384},1020.5244884592495,{"$f":"((LN(W93)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},{"$f":"'Input Parameters, System'!T84+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B93,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G93,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1367.9772600530384},1020.5244884592495,{"$f":"((LN(Z93)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},1367.9772600530384,1020.5244884592495,{"$f":"((LN(AC93)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},null,1.4614784968500771E-3,null,1450.1012081898432,82.123948136804842,6.0033123747700881,82.244058268892061,{"$f":"IF(Controls!$C$40=1,(AL93-AJ93)*100,IF(G93=\"On-Peak\",IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.011013208721977},null,{"$f":"MAX(0,$W93-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":249.67900077335622},{"$f":"MAX(0,$W93-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":199.13104833906073},{"$f":"MAX(0,$Z93-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":249.67900077335622},{"$f":"MAX(0,$Z93-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":199.13104833906073},{"$f":"MAX(0,$AC93-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":249.67900077335622},{"$f":"MAX(0,$AC93-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":199.13104833906073},null,2.3754053922550255E-3,2.9815124391069942E-3,2.3754053922550255E-3,2.9815124391069942E-3,2.3754053922550255E-3,2.9815124391069942E-3,null,{"$f":"IF((H93+$N93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H93+$N93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":59.695676661652847},{"$f":"(I93+$O93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM93/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.799561268552054},{"$f":"IF((J93+$P93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J93+$P93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":57.389855654637543},{"$f":"(K93+$Q93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM93/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.825184970191827},{"$f":"IF((L93+$R93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L93+$R93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM93/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":56.976324796016414},{"$f":"(M93+$S93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM93/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.004806990300857},null,{"$f":"AO93/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":561.20425000589012},{"$f":"IF(Controls!$C$44=1,AP93/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":99.588411263200484},{"$f":"AQ93/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":574.64351802674753},{"$f":"IF(Controls!$C$44=1,AR93/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":101.49448855977197},{"$f":"AS93/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":588.40620214327339},{"$f":"IF(Controls!$C$44=1,AT93/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":103.44324115045964},null,{"$f":"BJ93*(1/(1-($AM93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":788.69216471046923},{"$f":"BL93*(1/(1-($AM93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":807.57913035155786},{"$f":"BN93*(1/(1-($AM93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":826.92061097643762},null,947.97625263532257,935.08013724222178,966.46347456596732,951.89880388152164,987.34017692291366,975.36865911719815,null,1367.9772600530384,826.92061097643762,588.40620214327339,null,2.3754053922550237E-3,2.9815124391069877E-3,2.3754053922550237E-3,2.9815124391069877E-3,2.3754053922550237E-3,2.9815124391069877E-3]
[1,1,4,"2019-01-04",10,"peak","On-Peak",{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":58.679299379253166},{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":38.13925336738945},{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":60.014516969918816},{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":37.466207719729631},{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":59.55773200469109},{"$f":"IF(G94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G94,$B$13:$B$8772,\"=\"&B94)","v":38.991777854425223},{"$f":"IF(Controls!$C$42=1,H94*'Input Parameters, System'!$E$18,0)","v":1.6299620496198701},{"$f":"IF(Controls!$C$42=1,I94*'Input Parameters, System'!$E$18,0)","v":1.0594116877213615},{"$f":"IF(Controls!$C$42=1,J94*'Input Parameters, System'!$E$18,0)","v":1.6670510064375679},{"$f":"IF(Controls!$C$42=1,K94*'Input Parameters, System'!$E$18,0)","v":1.0407161873498079},{"$f":"IF(Controls!$C$42=1,L94*'Input Parameters, System'!$E$18,0)","v":1.6543626791051975},{"$f":"IF(Controls!$C$42=1,M94*'Input Parameters, System'!$E$18,0)","v":1.0830926548586628},null,{"$f":"VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T85","v":1363.6163737246893},1016.1636021309004,{"$f":"((LN(W94)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},{"$f":"'Input Parameters, System'!T85+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B94,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G94,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1363.6163737246893},1016.1636021309004,{"$f":"((LN(Z94)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},1363.6163737246893,1016.1636021309004,{"$f":"((LN(AC94)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},null,1.4661506364781474E-3,null,1445.3740390096002,81.757665284910985,5.9956500127372072,81.877622253910388,{"$f":"IF(Controls!$C$40=1,(AL94-AJ94)*100,IF(G94=\"On-Peak\",IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.995696899940356},null,{"$f":"MAX(0,$W94-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":244.72338812328516},{"$f":"MAX(0,$W94-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":194.19760979930646},{"$f":"MAX(0,$Z94-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":244.72338812328516},{"$f":"MAX(0,$Z94-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":194.19760979930646},{"$f":"MAX(0,$AC94-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":244.72338812328516},{"$f":"MAX(0,$AC94-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":194.19760979930646},null,2.3282584997472667E-3,2.9076459652620816E-3,2.3282584997472667E-3,2.9076459652620816E-3,2.3282584997472667E-3,2.9076459652620816E-3,null,{"$f":"IF((H94+$N94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H94+$N94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":67.177351076850073},{"$f":"(I94+$O94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM94/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.965832701625487},{"$f":"IF((J94+$P94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J94+$P94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":64.634956668739093},{"$f":"(K94+$Q94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM94/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.189460290931692},{"$f":"IF((L94+$R94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L94+$R94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM94/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":64.187952146381491},{"$f":"(M94+$S94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM94/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.253491837662722},null,{"$f":"AO94/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":550.06550436853729},{"$f":"IF(Controls!$C$44=1,AP94/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":97.121124969391545},{"$f":"AQ94/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":563.2380306674014},{"$f":"IF(Controls!$C$44=1,AR94/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":98.979979518565798},{"$f":"AS94/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":576.7275539201961},{"$f":"IF(Controls!$C$44=1,AT94/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":100.88045208855588},null,{"$f":"BJ94*(1/(1-($AM94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":772.90371373541404},{"$f":"BL94*(1/(1-($AM94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":791.41259025068848},{"$f":"BN94*(1/(1-($AM94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":810.36688303182586},null,937.20218978165565,913.99067140643115,955.0275264379934,930.58203006018596,975.43528726676323,953.5008269580444,null,1363.6163737246893,810.36688303182586,576.7275539201961,null,2.328258499747265E-3,2.9076459652620755E-3,2.328258499747265E-3,2.9076459652620755E-3,2.328258499747265E-3,2.9076459652620755E-3]
[1,1,4,"2019-01-04",11,"shoulder","On-Peak",{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":69.536103432608243},{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":36.936300014302155},{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":71.118362073589765},{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":36.284482955226231},{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":70.577063064832913},{"$f":"IF(G95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G95,$B$13:$B$8772,\"=\"&B95)","v":37.761934955798317},{"$f":"IF(Controls!$C$42=1,H95*'Input Parameters, System'!$E$18,0)","v":1.931536519225495},{"$f":"IF(Controls!$C$42=1,I95*'Input Parameters, System'!$E$18,0)","v":1.0259966958292035},{"$f":"IF(Controls!$C$42=1,J95*'Input Parameters, System'!$E$18,0)","v":1.9754876496030815},{"$f":"IF(Controls!$C$42=1,K95*'Input Parameters, System'!$E$18,0)","v":1.0078908717851585},{"$f":"IF(Controls!$C$42=1,L95*'Input Parameters, System'!$E$18,0)","v":1.96045173657917},{"$f":"IF(Controls!$C$42=1,M95*'Input Parameters, System'!$E$18,0)","v":1.0489307396183267},null,{"$f":"VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T86","v":1356.2356481165721},1008.7828765227831,{"$f":"((LN(W95)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},{"$f":"'Input Parameters, System'!T86+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B95,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G95,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1356.2356481165721},1008.7828765227831,{"$f":"((LN(Z95)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},1356.2356481165721,1008.7828765227831,{"$f":"((LN(AC95)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},null,1.474126587091007E-3,null,1437.374453319474,81.13880520290202,5.982648024005333,81.258502275539357,{"$f":"IF(Controls!$C$40=1,(AL95-AJ95)*100,IF(G95=\"On-Peak\",IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.969707263733653},null,{"$f":"MAX(0,$W95-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":236.34060064447431},{"$f":"MAX(0,$W95-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":185.85347864085693},{"$f":"MAX(0,$Z95-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":236.34060064447431},{"$f":"MAX(0,$Z95-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":185.85347864085693},{"$f":"MAX(0,$AC95-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":236.34060064447431},{"$f":"MAX(0,$AC95-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":185.85347864085693},null,2.2485060234972891E-3,2.7827125053623606E-3,2.2485060234972891E-3,2.7827125053623606E-3,2.2485060234972891E-3,2.7827125053623606E-3,null,{"$f":"IF((H95+$N95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H95+$N95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":81.438600740378419},{"$f":"(I95+$O95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM95/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.285890885713386},{"$f":"IF((J95+$P95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J95+$P95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":78.445260173754789},{"$f":"(K95+$Q95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM95/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.626902692578852},{"$f":"IF((L95+$R95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L95+$R95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM95/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":77.934449576819887},{"$f":"(M95+$S95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM95/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.622407820790009},null,{"$f":"AO95/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":531.22348743706436},{"$f":"IF(Controls!$C$44=1,AP95/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":92.948100358850411},{"$f":"AQ95/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":543.9448002684735},{"$f":"IF(Controls!$C$44=1,AR95/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":94.727085098201471},{"$f":"AS95/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":556.97225159800075},{"$f":"IF(Controls!$C$44=1,AT95/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":96.545899647768849},null,{"$f":"BJ95*(1/(1-($AM95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":746.20819520246027},{"$f":"BL95*(1/(1-($AM95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":764.0777889102427},{"$f":"BN95*(1/(1-($AM95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":782.37741453785793},null,920.59489630168912,881.44218644702414,937.25013418219896,897.43177670102295,956.85776376244667,919.54572200641678,null,1356.2356481165721,782.37741453785793,556.97225159800075,null,2.2485060234972874E-3,2.7827125053623545E-3,2.2485060234972874E-3,2.7827125053623545E-3,2.2485060234972874E-3,2.7827125053623545E-3]
[1,1,4,"2019-01-04",12,"shoulder","On-Peak",{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":111.24466252744686},{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":36.598375542966707},{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":113.7759782017241},{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":35.952521856914345},{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":112.91000178683979},{"$f":"IF(G96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G96,$B$13:$B$8772,\"=\"&B96)","v":37.416456878633021},{"$f":"IF(Controls!$C$42=1,H96*'Input Parameters, System'!$E$18,0)","v":3.0900944636468806},{"$f":"IF(Controls!$C$42=1,I96*'Input Parameters, System'!$E$18,0)","v":1.0166100114321266},{"$f":"IF(Controls!$C$42=1,J96*'Input Parameters, System'!$E$18,0)","v":3.1604079903645941},{"$f":"IF(Controls!$C$42=1,K96*'Input Parameters, System'!$E$18,0)","v":0.99866983475979465},{"$f":"IF(Controls!$C$42=1,L96*'Input Parameters, System'!$E$18,0)","v":3.1363533628032711},{"$f":"IF(Controls!$C$42=1,M96*'Input Parameters, System'!$E$18,0)","v":1.03933423521708},null,{"$f":"VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T87","v":1245.9914734422316},898.53870184844266,{"$f":"((LN(W96)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},{"$f":"'Input Parameters, System'!T87+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B96,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G96,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1245.9914734422316},898.53870184844266,{"$f":"((LN(Z96)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},1245.9914734422316,898.53870184844266,{"$f":"((LN(AC96)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},null,1.6045036407241753E-3,null,1318.049188930896,72.057715488664257,5.7831628084576208,72.173425158977849,{"$f":"IF(Controls!$C$40=1,(AL96-AJ96)*100,IF(G96=\"On-Peak\",IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.570967031359203},null,{"$f":"MAX(0,$W96-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":111.9739992201185},{"$f":"MAX(0,$W96-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":62.366243244122984},{"$f":"MAX(0,$Z96-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":111.9739992201185},{"$f":"MAX(0,$Z96-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":62.366243244122984},{"$f":"MAX(0,$AC96-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":111.9739992201185},{"$f":"MAX(0,$AC96-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":62.366243244122984},null,1.0653024111598143E-3,9.3378572333991403E-4,1.0653024111598143E-3,9.3378572333991403E-4,1.0653024111598143E-3,9.3378572333991403E-4,null,{"$f":"IF((H96+$N96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H96+$N96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":135.65363126350607},{"$f":"(I96+$O96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM96/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.590026253244432},{"$f":"IF((J96+$P96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J96+$P96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":130.945990735458},{"$f":"(K96+$Q96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM96/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.979660890160218},{"$f":"IF((L96+$R96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L96+$R96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM96/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":130.19261736440558},{"$f":"(M96+$S96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM96/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.946781040638207},null,{"$f":"AO96/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":251.68429887113095},{"$f":"IF(Controls!$C$44=1,AP96/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":31.190289675777315},{"$f":"AQ96/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":257.71143203901988},{"$f":"IF(Controls!$C$44=1,AR96/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":31.787257759416729},{"$f":"AS96/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":263.88360821626071},{"$f":"IF(Controls!$C$44=1,AT96/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":32.397591402046395},null,{"$f":"BJ96*(1/(1-($AM96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":351.94608564794601},{"$f":"BL96*(1/(1-($AM96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":360.37420744827955},{"$f":"BN96*(1/(1-($AM96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":369.00515206918993},null,518.79000658722941,424.72640157696776,523.10745594315426,430.1411260978565,531.59536083564194,441.34952451187451,null,1245.9914734422316,369.00515206918993,263.88360821626071,null,1.0653024111598134E-3,9.3378572333991207E-4,1.0653024111598134E-3,9.3378572333991207E-4,1.0653024111598134E-3,9.3378572333991207E-4]
[1,1,4,"2019-01-04",13,"shoulder","On-Peak",{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":106.77729546093994},{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":35.75645260797284},{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":109.20695847142842},{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":35.125456385479197},{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":108.37575796784024},{"$f":"IF(G97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G97,$B$13:$B$8772,\"=\"&B97)","v":36.55571448979812},{"$f":"IF(Controls!$C$42=1,H97*'Input Parameters, System'!$E$18,0)","v":2.9660023416011554},{"$f":"IF(Controls!$C$42=1,I97*'Input Parameters, System'!$E$18,0)","v":0.99322352851120443},{"$f":"IF(Controls!$C$42=1,J97*'Input Parameters, System'!$E$18,0)","v":3.0334922152423802},{"$f":"IF(Controls!$C$42=1,K97*'Input Parameters, System'!$E$18,0)","v":0.9756960544786536},{"$f":"IF(Controls!$C$42=1,L97*'Input Parameters, System'!$E$18,0)","v":3.0104035742598554},{"$f":"IF(Controls!$C$42=1,M97*'Input Parameters, System'!$E$18,0)","v":1.0154249956191022},null,{"$f":"VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T88","v":1229.9088425410991},882.4560709473102,{"$f":"((LN(W97)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},{"$f":"'Input Parameters, System'!T88+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B97,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G97,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1229.9088425410991},882.4560709473102,{"$f":"((LN(Z97)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},1229.9088425410991,882.4560709473102,{"$f":"((LN(AC97)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},null,1.6254760539275992E-3,null,1300.6678095502875,70.758967009188282,5.7531879243175519,70.874077545026992,{"$f":"IF(Controls!$C$40=1,(AL97-AJ97)*100,IF(G97=\"On-Peak\",IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.511053583870989},null,{"$f":"MAX(0,$W97-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":94.009589456358199},{"$f":"MAX(0,$W97-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":44.632257697701839},{"$f":"MAX(0,$Z97-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":94.009589456358199},{"$f":"MAX(0,$Z97-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":44.632257697701839},{"$f":"MAX(0,$AC97-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":94.009589456358199},{"$f":"MAX(0,$AC97-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":44.632257697701839},null,8.9439193935665748E-4,6.6826159266005403E-4,8.9439193935665748E-4,6.6826159266005403E-4,8.9439193935665748E-4,6.6826159266005403E-4,null,{"$f":"IF((H97+$N97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H97+$N97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":129.70783210738676},{"$f":"(I97+$O97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM97/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.397083205047949},{"$f":"IF((J97+$P97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J97+$P97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":125.18820001843062},{"$f":"(K97+$Q97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM97/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.87007351832051},{"$f":"IF((L97+$R97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L97+$R97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM97/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":124.46142867127703},{"$f":"(M97+$S97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM97/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.788532391475215},null,{"$f":"AO97/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":211.30564036543964},{"$f":"IF(Controls!$C$44=1,AP97/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":22.321258649909854},{"$f":"AQ97/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":216.365817894673},{"$f":"IF(Controls!$C$44=1,AR97/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":22.748477477922371},{"$f":"AS97/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":221.54776863784579},{"$f":"IF(Controls!$C$44=1,AT97/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":23.185261337305967},null,{"$f":"BJ97*(1/(1-($AM97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":295.28198884100306},{"$f":"BL97*(1/(1-($AM97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":302.35316442408975},{"$f":"BN97*(1/(1-($AM97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":309.59450790585339},null,447.31107959829967,358.00033069596088,450.28984192044277,361.97171542033266,457.24119791443638,371.56830163463457,null,1229.9088425410991,309.59450790585339,221.54776863784579,null,8.9439193935665683E-4,6.6826159266005262E-4,8.9439193935665683E-4,6.6826159266005262E-4,8.9439193935665683E-4,6.6826159266005262E-4]
[1,1,4,"2019-01-04",14,"shoulder","On-Peak",{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":94.870876627298173},{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":36.259006949958888},{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":97.029615137380418},{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":35.619142121430194},{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":96.291099331299648},{"$f":"IF(G98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G98,$B$13:$B$8772,\"=\"&B98)","v":37.069502399428558},{"$f":"IF(Controls!$C$42=1,H98*'Input Parameters, System'!$E$18,0)","v":2.6352722365894219},{"$f":"IF(Controls!$C$42=1,I98*'Input Parameters, System'!$E$18,0)","v":1.0071832129991649},{"$f":"IF(Controls!$C$42=1,J98*'Input Parameters, System'!$E$18,0)","v":2.6952365150267861},{"$f":"IF(Controls!$C$42=1,K98*'Input Parameters, System'!$E$18,0)","v":0.98940939159329699},{"$f":"IF(Controls!$C$42=1,L98*'Input Parameters, System'!$E$18,0)","v":2.6747224197718982},{"$f":"IF(Controls!$C$42=1,M98*'Input Parameters, System'!$E$18,0)","v":1.0296967201132639},null,{"$f":"VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T89","v":1242.0478017512191},894.59503015743019,{"$f":"((LN(W98)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},{"$f":"'Input Parameters, System'!T89+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B98,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G98,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1242.0478017512191},894.59503015743019,{"$f":"((LN(Z98)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},1242.0478017512191,894.59503015743019,{"$f":"((LN(AC98)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},null,1.6095961098088196E-3,null,1313.7864229519375,71.738621200718413,5.7758341586830149,71.854184386403105,{"$f":"IF(Controls!$C$40=1,(AL98-AJ98)*100,IF(G98=\"On-Peak\",IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.556318568469237},null,{"$f":"MAX(0,$W98-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":107.56327688856642},{"$f":"MAX(0,$W98-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":58.007199807764437},{"$f":"MAX(0,$Z98-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":107.56327688856642},{"$f":"MAX(0,$Z98-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":58.007199807764437},{"$f":"MAX(0,$AC98-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":107.56327688856642},{"$f":"MAX(0,$AC98-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":58.007199807764437},null,1.0233395164924366E-3,8.6851944599886642E-4,1.0233395164924366E-3,8.6851944599886642E-4,1.0233395164924366E-3,8.6851944599886642E-4,null,{"$f":"IF((H98+$N98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H98+$N98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":114.18757368696919},{"$f":"(I98+$O98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM98/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.114335272164695},{"$f":"IF((J98+$P98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J98+$P98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":110.15869809403804},{"$f":"(K98+$Q98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM98/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.537208330247921},{"$f":"IF((L98+$R98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L98+$R98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM98/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":109.50136573642578},{"$f":"(M98+$S98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM98/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.484924594861027},null,{"$f":"AO98/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":241.77030486123877},{"$f":"IF(Controls!$C$44=1,AP98/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":29.010266951671177},{"$f":"AQ98/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":247.56002567408098},{"$f":"IF(Controls!$C$44=1,AR98/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":29.565510383137493},{"$f":"AS98/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":253.48907616599453},{"$f":"IF(Controls!$C$44=1,AT98/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":30.13318519752125},null,{"$f":"BJ98*(1/(1-($AM98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":338.0267254435829},{"$f":"BL98*(1/(1-($AM98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":346.12151760062994},{"$f":"BN98*(1/(1-($AM98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":354.41111099764146},null,481.2245660822233,408.15132766741874,485.84572607780547,413.22423631401534,494.04566193158848,424.02922079002371,null,1242.0478017512191,354.41111099764146,253.48907616599453,null,1.0233395164924357E-3,8.6851944599886457E-4,1.0233395164924357E-3,8.6851944599886457E-4,1.0233395164924357E-3,8.6851944599886457E-4]
[1,1,4,"2019-01-04",15,"shoulder","On-Peak",{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":90.646223384717388},{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":35.38098097315568},{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":92.708832060537304},{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":34.756610720688222},{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":92.003202776704171},{"$f":"IF(G99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G99,$B$13:$B$8772,\"=\"&B99)","v":36.171849959614455},{"$f":"IF(Controls!$C$42=1,H99*'Input Parameters, System'!$E$18,0)","v":2.5179220887339611},{"$f":"IF(Controls!$C$42=1,I99*'Input Parameters, System'!$E$18,0)","v":0.98279387918111916},{"$f":"IF(Controls!$C$42=1,J99*'Input Parameters, System'!$E$18,0)","v":2.575216124285991},{"$f":"IF(Controls!$C$42=1,K99*'Input Parameters, System'!$E$18,0)","v":0.96545045778380512},{"$f":"IF(Controls!$C$42=1,L99*'Input Parameters, System'!$E$18,0)","v":2.5556155331760859},{"$f":"IF(Controls!$C$42=1,M99*'Input Parameters, System'!$E$18,0)","v":1.0047622129510501},null,{"$f":"VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T90","v":1345.7059453647498},998.25317377096087,{"$f":"((LN(W99)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},{"$f":"'Input Parameters, System'!T90+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B99,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G99,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1345.7059453647498},998.25317377096087,{"$f":"((LN(Z99)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},1345.7059453647498,998.25317377096087,{"$f":"((LN(AC99)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},null,1.4856568557366501E-3,null,1425.9641850831692,80.258239718419404,5.9640250527886041,80.377564538407285,{"$f":"IF(Controls!$C$40=1,(AL99-AJ99)*100,IF(G99=\"On-Peak\",IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.932481998788091},null,{"$f":"MAX(0,$W99-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":224.39144441030498},{"$f":"MAX(0,$W99-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":173.962122979219},{"$f":"MAX(0,$Z99-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":224.39144441030498},{"$f":"MAX(0,$Z99-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":173.962122979219},{"$f":"MAX(0,$AC99-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":224.39144441030498},{"$f":"MAX(0,$AC99-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":173.962122979219},null,2.1348236951331634E-3,2.6046678201224632E-3,2.1348236951331634E-3,2.6046678201224632E-3,2.1348236951331634E-3,2.6046678201224632E-3,null,{"$f":"IF((H99+$N99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H99+$N99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":109.16229350711458},{"$f":"(I99+$O99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM99/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.113322113963122},{"$f":"IF((J99+$P99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J99+$P99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":105.29231919184288},{"$f":"(K99+$Q99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM99/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.606139943483697},{"$f":"IF((L99+$R99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L99+$R99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM99/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":104.65747037596032},{"$f":"(M99+$S99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM99/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.51302393285188},null,{"$f":"AO99/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":504.36533259893508},{"$f":"IF(Controls!$C$44=1,AP99/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":87.001055797061255},{"$f":"AQ99/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":516.44346793941918},{"$f":"IF(Controls!$C$44=1,AR99/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":88.666216784460218},{"$f":"AS99/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":528.81226370640206},{"$f":"IF(Controls!$C$44=1,AT99/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":90.368659174358413},null,{"$f":"BJ99*(1/(1-($AM99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":708.18115006636731},{"$f":"BL99*(1/(1-($AM99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":725.14010268114362},{"$f":"BN99*(1/(1-($AM99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":742.50717263034505},null,904.34449937054319,835.29552797739166,919.09863865744671,850.41245940908755,937.53330218066378,871.38885573755533,null,1345.7059453647498,742.50717263034505,528.81226370640206,null,2.1348236951331616E-3,2.6046678201224575E-3,2.1348236951331616E-3,2.6046678201224575E-3,2.1348236951331616E-3,2.6046678201224575E-3]
[1,1,4,"2019-01-04",16,"shoulder","On-Peak",{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":91.085737519943365},{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":34.879870752842002},{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":93.158347116205547},{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":34.264343621909497},{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":92.449296464852694},{"$f":"IF(G100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G100,$B$13:$B$8772,\"=\"&B100)","v":35.659538452023185},{"$f":"IF(Controls!$C$42=1,H100*'Input Parameters, System'!$E$18,0)","v":2.5301306762302036},{"$f":"IF(Controls!$C$42=1,I100*'Input Parameters, System'!$E$18,0)","v":0.96887430872904368},{"$f":"IF(Controls!$C$42=1,J100*'Input Parameters, System'!$E$18,0)","v":2.5877025119767594},{"$f":"IF(Controls!$C$42=1,K100*'Input Parameters, System'!$E$18,0)","v":0.95177652681029579},{"$f":"IF(Controls!$C$42=1,L100*'Input Parameters, System'!$E$18,0)","v":2.5680068839582009},{"$f":"IF(Controls!$C$42=1,M100*'Input Parameters, System'!$E$18,0)","v":0.99053149915945771},null,{"$f":"VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T91","v":1395.2253493438391},1047.77257775005,{"$f":"((LN(W100)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},{"$f":"'Input Parameters, System'!T91+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B100,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G100,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1395.2253493438391},1047.77257775005,{"$f":"((LN(Z100)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},1395.2253493438391,1047.77257775005,{"$f":"((LN(AC100)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},null,1.432946737333296E-3,null,1479.6484876014358,84.423138257596776,6.0508604074101839,84.54419883408265,{"$f":"IF(Controls!$C$40=1,(AL100-AJ100)*100,IF(G100=\"On-Peak\",IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.106057648587409},null,{"$f":"MAX(0,$W100-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":280.6854298592321},{"$f":"MAX(0,$W100-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":230.00880627374858},{"$f":"MAX(0,$Z100-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":280.6854298592321},{"$f":"MAX(0,$Z100-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":230.00880627374858},{"$f":"MAX(0,$AC100-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":280.6854298592321},{"$f":"MAX(0,$AC100-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":230.00880627374858},null,2.6703955140395174E-3,3.4438332079770083E-3,2.6703955140395174E-3,3.4438332079770083E-3,2.6703955140395174E-3,3.4438332079770083E-3,null,{"$f":"IF((H100+$N100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H100+$N100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":109.97687034159161},{"$f":"(I100+$O100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM100/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.515560943423836},{"$f":"IF((J100+$P100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J100+$P100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":106.08113879585362},{"$f":"(K100+$Q100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM100/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.050146723849906},{"$f":"IF((L100+$R100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L100+$R100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM100/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":105.44264549218244},{"$f":"(M100+$S100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM100/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.932647468656107},null,{"$f":"AO100/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":630.89749503892074},{"$f":"IF(Controls!$C$44=1,AP100/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":115.0308391604781},{"$f":"AQ100/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":646.00572083982422},{"$f":"IF(Controls!$C$44=1,AR100/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":117.23247756547161},{"$f":"AS100/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":661.47752621912593},{"$f":"IF(Controls!$C$44=1,AT100/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":119.48340860232202},null,{"$f":"BJ100*(1/(1-($AM100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":887.59480219772763},{"$f":"BL100*(1/(1-($AM100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":908.85020865719412},{"$f":"BN100*(1/(1-($AM100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":930.61712664826302},null,1112.6025116997973,1042.1412023016296,1132.1638250185192,1062.1328329465157,1155.5431807427674,1088.0331827192413,null,1395.2253493438391,930.61712664826302,661.47752621912593,null,2.6703955140395153E-3,3.4438332079770009E-3,2.6703955140395153E-3,3.4438332079770009E-3,2.6703955140395153E-3,3.4438332079770009E-3]
[1,1,4,"2019-01-04",17,"peak","On-Peak",{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":85.470375197530942},{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":37.197686037001787},{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":87.41521008226519},{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":36.541256283407634},{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":86.749871832224542},{"$f":"IF(G101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G101,$B$13:$B$8772,\"=\"&B101)","v":38.029163724887709},{"$f":"IF(Controls!$C$42=1,H101*'Input Parameters, System'!$E$18,0)","v":2.3741501587867107},{"$f":"IF(Controls!$C$42=1,I101*'Input Parameters, System'!$E$18,0)","v":1.033257336324378},{"$f":"IF(Controls!$C$42=1,J101*'Input Parameters, System'!$E$18,0)","v":2.4281727372501214},{"$f":"IF(Controls!$C$42=1,K101*'Input Parameters, System'!$E$18,0)","v":1.0150233833304183},{"$f":"IF(Controls!$C$42=1,L101*'Input Parameters, System'!$E$18,0)","v":2.4096913288284285},{"$f":"IF(Controls!$C$42=1,M101*'Input Parameters, System'!$E$18,0)","v":1.0563536767833934},null,{"$f":"VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T92","v":1430.5693893353337},1083.1166177415448,{"$f":"((LN(W101)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},{"$f":"'Input Parameters, System'!T92+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B101,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G101,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1430.5693893353337},1083.1166177415448,{"$f":"((LN(Z101)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},1430.5693893353337,1083.1166177415448,{"$f":"((LN(AC101)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},null,1.3975563283565862E-3,null,1518.0016866567444,87.432297321410601,6.1117131383632568,87.554574306419752,{"$f":"IF(Controls!$C$40=1,(AL101-AJ101)*100,IF(G101=\"On-Peak\",IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.227698500915096},null,{"$f":"MAX(0,$W101-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":321.00397043743038},{"$f":"MAX(0,$W101-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":270.18128944747167},{"$f":"MAX(0,$Z101-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":321.00397043743038},{"$f":"MAX(0,$Z101-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":270.18128944747167},{"$f":"MAX(0,$AC101-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":321.00397043743038},{"$f":"MAX(0,$AC101-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":270.18128944747167},null,3.0539795495437374E-3,4.0453203155441375E-3,3.0539795495437374E-3,4.0453203155441375E-3,3.0539795495437374E-3,4.0453203155441375E-3,null,{"$f":"IF((H101+$N101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H101+$N101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":102.73348979724707},{"$f":"(I101+$O101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM101/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.798807158500651},{"$f":"IF((J101+$P101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J101+$P101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":99.066796709441107},{"$f":"(K101+$Q101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM101/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.103979464983269},{"$f":"IF((L101+$R101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L101+$R101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM101/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":98.460710921948959},{"$f":"(M101+$S101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM101/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.120406933981336},null,{"$f":"AO101/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":721.52160141725096},{"$f":"IF(Controls!$C$44=1,AP101/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":135.12169796496104},{"$f":"AQ101/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":738.80002043168815},{"$f":"IF(Controls!$C$44=1,AR101/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":137.70786635040218},{"$f":"AS101/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":756.49424474209081},{"$f":"IF(Controls!$C$44=1,AT101/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":140.35193663556231},null,{"$f":"BJ101*(1/(1-($AM101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1016.4985029976395},{"$f":"BL101*(1/(1-($AM101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1040.8407916108179},{"$f":"BN101*(1/(1-($AM101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1065.7688776000653},null,1254.3536907598477,1194.4190081211013,1277.6154546706612,1217.6526374262032,1304.5815251575766,1247.2412211696089,null,1430.5693893353337,1065.7688776000653,756.49424474209081,null,3.0539795495437352E-3,4.0453203155441288E-3,3.0539795495437352E-3,4.0453203155441288E-3,3.0539795495437352E-3,4.0453203155441288E-3]
[1,1,4,"2019-01-04",18,"peak","On-Peak",{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":75.518832896124124},{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":45.08981097652407},{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":77.23722550094611},{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":44.294108429879529},{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":76.649354346664907},{"$f":"IF(G102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G102,$B$13:$B$8772,\"=\"&B102)","v":46.0977008689405},{"$f":"IF(Controls!$C$42=1,H102*'Input Parameters, System'!$E$18,0)","v":2.097721563727259},{"$f":"IF(Controls!$C$42=1,I102*'Input Parameters, System'!$E$18,0)","v":1.2524805424355951},{"$f":"IF(Controls!$C$42=1,J102*'Input Parameters, System'!$E$18,0)","v":2.1454541502072808},{"$f":"IF(Controls!$C$42=1,K102*'Input Parameters, System'!$E$18,0)","v":1.2303779446279082},{"$f":"IF(Controls!$C$42=1,L102*'Input Parameters, System'!$E$18,0)","v":2.1291245811483259},{"$f":"IF(Controls!$C$42=1,M102*'Input Parameters, System'!$E$18,0)","v":1.2804771663253323},null,{"$f":"VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T93","v":1428.016433102109},1080.5636615083199,{"$f":"((LN(W102)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},{"$f":"'Input Parameters, System'!T93+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B102,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G102,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1428.016433102109},1080.5636615083199,{"$f":"((LN(Z102)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},1428.016433102109,1080.5636615083199,{"$f":"((LN(AC102)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},null,1.4000539548089108E-3,null,1515.2303673100766,87.213934207967739,6.1073480799174806,87.33612393761797,{"$f":"IF(Controls!$C$40=1,(AL102-AJ102)*100,IF(G102=\"On-Peak\",IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.218972965023056},null,{"$f":"MAX(0,$W102-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":318.08820884274974},{"$f":"MAX(0,$W102-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":267.27541332237428},{"$f":"MAX(0,$Z102-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":318.08820884274974},{"$f":"MAX(0,$Z102-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":267.27541332237428},{"$f":"MAX(0,$AC102-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":318.08820884274974},{"$f":"MAX(0,$AC102-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":267.27541332237428},null,3.0262394681068463E-3,4.001811752285183E-3,3.0262394681068463E-3,4.001811752285183E-3,3.0262394681068463E-3,4.001811752285183E-3,null,{"$f":"IF((H102+$N102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H102+$N102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":89.59208260508521},{"$f":"(I102+$O102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM102/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":53.743912170194449},{"$f":"IF((J102+$P102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J102+$P102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":86.340925829353679},{"$f":"(K102+$Q102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM102/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":49.284306449406969},{"$f":"IF((L102+$R102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L102+$R102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM102/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":85.793635843571536},{"$f":"(M102+$S102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM102/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.747195122996068},null,{"$f":"AO102/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":714.96783520595432},{"$f":"IF(Controls!$C$44=1,AP102/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":133.66842591602688},{"$f":"AQ102/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":732.08930989814394},{"$f":"IF(Controls!$C$44=1,AR102/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":136.22677932959448},{"$f":"AS102/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":749.62281301989071},{"$f":"IF(Controls!$C$44=1,AT102/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":138.8424118915857},null,{"$f":"BJ102*(1/(1-($AM102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1007.1652624022097},{"$f":"BL102*(1/(1-($AM102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1031.2840460760299},{"$f":"BN102*(1/(1-($AM102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1055.9832484777114},null,1230.4257709233218,1194.577600488431,1253.8517512349781,1216.7951318550313,1280.6192962128687,1246.5728554922932,null,1428.016433102109,1055.9832484777114,749.62281301989071,null,3.0262394681068441E-3,4.0018117522851743E-3,3.0262394681068441E-3,4.0018117522851743E-3,3.0262394681068441E-3,4.0018117522851743E-3]
[1,1,4,"2019-01-04",19,"peak","On-Peak",{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":75.919006649121258},{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":55.455716340822484},{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":77.646505004011459},{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":54.477086052455029},{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":77.055518724706914},{"$f":"IF(G103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G103,$B$13:$B$8772,\"=\"&B103)","v":56.695314706087935},{"$f":"IF(Controls!$C$42=1,H103*'Input Parameters, System'!$E$18,0)","v":2.1088373752236369},{"$f":"IF(Controls!$C$42=1,I103*'Input Parameters, System'!$E$18,0)","v":1.5404190920177203},{"$f":"IF(Controls!$C$42=1,J103*'Input Parameters, System'!$E$18,0)","v":2.1568228963365104},{"$f":"IF(Controls!$C$42=1,K103*'Input Parameters, System'!$E$18,0)","v":1.5132352256879957},{"$f":"IF(Controls!$C$42=1,L103*'Input Parameters, System'!$E$18,0)","v":2.140406797008422},{"$f":"IF(Controls!$C$42=1,M103*'Input Parameters, System'!$E$18,0)","v":1.5748519893687047},null,{"$f":"VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T94","v":1421.2714631318377},1073.8186915380488,{"$f":"((LN(W103)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},{"$f":"'Input Parameters, System'!T94+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B103,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G103,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1421.2714631318377},1073.8186915380488,{"$f":"((LN(Z103)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},1421.2714631318377,1073.8186915380488,{"$f":"((LN(AC103)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},null,1.4066958961489462E-3,null,1507.9092283444274,86.637765212589883,6.0957929192273763,86.759723960690238,{"$f":"IF(Controls!$C$40=1,(AL103-AJ103)*100,IF(G103=\"On-Peak\",IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.195874810035434},null,{"$f":"MAX(0,$W103-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":310.38723187915423},{"$f":"MAX(0,$W103-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":259.60101785591888},{"$f":"MAX(0,$Z103-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":310.38723187915423},{"$f":"MAX(0,$Z103-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":259.60101785591888},{"$f":"MAX(0,$AC103-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":310.38723187915423},{"$f":"MAX(0,$AC103-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":259.60101785591888},null,2.9529736261726188E-3,3.8869059867769184E-3,2.9529736261726188E-3,3.8869059867769184E-3,2.9529736261726188E-3,3.8869059867769184E-3,null,{"$f":"IF((H103+$N103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H103+$N103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":90.09372635270401},{"$f":"(I103+$O103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM103/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":68.106249512446041},{"$f":"IF((J103+$P103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J103+$P103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":86.826707410173086},{"$f":"(K103+$Q103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM103/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":62.643090147553778},{"$f":"IF((L103+$R103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L103+$R103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM103/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":86.277173026520671},{"$f":"(M103+$S103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM103/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":65.691832170536358},null,{"$f":"AO103/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":697.6583258448112},{"$f":"IF(Controls!$C$44=1,AP103/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":129.83034612744234},{"$f":"AQ103/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":714.36528632829425},{"$f":"IF(Controls!$C$44=1,AR103/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":132.31524042408401},{"$f":"AS103/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":731.47429995348614},{"$f":"IF(Controls!$C$44=1,AT103/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":134.85576918798873},null,{"$f":"BJ103*(1/(1-($AM103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":982.52306187667136},{"$f":"BL103*(1/(1-($AM103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1006.0517339512245},{"$f":"BN103*(1/(1-($AM103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1030.1466237131399},null,1202.4471343568177,1180.4596575165597,1225.1936817854817,1201.0100645228622,1251.2795659276494,1230.694225071665,null,1421.2714631318377,1030.1466237131399,731.47429995348614,null,2.9529736261726166E-3,3.8869059867769101E-3,2.9529736261726166E-3,3.8869059867769101E-3,2.9529736261726166E-3,3.8869059867769101E-3]
[1,1,4,"2019-01-04",20,"peak","On-Peak",{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":73.144122259793178},{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":43.234114627523859},{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":74.808479532770519},{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":42.471159663508729},{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":74.23909414990986},{"$f":"IF(G104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G104,$B$13:$B$8772,\"=\"&B104)","v":44.200524248609689},{"$f":"IF(Controls!$C$42=1,H104*'Input Parameters, System'!$E$18,0)","v":2.0317581276093319},{"$f":"IF(Controls!$C$42=1,I104*'Input Parameters, System'!$E$18,0)","v":1.2009340063234424},{"$f":"IF(Controls!$C$42=1,J104*'Input Parameters, System'!$E$18,0)","v":2.0779897496746944},{"$f":"IF(Controls!$C$42=1,K104*'Input Parameters, System'!$E$18,0)","v":1.1797410532706758},{"$f":"IF(Controls!$C$42=1,L104*'Input Parameters, System'!$E$18,0)","v":2.0621736684418077},{"$f":"IF(Controls!$C$42=1,M104*'Input Parameters, System'!$E$18,0)","v":1.2277784135236136},null,{"$f":"VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T95","v":1411.0000361078903},1063.5472645141012,{"$f":"((LN(W104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},{"$f":"'Input Parameters, System'!T95+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B104,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G104,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1411.0000361078903},1063.5472645141012,{"$f":"((LN(Z104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},1411.0000361078903,1063.5472645141012,{"$f":"((LN(AC104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},null,1.4169323645010223E-3,null,1496.7624952561439,85.762459148253541,6.0781330229318167,85.884064885486666,{"$f":"IF(Controls!$C$40=1,(AL104-AJ104)*100,IF(G104=\"On-Peak\",IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.160573723312496},null,{"$f":"MAX(0,$W104-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":298.66719517072414},{"$f":"MAX(0,$W104-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":247.92282058828809},{"$f":"MAX(0,$Z104-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":298.66719517072414},{"$f":"MAX(0,$Z104-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":247.92282058828809},{"$f":"MAX(0,$AC104-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":298.66719517072414},{"$f":"MAX(0,$AC104-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":247.92282058828809},null,2.8414711037001625E-3,3.712052840016496E-3,2.8414711037001625E-3,3.712052840016496E-3,2.8414711037001625E-3,3.712052840016496E-3,null,{"$f":"IF((H104+$N104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H104+$N104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":86.394695969360313},{"$f":"(I104+$O104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM104/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.129272370790304},{"$f":"IF((J104+$P104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J104+$P104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":83.244641779634804},{"$f":"(K104+$Q104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM104/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.852361933937857},{"$f":"IF((L104+$R104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L104+$R104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":82.711657180473352},{"$f":"(M104+$S104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM104/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.208596972576323},null,{"$f":"AO104/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":671.31516366207518},{"$f":"IF(Controls!$C$44=1,AP104/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":123.98990526198104},{"$f":"AQ104/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":687.39127928455264},{"$f":"IF(Controls!$C$44=1,AR104/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":126.36301615336082},{"$f":"AS104/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":703.8542667619605},{"$f":"IF(Controls!$C$44=1,AT104/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":128.78925878574719},null,{"$f":"BJ104*(1/(1-($AM104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":945.0436284587613},{"$f":"BL104*(1/(1-($AM104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":967.67477320530884},{"$f":"BN104*(1/(1-($AM104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":990.85053663667441},null,1155.4282296901026,1120.1628060915327,1177.2824311383044,1140.8901512926075,1202.3514526028948,1168.848392394998,null,1411.0000361078903,990.85053663667441,703.8542667619605,null,2.8414711037001604E-3,3.7120528400164882E-3,2.8414711037001604E-3,3.7120528400164882E-3,2.8414711037001604E-3,3.7120528400164882E-3]
[1,1,4,"2019-01-04",21,"peak","On-Peak",{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":77.703316351552601},{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":40.665022172371053},{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":79.471415765540058},{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":39.947404134035089},{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":78.86653965022856},{"$f":"IF(G105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G105,$B$13:$B$8772,\"=\"&B105)","v":41.574005020929938},{"$f":"IF(Controls!$C$42=1,H105*'Input Parameters, System'!$E$18,0)","v":2.1584009714236267},{"$f":"IF(Controls!$C$42=1,I105*'Input Parameters, System'!$E$18,0)","v":1.1295711364841279},{"$f":"IF(Controls!$C$42=1,J105*'Input Parameters, System'!$E$18,0)","v":2.2075142869410511},{"$f":"IF(Controls!$C$42=1,K105*'Input Parameters, System'!$E$18,0)","v":1.1096375281932314},{"$f":"IF(Controls!$C$42=1,L105*'Input Parameters, System'!$E$18,0)","v":2.1907123632114058},{"$f":"IF(Controls!$C$42=1,M105*'Input Parameters, System'!$E$18,0)","v":1.1548203736525968},null,{"$f":"VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T96","v":1375.0301741603912},1027.5774025666024,{"$f":"((LN(W105)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},{"$f":"'Input Parameters, System'!T96+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B105,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G105,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1375.0301741603912},1027.5774025666024,{"$f":"((LN(Z105)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},1375.0301741603912,1027.5774025666024,{"$f":"((LN(AC105)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},null,1.4539848893591056E-3,null,1457.7475047534576,82.717330593066336,6.0156738482902359,82.837687819427344,{"$f":"IF(Controls!$C$40=1,(AL105-AJ105)*100,IF(G105=\"On-Peak\",IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.035722636100843},null,{"$f":"MAX(0,$W105-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":257.69784090258639},{"$f":"MAX(0,$W105-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":207.11500898056775},{"$f":"MAX(0,$Z105-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":257.69784090258639},{"$f":"MAX(0,$Z105-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":207.11500898056775},{"$f":"MAX(0,$AC105-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":257.69784090258639},{"$f":"MAX(0,$AC105-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":207.11500898056775},null,2.4516953326328907E-3,3.1010532046708969E-3,2.4516953326328907E-3,3.1010532046708969E-3,2.4516953326328907E-3,3.1010532046708969E-3,null,{"$f":"IF((H105+$N105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H105+$N105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":92.260739839660857},{"$f":"(I105+$O105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM105/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.48702593431392},{"$f":"IF((J105+$P105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J105+$P105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":88.925199103427175},{"$f":"(K105+$Q105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM105/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.464613744992576},{"$f":"IF((L105+$R105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L105+$R105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM105/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":88.365969312470284},{"$f":"(M105+$S105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM105/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.672278100233363},null,{"$f":"AO105/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":579.22822137193532},{"$f":"IF(Controls!$C$44=1,AP105/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":103.58130921913236},{"$f":"AQ105/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":593.09911296297423},{"$f":"IF(Controls!$C$44=1,AR105/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":105.56380878255992},{"$f":"AS105/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":607.30380767445467},{"$f":"IF(Controls!$C$44=1,AT105/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":107.5906946634294},null,{"$f":"BJ105*(1/(1-($AM105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":814.25093529250807},{"$f":"BL105*(1/(1-($AM105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":833.74996181540962},{"$f":"BN105*(1/(1-($AM105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":853.7182325722664},null,1010.0929843513013,965.31927044595432,1028.2389697013966,982.77838434296211,1049.6748965481661,1006.9812053359292,null,1375.0301741603912,853.7182325722664,607.30380767445467,null,2.4516953326328889E-3,3.1010532046708904E-3,2.4516953326328889E-3,3.1010532046708904E-3,2.4516953326328889E-3,3.1010532046708904E-3]
[1,1,4,"2019-01-04",22,"off-peak","Off-Peak",{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":79.036525487850582},{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":34.538761957694284},{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":78.403773100393252},{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":33.088456245629366},{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":75.297534107420972},{"$f":"IF(G106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G106,$B$13:$B$8772,\"=\"&B106)","v":32.981026192883817},{"$f":"IF(Controls!$C$42=1,H106*'Input Parameters, System'!$E$18,0)","v":2.1954341384750471},{"$f":"IF(Controls!$C$42=1,I106*'Input Parameters, System'!$E$18,0)","v":0.95939917189605484},{"$f":"IF(Controls!$C$42=1,J106*'Input Parameters, System'!$E$18,0)","v":2.1778578826357267},{"$f":"IF(Controls!$C$42=1,K106*'Input Parameters, System'!$E$18,0)","v":0.91911335907926883},{"$f":"IF(Controls!$C$42=1,L106*'Input Parameters, System'!$E$18,0)","v":2.0915744448790661},{"$f":"IF(Controls!$C$42=1,M106*'Input Parameters, System'!$E$18,0)","v":0.91612922479654391},null,{"$f":"VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T97","v":1243.23984357218},895.78707197839105,{"$f":"((LN(W106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},{"$f":"'Input Parameters, System'!T97+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B106,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G106,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1243.23984357218},895.78707197839105,{"$f":"((LN(Z106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},1243.23984357218,895.78707197839105,{"$f":"((LN(AC106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},null,1.6080534189519824E-3,null,1315.074873773448,71.83503020126804,5.7780508381122715,71.950637693783676,{"$f":"IF(Controls!$C$40=1,(AL106-AJ106)*100,IF(G106=\"On-Peak\",IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.560749251563607},null,{"$f":"MAX(0,$W106-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":108.89612528980511},{"$f":"MAX(0,$W106-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":59.324138866093186},{"$f":"MAX(0,$Z106-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":108.89612528980511},{"$f":"MAX(0,$Z106-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":59.324138866093186},{"$f":"MAX(0,$AC106-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":108.89612528980511},{"$f":"MAX(0,$AC106-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":59.324138866093186},null,1.0360200193363055E-3,8.8823746695392816E-4,1.0360200193363055E-3,8.8823746695392816E-4,1.0360200193363055E-3,8.8823746695392816E-4,null,{"$f":"IF((H106+$N106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H106+$N106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":93.457237960987726},{"$f":"(I106+$O106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM106/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.747780272932403},{"$f":"IF((J106+$P106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J106+$P106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":87.069266391336896},{"$f":"(K106+$Q106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM106/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.239659169046448},{"$f":"IF((L106+$R106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L106+$R106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":83.397545235135368},{"$f":"(M106+$S106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM106/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.140136032020585},null,{"$f":"AO106/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":244.76615226959854},{"$f":"IF(Controls!$C$44=1,AP106/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":29.668887843005528},{"$f":"AQ106/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":250.62761522671374},{"$f":"IF(Controls!$C$44=1,AR106/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":30.236736981422045},{"$f":"AS106/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":256.63013433819339},{"$f":"IF(Controls!$C$44=1,AT106/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":30.817299732785504},null,{"$f":"BJ106*(1/(1-($AM106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":342.23245915990202},{"$f":"BL106*(1/(1-($AM106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":350.42796684545289},{"$f":"BN106*(1/(1-($AM106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":358.82069949099173},null,465.35858496389528,410.64912727583999,467.73397021821182,414.90436299592136,473.03554445891257,423.77813525579779,null,1243.23984357218,358.82069949099173,256.63013433819339,null,1.0360200193363046E-3,8.8823746695392632E-4,1.0360200193363046E-3,8.8823746695392632E-4,1.0360200193363046E-3,8.8823746695392632E-4]
[1,1,4,"2019-01-04",23,"off-peak","Off-Peak",{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":114.28962370303063},{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":31.700031351724107},{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":113.37464127163808},{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":30.368925836177375},{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":108.88290933571112},{"$f":"IF(G107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G107,$B$13:$B$8772,\"=\"&B107)","v":30.270325427618356},{"$f":"IF(Controls!$C$42=1,H107*'Input Parameters, System'!$E$18,0)","v":3.1746757591168504},{"$f":"IF(Controls!$C$42=1,I107*'Input Parameters, System'!$E$18,0)","v":0.88054643838060065},{"$f":"IF(Controls!$C$42=1,J107*'Input Parameters, System'!$E$18,0)","v":3.1492598687600193},{"$f":"IF(Controls!$C$42=1,K107*'Input Parameters, System'!$E$18,0)","v":0.84357170457612762},{"$f":"IF(Controls!$C$42=1,L107*'Input Parameters, System'!$E$18,0)","v":3.0244909524628509},{"$f":"IF(Controls!$C$42=1,M107*'Input Parameters, System'!$E$18,0)","v":0.84083283540542586},null,{"$f":"VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T98","v":1138.1514233726236},790.69865177883469,{"$f":"((LN(W107)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},{"$f":"'Input Parameters, System'!T98+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B107,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G107,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1138.1514233726236},790.69865177883469,{"$f":"((LN(Z107)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},1138.1514233726236,790.69865177883469,{"$f":"((LN(AC107)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},null,1.7564639076503852E-3,null,1201.6317941676862,63.480370795062491,5.5774978172020804,63.591969756290283,{"$f":"IF(Controls!$C$40=1,(AL107-AJ107)*100,IF(G107=\"On-Peak\",IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.159896122779145},null,{"$f":"MAX(0,$W107-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W107-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z107-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z107-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC107-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC107-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H107+$N107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H107+$N107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":138.94912302021115},{"$f":"(I107+$O107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM107/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.641408043931733},{"$f":"IF((J107+$P107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J107+$P107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":129.79773237173731},{"$f":"(K107+$Q107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM107/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.514864831994164},{"$f":"IF((L107+$R107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L107+$R107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM107/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":124.55685545932128},{"$f":"(M107+$S107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM107/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.416245093460383},null,{"$f":"AO107/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP107/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ107/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR107/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS107/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT107/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ107*(1/(1-($AM107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL107*(1/(1-($AM107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN107*(1/(1-($AM107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,138.94912302021115,34.641408043931733,129.79773237173731,30.514864831994164,124.55685545932128,30.416245093460383,null,1138.1514233726236,0,0,null,0,0,0,0,0,0]
[1,1,4,"2019-01-04",24,"off-peak","Off-Peak",{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":107.0623288654633},{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":27.757495440941732},{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":106.20520687309059},{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":26.591939644821323},{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":101.99751709235186},{"$f":"IF(G108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G108,$B$13:$B$8772,\"=\"&B108)","v":26.505602178442029},{"$f":"IF(Controls!$C$42=1,H108*'Input Parameters, System'!$E$18,0)","v":2.9739198463628309},{"$f":"IF(Controls!$C$42=1,I108*'Input Parameters, System'!$E$18,0)","v":0.7710327941854751},{"$f":"IF(Controls!$C$42=1,J108*'Input Parameters, System'!$E$18,0)","v":2.9501111721925315},{"$f":"IF(Controls!$C$42=1,K108*'Input Parameters, System'!$E$18,0)","v":0.73865661153694051},{"$f":"IF(Controls!$C$42=1,L108*'Input Parameters, System'!$E$18,0)","v":2.8332322262656082},{"$f":"IF(Controls!$C$42=1,M108*'Input Parameters, System'!$E$18,0)","v":0.73625837578519715},null,{"$f":"VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T99","v":1026.7551152038154},679.30234361002647,{"$f":"((LN(W108)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},{"$f":"'Input Parameters, System'!T99+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B108,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G108,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1026.7551152038154},679.30234361002647,{"$f":"((LN(Z108)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},1026.7551152038154,679.30234361002647,{"$f":"((LN(AC108)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},null,1.9469361878456937E-3,null,1081.710849594682,54.955734390866596,5.3523701588725601,55.062833923028641,{"$f":"IF(Controls!$C$40=1,(AL108-AJ108)*100,IF(G108=\"On-Peak\",IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.709953216204582},null,{"$f":"MAX(0,$W108-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W108-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z108-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z108-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC108-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC108-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H108+$N108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H108+$N108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":128.82367523072477},{"$f":"(I108+$O108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM108/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.044635640137042},{"$f":"IF((J108+$P108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J108+$P108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":120.28735814024193},{"$f":"(K108+$Q108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM108/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.438163307422858},{"$f":"IF((L108+$R108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L108+$R108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM108/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":115.39573922543222},{"$f":"(M108+$S108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM108/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.340774854186201},null,{"$f":"AO108/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP108/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ108/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR108/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS108/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT108/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ108*(1/(1-($AM108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL108*(1/(1-($AM108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN108*(1/(1-($AM108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,128.82367523072477,29.044635640137042,120.28735814024193,25.438163307422858,115.39573922543222,25.340774854186201,null,1026.7551152038154,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",1,"off-peak","Off-Peak",{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":87.020235433482569},{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":27.406582247952795},{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":86.323566881977257},{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":26.255761531475777},{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":82.903557629132962},{"$f":"IF(G109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G109,$B$13:$B$8772,\"=\"&B109)","v":26.170515552477479},{"$f":"IF(Controls!$C$42=1,H109*'Input Parameters, System'!$E$18,0)","v":2.4172013436771222},{"$f":"IF(Controls!$C$42=1,I109*'Input Parameters, System'!$E$18,0)","v":0.76128531605718086},{"$f":"IF(Controls!$C$42=1,J109*'Input Parameters, System'!$E$18,0)","v":2.3978496589751952},{"$f":"IF(Controls!$C$42=1,K109*'Input Parameters, System'!$E$18,0)","v":0.72931843653378459},{"$f":"IF(Controls!$C$42=1,L109*'Input Parameters, System'!$E$18,0)","v":2.3028504795293694},{"$f":"IF(Controls!$C$42=1,M109*'Input Parameters, System'!$E$18,0)","v":0.72695051953205148},null,{"$f":"VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T100","v":1016.0267388151658},668.57396722137685,{"$f":"((LN(W109)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},{"$f":"'Input Parameters, System'!T100+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B109,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G109,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1016.0267388151658},668.57396722137685,{"$f":"((LN(Z109)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},1016.0267388151658,668.57396722137685,{"$f":"((LN(AC109)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},null,1.9674840660108828E-3,null,1070.1802453332539,54.153506518088129,5.3299292675347258,54.260157561992038,{"$f":"IF(Controls!$C$40=1,(AL109-AJ109)*100,IF(G109=\"On-Peak\",IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.665104390390923},null,{"$f":"MAX(0,$W109-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W109-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z109-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z109-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC109-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC109-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H109+$N109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H109+$N109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":102.7701108711522},{"$f":"(I109+$O109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM109/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.547208249091181},{"$f":"IF((J109+$P109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J109+$P109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":95.816425863926781},{"$f":"(K109+$Q109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM109/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.986958539336552},{"$f":"IF((L109+$R109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L109+$R109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM109/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":91.823474929824101},{"$f":"(M109+$S109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM109/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.889679519714271},null,{"$f":"AO109/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP109/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ109/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR109/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS109/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT109/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ109*(1/(1-($AM109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL109*(1/(1-($AM109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN109*(1/(1-($AM109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,102.7701108711522,28.547208249091181,95.816425863926781,24.986958539336552,91.823474929824101,24.889679519714271,null,1016.0267388151658,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",2,"off-peak","Off-Peak",{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":85.396991502627927},{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":26.741418434376769},{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":84.713318353771371},{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":25.618528391253641},{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":81.357104713930099},{"$f":"IF(G110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G110,$B$13:$B$8772,\"=\"&B110)","v":25.535351351022296},{"$f":"IF(Controls!$C$42=1,H110*'Input Parameters, System'!$E$18,0)","v":2.3721117459389411},{"$f":"IF(Controls!$C$42=1,I110*'Input Parameters, System'!$E$18,0)","v":0.7428087530378773},{"$f":"IF(Controls!$C$42=1,J110*'Input Parameters, System'!$E$18,0)","v":2.3531210405493277},{"$f":"IF(Controls!$C$42=1,K110*'Input Parameters, System'!$E$18,0)","v":0.7116177167516835},{"$f":"IF(Controls!$C$42=1,L110*'Input Parameters, System'!$E$18,0)","v":2.2598939413639547},{"$f":"IF(Controls!$C$42=1,M110*'Input Parameters, System'!$E$18,0)","v":0.70930726961937274},null,{"$f":"VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T101","v":1000.6195982792447},653.1668266854557,{"$f":"((LN(W110)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},{"$f":"'Input Parameters, System'!T101+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B110,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G110,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.6195982792447},653.1668266854557,{"$f":"((LN(Z110)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},1000.6195982792447,653.1668266854557,{"$f":"((LN(AC110)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},null,1.9977634737475825E-3,null,1053.6269365976943,53.007338318449776,5.2974515399864197,53.113340290962363,{"$f":"IF(Controls!$C$40=1,(AL110-AJ110)*100,IF(G110=\"On-Peak\",IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.600197251258692},null,{"$f":"MAX(0,$W110-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W110-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z110-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z110-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC110-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC110-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H110+$N110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H110+$N110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":100.58525205552344},{"$f":"(I110+$O110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM110/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.613883936489561},{"$f":"IF((J110+$P110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J110+$P110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":93.764286994455063},{"$f":"(K110+$Q110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM110/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.140361854881146},{"$f":"IF((L110+$R110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L110+$R110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM110/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":89.84669859550776},{"$f":"(M110+$S110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM110/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.043288165835243},null,{"$f":"AO110/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP110/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ110/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR110/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS110/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT110/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ110*(1/(1-($AM110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL110*(1/(1-($AM110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN110*(1/(1-($AM110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,100.58525205552344,27.613883936489561,93.764286994455063,24.140361854881146,89.84669859550776,24.043288165835243,null,1000.6195982792447,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",3,"off-peak","Off-Peak",{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":71.864437507645903},{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":26.178386072491538},{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":71.289103582912205},{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":25.079138134766389},{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":68.464737043310393},{"$f":"IF(G111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G111,$B$13:$B$8772,\"=\"&B111)","v":24.997712361601561},{"$f":"IF(Controls!$C$42=1,H111*'Input Parameters, System'!$E$18,0)","v":1.9962117321420618},{"$f":"IF(Controls!$C$42=1,I111*'Input Parameters, System'!$E$18,0)","v":0.72716914260815158},{"$f":"IF(Controls!$C$42=1,J111*'Input Parameters, System'!$E$18,0)","v":1.9802304155091925},{"$f":"IF(Controls!$C$42=1,K111*'Input Parameters, System'!$E$18,0)","v":0.69663482402273935},{"$f":"IF(Controls!$C$42=1,L111*'Input Parameters, System'!$E$18,0)","v":1.9017766793114694},{"$f":"IF(Controls!$C$42=1,M111*'Input Parameters, System'!$E$18,0)","v":0.69437302264604206},null,{"$f":"VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T102","v":1000.3811899150526},652.92841832126362,{"$f":"((LN(W111)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},{"$f":"'Input Parameters, System'!T102+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B111,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G111,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.3811899150526},652.92841832126362,{"$f":"((LN(Z111)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},1000.3811899150526,652.92841832126362,{"$f":"((LN(AC111)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},null,1.9982393380200136E-3,null,1053.3708476815145,52.989657766461875,5.2969466340087319,53.095649648424619,{"$f":"IF(Controls!$C$40=1,(AL111-AJ111)*100,IF(G111=\"On-Peak\",IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.599188196274412},null,{"$f":"MAX(0,$W111-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W111-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z111-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z111-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC111-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC111-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H111+$N111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H111+$N111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":83.052474233183261},{"$f":"(I111+$O111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM111/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.846425570292485},{"$f":"IF((J111+$P111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J111+$P111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":77.296543357353542},{"$f":"(K111+$Q111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM111/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.44421829630512},{"$f":"IF((L111+$R111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L111+$R111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM111/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":73.983714668990615},{"$f":"(M111+$S111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM111/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.347313447464664},null,{"$f":"AO111/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP111/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ111/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR111/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS111/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT111/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ111*(1/(1-($AM111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL111*(1/(1-($AM111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN111*(1/(1-($AM111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.052474233183261,26.846425570292485,77.296543357353542,23.44421829630512,73.983714668990615,23.347313447464664,null,1000.3811899150526,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",4,"off-peak","Off-Peak",{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":77.638266478555124},{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":25.253965496931134},{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":77.016708304418216},{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":24.193534597371045},{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":73.965422722291578},{"$f":"IF(G112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G112,$B$13:$B$8772,\"=\"&B112)","v":24.114984160366589},{"$f":"IF(Controls!$C$42=1,H112*'Input Parameters, System'!$E$18,0)","v":2.1565940510029651},{"$f":"IF(Controls!$C$42=1,I112*'Input Parameters, System'!$E$18,0)","v":0.70149108455376463},{"$f":"IF(Controls!$C$42=1,J112*'Input Parameters, System'!$E$18,0)","v":2.1393287420065801},{"$f":"IF(Controls!$C$42=1,K112*'Input Parameters, System'!$E$18,0)","v":0.67203500479800793},{"$f":"IF(Controls!$C$42=1,L112*'Input Parameters, System'!$E$18,0)","v":2.0545717705697819},{"$f":"IF(Controls!$C$42=1,M112*'Input Parameters, System'!$E$18,0)","v":0.66985307296424801},null,{"$f":"VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T103","v":1013.5631857185133},666.11041412472434,{"$f":"((LN(W112)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},{"$f":"'Input Parameters, System'!T103+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B112,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G112,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1013.5631857185133},666.11041412472434,{"$f":"((LN(Z112)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},1013.5631857185133,666.11041412472434,{"$f":"((LN(AC112)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},null,1.9722638492769562E-3,null,1067.532953532593,53.969767814079674,5.3247561251764086,54.076315471602186,{"$f":"IF(Controls!$C$40=1,(AL112-AJ112)*100,IF(G112=\"On-Peak\",IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.654765752251194},null,{"$f":"MAX(0,$W112-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W112-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z112-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z112-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC112-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC112-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H112+$N112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H112+$N112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":90.595081436515997},{"$f":"(I112+$O112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM112/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.608442755832773},{"$f":"IF((J112+$P112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J112+$P112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":84.3809724785377},{"$f":"(K112+$Q112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM112/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.321273000673759},{"$f":"IF((L112+$R112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L112+$R112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM112/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":80.807975949370501},{"$f":"(M112+$S112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM112/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.224640507027956},null,{"$f":"AO112/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP112/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ112/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR112/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS112/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT112/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ112*(1/(1-($AM112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL112*(1/(1-($AM112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN112*(1/(1-($AM112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,90.595081436515997,25.608442755832773,84.3809724785377,22.321273000673759,80.807975949370501,22.224640507027956,null,1013.5631857185133,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",5,"off-peak","Off-Peak",{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":70.540715209461098},{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":24.66867371608765},{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":69.975978770375164},{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":23.632819609813367},{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":67.203636251226044},{"$f":"IF(G113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G113,$B$13:$B$8772,\"=\"&B113)","v":23.556089676015269},{"$f":"IF(Controls!$C$42=1,H113*'Input Parameters, System'!$E$18,0)","v":1.959442085382447},{"$f":"IF(Controls!$C$42=1,I113*'Input Parameters, System'!$E$18,0)","v":0.68523316394425904},{"$f":"IF(Controls!$C$42=1,J113*'Input Parameters, System'!$E$18,0)","v":1.9437551400118451},{"$f":"IF(Controls!$C$42=1,K113*'Input Parameters, System'!$E$18,0)","v":0.65645976514722182},{"$f":"IF(Controls!$C$42=1,L113*'Input Parameters, System'!$E$18,0)","v":1.8667464991016181},{"$f":"IF(Controls!$C$42=1,M113*'Input Parameters, System'!$E$18,0)","v":0.65432840227336708},null,{"$f":"VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T104","v":1035.2881479055281},687.8353763117392,{"$f":"((LN(W113)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},{"$f":"'Input Parameters, System'!T104+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B113,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G113,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.2881479055281},687.8353763117392,{"$f":"((LN(Z113)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},1035.2881479055281,687.8353763117392,{"$f":"((LN(AC113)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},null,1.9308969304123735E-3,null,1090.884350611937,55.596202706408874,5.3701187267413903,55.703656951707764,{"$f":"IF(Controls!$C$40=1,(AL113-AJ113)*100,IF(G113=\"On-Peak\",IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.745424529888936},null,{"$f":"MAX(0,$W113-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W113-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z113-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z113-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC113-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC113-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H113+$N113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H113+$N113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":81.487310258642381},{"$f":"(I113+$O113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM113/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.844731791949801},{"$f":"IF((J113+$P113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J113+$P113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":75.826455768042749},{"$f":"(K113+$Q113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM113/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.628528623209387},{"$f":"IF((L113+$R113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L113+$R113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM113/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":72.567614423947333},{"$f":"(M113+$S113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM113/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.532064145343625},null,{"$f":"AO113/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP113/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ113/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR113/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS113/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT113/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ113*(1/(1-($AM113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL113*(1/(1-($AM113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN113*(1/(1-($AM113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,81.487310258642381,24.844731791949801,75.826455768042749,21.628528623209387,72.567614423947333,21.532064145343625,null,1035.2881479055281,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",6,"off-peak","Off-Peak",{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":72.209509352661158},{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":24.724976952276183},{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":71.631412844015401},{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":23.686758635462102},{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":68.793484528845298},{"$f":"IF(G114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G114,$B$13:$B$8772,\"=\"&B114)","v":23.609853574957352},{"$f":"IF(Controls!$C$42=1,H114*'Input Parameters, System'!$E$18,0)","v":2.0057969524449142},{"$f":"IF(Controls!$C$42=1,I114*'Input Parameters, System'!$E$18,0)","v":0.68679712498723189},{"$f":"IF(Controls!$C$42=1,J114*'Input Parameters, System'!$E$18,0)","v":1.9897388982404791},{"$f":"IF(Controls!$C$42=1,K114*'Input Parameters, System'!$E$18,0)","v":0.65795805442011646},{"$f":"IF(Controls!$C$42=1,L114*'Input Parameters, System'!$E$18,0)","v":1.9109084503277964},{"$f":"IF(Controls!$C$42=1,M114*'Input Parameters, System'!$E$18,0)","v":0.65582182697070046},null,{"$f":"VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T105","v":1087.9068606191163},740.45408902532733,{"$f":"((LN(W114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},{"$f":"'Input Parameters, System'!T105+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B114,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G114,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1087.9068606191163},740.45408902532733,{"$f":"((LN(Z114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},1087.9068606191163,740.45408902532733,{"$f":"((LN(AC114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},null,1.8375482671562082E-3,null,1147.4988374480133,59.591976828897117,5.4776726745692139,59.701580632955043,{"$f":"IF(Controls!$C$40=1,(AL114-AJ114)*100,IF(G114=\"On-Peak\",IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.960380405792591},null,{"$f":"MAX(0,$W114-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W114-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z114-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z114-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC114-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC114-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H114+$N114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H114+$N114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":83.878998028940089},{"$f":"(I114+$O114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM114/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.003014155907838},{"$f":"IF((J114+$P114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J114+$P114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":78.072859701312694},{"$f":"(K114+$Q114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM114/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.772102858580066},{"$f":"IF((L114+$R114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L114+$R114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":74.731521651992921},{"$f":"(M114+$S114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM114/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.675603558725214},null,{"$f":"AO114/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP114/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ114/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR114/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS114/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT114/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ114*(1/(1-($AM114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL114*(1/(1-($AM114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN114*(1/(1-($AM114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.878998028940089,25.003014155907838,78.072859701312694,21.772102858580066,74.731521651992921,21.675603558725214,null,1087.9068606191163,0,0,null,0,0,0,0,0,0]
[1,1,5,"2019-01-05",7,"peak","On-Peak",{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":82.542970566945471},{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":29.965524701754298},{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":84.421193849307116},{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":29.436721324664511},{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":83.778643779025501},{"$f":"IF(G115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G115,$B$13:$B$8772,\"=\"&B115)","v":30.635342312734689},{"$f":"IF(Controls!$C$42=1,H115*'Input Parameters, System'!$E$18,0)","v":2.2928342858602724},{"$f":"IF(Controls!$C$42=1,I115*'Input Parameters, System'!$E$18,0)","v":0.83236624461258046},{"$f":"IF(Controls!$C$42=1,J115*'Input Parameters, System'!$E$18,0)","v":2.3450065630235599},{"$f":"IF(Controls!$C$42=1,K115*'Input Parameters, System'!$E$18,0)","v":0.81767742853118186},{"$f":"IF(Controls!$C$42=1,L115*'Input Parameters, System'!$E$18,0)","v":2.3271581524150671},{"$f":"IF(Controls!$C$42=1,M115*'Input Parameters, System'!$E$18,0)","v":0.85097207831568522},null,{"$f":"VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T106","v":1212.9917823652938},865.53901077150488,{"$f":"((LN(W115)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},{"$f":"'Input Parameters, System'!T106+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B115,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G115,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1212.9917823652938},865.53901077150488,{"$f":"((LN(Z115)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},1212.9917823652938,865.53901077150488,{"$f":"((LN(AC115)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},null,1.648136511715137E-3,null,1282.3919297534051,69.400147388111179,5.7214029309236691,69.514622614427083,{"$f":"IF(Controls!$C$40=1,(AL115-AJ115)*100,IF(G115=\"On-Peak\",IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.447522631590346},null,{"$f":"MAX(0,$W115-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":75.186173036632354},{"$f":"MAX(0,$W115-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":26.131382668481674},{"$f":"MAX(0,$Z115-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":75.186173036632354},{"$f":"MAX(0,$Z115-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":26.131382668481674},{"$f":"MAX(0,$AC115-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":75.186173036632354},{"$f":"MAX(0,$AC115-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":26.131382668481674},null,7.1530901798327938E-4,3.9125512132333969E-4,7.1530901798327938E-4,3.9125512132333969E-4,7.1530901798327938E-4,3.9125512132333969E-4,null,{"$f":"IF((H115+$N115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H115+$N115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":97.911036936788307},{"$f":"(I115+$O115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM115/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.396924322670145},{"$f":"IF((J115+$P115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J115+$P115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":94.396831649374306},{"$f":"(K115+$Q115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM115/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.428917562033892},{"$f":"IF((L115+$R115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L115+$R115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM115/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":93.812321936498293},{"$f":"(M115+$S115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM115/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.021042373730999},null,{"$f":"AO115/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":168.99618998450842},{"$f":"IF(Controls!$C$44=1,AP115/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":13.068694740328697},{"$f":"AQ115/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":173.04317482413092},{"$f":"IF(Controls!$C$44=1,AR115/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":13.318823666218773},{"$f":"AS115/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":177.18755038726817},{"$f":"IF(Controls!$C$44=1,AT115/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":13.57455274562756},null,{"$f":"BJ115*(1/(1-($AM115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":235.98863580605672},{"$f":"BL115*(1/(1-($AM115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":241.63990185837338},{"$f":"BN115*(1/(1-($AM115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":247.42716567480838},null,346.96836748317372,281.45425486905555,349.35555717396647,284.38764308662604,354.81404035693424,292.02276079416697,null,1212.9917823652938,247.42716567480838,177.18755038726817,null,7.1530901798327884E-4,3.9125512132333887E-4,7.1530901798327884E-4,3.9125512132333887E-4,7.1530901798327884E-4,3.9125512132333887E-4]
[1,1,5,"2019-01-05",8,"peak","On-Peak",{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":81.58356904935863},{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":31.04861595603457},{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":83.439961638505721},{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":30.500699203869253},{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":82.80487996327119},{"$f":"IF(G116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G116,$B$13:$B$8772,\"=\"&B116)","v":31.742643842110642},{"$f":"IF(Controls!$C$42=1,H116*'Input Parameters, System'!$E$18,0)","v":2.2661845459936241},{"$f":"IF(Controls!$C$42=1,I116*'Input Parameters, System'!$E$18,0)","v":0.86245177152628805},{"$f":"IF(Controls!$C$42=1,J116*'Input Parameters, System'!$E$18,0)","v":2.3177504218904854},{"$f":"IF(Controls!$C$42=1,K116*'Input Parameters, System'!$E$18,0)","v":0.84723203438170647},{"$f":"IF(Controls!$C$42=1,L116*'Input Parameters, System'!$E$18,0)","v":2.3001094643468223},{"$f":"IF(Controls!$C$42=1,M116*'Input Parameters, System'!$E$18,0)","v":0.88173010524275819},null,{"$f":"VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T107","v":1371.8911306985271},1024.4383591047381,{"$f":"((LN(W116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},{"$f":"'Input Parameters, System'!T107+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B116,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G116,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1371.8911306985271},1024.4383591047381,{"$f":"((LN(Z116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},1371.8911306985271,1024.4383591047381,{"$f":"((LN(AC116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},null,1.4573105609283488E-3,null,1454.3442135883406,82.453082889813444,6.0101768314392938,82.573330235872234,{"$f":"IF(Controls!$C$40=1,(AL116-AJ116)*100,IF(G116=\"On-Peak\",IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.024734605878962},null,{"$f":"MAX(0,$W116-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":254.12827890643311},{"$f":"MAX(0,$W116-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":203.56082484063955},{"$f":"MAX(0,$Z116-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":254.12827890643311},{"$f":"MAX(0,$Z116-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":203.56082484063955},{"$f":"MAX(0,$AC116-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":254.12827890643311},{"$f":"MAX(0,$AC116-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":203.56082484063955},null,2.4177351005453393E-3,3.0478377753721496E-3,2.4177351005453393E-3,3.0478377753721496E-3,2.4177351005453393E-3,3.0478377753721496E-3,null,{"$f":"IF((H116+$N116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H116+$N116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":97.356314684312991},{"$f":"(I116+$O116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM116/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.166795554804892},{"$f":"IF((J116+$P116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J116+$P116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":93.859649926284334},{"$f":"(K116+$Q116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM116/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.075120850554764},{"$f":"IF((L116+$R116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L116+$R116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":93.277622089137736},{"$f":"(M116+$S116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM116/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":32.73944038687312},null,{"$f":"AO116/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":571.20490600822484},{"$f":"IF(Controls!$C$44=1,AP116/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":101.80380864960976},{"$f":"AQ116/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":584.88366169582469},{"$f":"IF(Controls!$C$44=1,AR116/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":103.75228765344372},{"$f":"AS116/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":598.89159675176643},{"$f":"IF(Controls!$C$44=1,AT116/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":105.7443912860991},null,{"$f":"BJ116*(1/(1-($AM116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":802.87185727736619},{"$f":"BL116*(1/(1-($AM116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":822.09838679178267},{"$f":"BN116*(1/(1-($AM116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":841.78760289739989},null,1002.0319806112889,938.8424614817809,1019.7103243715108,956.9257952957812,1040.8096162726367,980.27143457037209,null,1371.8911306985271,841.78760289739989,598.89159675176643,null,2.4177351005453375E-3,3.0478377753721431E-3,2.4177351005453375E-3,3.0478377753721431E-3,2.4177351005453375E-3,3.0478377753721431E-3]
[1,1,5,"2019-01-05",9,"peak","On-Peak",{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":80.417527204906932},{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":32.378652016290758},{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":82.247387105377882},{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":31.807264039532679},{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":81.621382402585184},{"$f":"IF(G117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G117,$B$13:$B$8772,\"=\"&B117)","v":33.102410120184317},{"$f":"IF(Controls!$C$42=1,H117*'Input Parameters, System'!$E$18,0)","v":2.233794862155698},{"$f":"IF(Controls!$C$42=1,I117*'Input Parameters, System'!$E$18,0)","v":0.89939679857632138},{"$f":"IF(Controls!$C$42=1,J117*'Input Parameters, System'!$E$18,0)","v":2.2846237272825944},{"$f":"IF(Controls!$C$42=1,K117*'Input Parameters, System'!$E$18,0)","v":0.8835250903661509},{"$f":"IF(Controls!$C$42=1,L117*'Input Parameters, System'!$E$18,0)","v":2.2672349050023404},{"$f":"IF(Controls!$C$42=1,M117*'Input Parameters, System'!$E$18,0)","v":0.91950096230920386},null,{"$f":"VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T108","v":1383.6724773623587},1036.2197057685698,{"$f":"((LN(W117)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},{"$f":"'Input Parameters, System'!T108+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B117,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G117,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1383.6724773623587},1036.2197057685698,{"$f":"((LN(Z117)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},1383.6724773623587,1036.2197057685698,{"$f":"((LN(AC117)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},null,1.4449067003567961E-3,null,1467.1185716238185,83.446094261459777,6.0307692482638551,83.566753231661821,{"$f":"IF(Controls!$C$40=1,(AL117-AJ117)*100,IF(G117=\"On-Peak\",IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.065897020204375},null,{"$f":"MAX(0,$W117-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":267.53040469478748},{"$f":"MAX(0,$W117-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":216.90638563076715},{"$f":"MAX(0,$Z117-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":267.53040469478748},{"$f":"MAX(0,$Z117-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":216.90638563076715},{"$f":"MAX(0,$AC117-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":267.53040469478748},{"$f":"MAX(0,$AC117-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":216.90638563076715},null,2.5452407448595584E-3,3.2476557135315146E-3,2.5452407448595584E-3,3.2476557135315146E-3,2.5452407448595584E-3,3.2476557135315146E-3,null,{"$f":"IF((H117+$N117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H117+$N117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":95.870778601771576},{"$f":"(I117+$O117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM117/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":36.029114597235733},{"$f":"IF((J117+$P117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J117+$P117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":92.421087061767921},{"$f":"(K117+$Q117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM117/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":32.807312253104939},{"$f":"IF((L117+$R117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L117+$R117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM117/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":91.845705642593558},{"$f":"(M117+$S117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM117/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.547597547826534},null,{"$f":"AO117/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":601.32890493581363},{"$f":"IF(Controls!$C$44=1,AP117/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":108.4781229144665},{"$f":"AQ117/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":615.72904592198097},{"$f":"IF(Controls!$C$44=1,AR117/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":110.55434528451205},{"$f":"AS117/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":630.47572641964496},{"$f":"IF(Controls!$C$44=1,AT117/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":112.67705233828566},null,{"$f":"BJ117*(1/(1-($AM117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":845.60907340591564},{"$f":"BL117*(1/(1-($AM117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":865.85903940002879},{"$f":"BN117*(1/(1-($AM117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":886.59632099266048},null,1049.9579749221537,990.11631091761785,1068.8344717463087,1009.2206969376458,1091.1190789735397,1033.8209708787726,null,1383.6724773623587,886.59632099266048,630.47572641964496,null,2.5452407448595562E-3,3.2476557135315076E-3,2.5452407448595562E-3,3.2476557135315076E-3,2.5452407448595562E-3,3.2476557135315076E-3]
[1,1,5,"2019-01-05",10,"peak","On-Peak",{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":82.144449936563262},{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":31.424087590851737},{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":84.013605084820398},{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":30.869544868660235},{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":83.374157270942945},{"$f":"IF(G118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G118,$B$13:$B$8772,\"=\"&B118)","v":32.12650837229431},{"$f":"IF(Controls!$C$42=1,H118*'Input Parameters, System'!$E$18,0)","v":2.2817643939156649},{"$f":"IF(Controls!$C$42=1,I118*'Input Parameters, System'!$E$18,0)","v":0.87288142085637355},{"$f":"IF(Controls!$C$42=1,J118*'Input Parameters, System'!$E$18,0)","v":2.3336847813221295},{"$f":"IF(Controls!$C$42=1,K118*'Input Parameters, System'!$E$18,0)","v":0.85747763107655517},{"$f":"IF(Controls!$C$42=1,L118*'Input Parameters, System'!$E$18,0)","v":2.3159225435251809},{"$f":"IF(Controls!$C$42=1,M118*'Input Parameters, System'!$E$18,0)","v":0.89239288791081028},null,{"$f":"VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T109","v":1368.3348725993267},1020.8821010055377,{"$f":"((LN(W118)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},{"$f":"'Input Parameters, System'!T109+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B118,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G118,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1368.3348725993267},1020.8821010055377,{"$f":"((LN(Z118)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},1368.3348725993267,1020.8821010055377,{"$f":"((LN(AC118)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},null,1.4610966808241699E-3,null,1450.4888783450244,82.154005745697702,6.0039400727714911,82.274128424863193,{"$f":"IF(Controls!$C$40=1,(AL118-AJ118)*100,IF(G118=\"On-Peak\",IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.012267916549035},null,{"$f":"MAX(0,$W118-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":250.08546968722337},{"$f":"MAX(0,$W118-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":199.5357199347809},{"$f":"MAX(0,$Z118-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":250.08546968722337},{"$f":"MAX(0,$Z118-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":199.5357199347809},{"$f":"MAX(0,$AC118-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":250.08546968722337},{"$f":"MAX(0,$AC118-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":199.5357199347809},null,2.3792724713717849E-3,2.9875714309440613E-3,2.3792724713717849E-3,2.9875714309440613E-3,2.3792724713717849E-3,2.9875714309440613E-3,null,{"$f":"IF((H118+$N118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H118+$N118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":98.079391996145475},{"$f":"(I118+$O118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM118/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.680444079211782},{"$f":"IF((J118+$P118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J118+$P118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":94.559863257485986},{"$f":"(K118+$Q118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM118/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.552878709245203},{"$f":"IF((L118+$R118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L118+$R118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM118/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":93.974600309393807},{"$f":"(M118+$S118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM118/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.238150455587864},null,{"$f":"AO118/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":562.11787142079061},{"$f":"IF(Controls!$C$44=1,AP118/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":99.79079357192262},{"$f":"AQ118/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":575.57901811249621},{"$f":"IF(Controls!$C$44=1,AR118/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":101.70074437464797},{"$f":"AS118/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":589.36410741026441},{"$f":"IF(Controls!$C$44=1,AT118/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":103.65345719568202},null,{"$f":"BJ118*(1/(1-($AM118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":789.98739379097287},{"$f":"BL118*(1/(1-($AM118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":808.90537653637114},{"$f":"BN118*(1/(1-($AM118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":828.27862069243099},null,987.85757935904098,924.45863144210728,1005.165984168505,942.15899962026424,1025.9066781975068,965.17022834370084,null,1368.3348725993267,828.27862069243099,589.36410741026441,null,2.3792724713717832E-3,2.9875714309440548E-3,2.3792724713717832E-3,2.9875714309440548E-3,2.3792724713717832E-3,2.9875714309440548E-3]
[1,1,5,"2019-01-05",11,"shoulder","On-Peak",{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":85.396575080793497},{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":29.777788884345711},{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":87.339730681434318},{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":29.25229849226902},{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":86.674966923320355},{"$f":"IF(G119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G119,$B$13:$B$8772,\"=\"&B119)","v":30.443410047642853},{"$f":"IF(Controls!$C$42=1,H119*'Input Parameters, System'!$E$18,0)","v":2.3721001787969684},{"$f":"IF(Controls!$C$42=1,I119*'Input Parameters, System'!$E$18,0)","v":0.8271514199475376},{"$f":"IF(Controls!$C$42=1,J119*'Input Parameters, System'!$E$18,0)","v":2.4260761110091154},{"$f":"IF(Controls!$C$42=1,K119*'Input Parameters, System'!$E$18,0)","v":0.81255463018375751},{"$f":"IF(Controls!$C$42=1,L119*'Input Parameters, System'!$E$18,0)","v":2.4076106605154863},{"$f":"IF(Controls!$C$42=1,M119*'Input Parameters, System'!$E$18,0)","v":0.84564068698165906},null,{"$f":"VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T110","v":1348.0602279611478},1000.6074563673589,{"$f":"((LN(W119)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},{"$f":"'Input Parameters, System'!T110+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B119,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G119,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1348.0602279611478},1000.6074563673589,{"$f":"((LN(Z119)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},1348.0602279611478,1000.6074563673589,{"$f":"((LN(AC119)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},null,1.483063233052917E-3,null,1428.5151104412951,80.454882480147234,5.9681964359878741,80.5742906813433,{"$f":"IF(Controls!$C$40=1,(AL119-AJ119)*100,IF(G119=\"On-Peak\",IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.940820119606599},null,{"$f":"MAX(0,$W119-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":227.06203552525136},{"$f":"MAX(0,$W119-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":176.61950479233474},{"$f":"MAX(0,$Z119-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":227.06203552525136},{"$f":"MAX(0,$Z119-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":176.61950479233474},{"$f":"MAX(0,$AC119-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":227.06203552525136},{"$f":"MAX(0,$AC119-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":176.61950479233474},null,2.1602312645134592E-3,2.6444557738210281E-3,2.1602312645134592E-3,2.6444557738210281E-3,2.1602312645134592E-3,2.6444557738210281E-3,null,{"$f":"IF((H119+$N119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H119+$N119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":102.26900451253421},{"$f":"(I119+$O119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM119/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.368145371146454},{"$f":"IF((J119+$P119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J119+$P119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":98.616998626745456},{"$f":"(K119+$Q119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM119/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.402149510337079},{"$f":"IF((L119+$R119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L119+$R119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM119/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":98.012990986920286},{"$f":"(M119+$S119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM119/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.993100401331702},null,{"$f":"AO119/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":510.36802837668836},{"$f":"IF(Controls!$C$44=1,AP119/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":88.330052129352481},{"$f":"AQ119/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":522.58991144788547},{"$f":"IF(Controls!$C$44=1,AR119/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":90.020649507432609},{"$f":"AS119/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":535.10591423590563},{"$f":"IF(Controls!$C$44=1,AT119/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":91.749097785091394},null,{"$f":"BJ119*(1/(1-($AM119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":716.67741057821604},{"$f":"BL119*(1/(1-($AM119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":733.83982480646466},{"$f":"BN119*(1/(1-($AM119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":751.41525267454335},null,907.27646722010275,837.375608078715,922.47747294064266,853.26262382423431,941.17734144655503,874.15745086096649,null,1348.0602279611478,751.41525267454335,535.10591423590563,null,2.1602312645134574E-3,2.6444557738210224E-3,2.1602312645134574E-3,2.6444557738210224E-3,2.1602312645134574E-3,2.6444557738210224E-3]
[1,1,5,"2019-01-05",12,"shoulder","On-Peak",{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":94.041028754640024},{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":29.484632184853854},{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":96.180884498757592},{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":28.964315146297611},{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":95.448828586296315},{"$f":"IF(G120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G120,$B$13:$B$8772,\"=\"&B120)","v":30.14370043369177},{"$f":"IF(Controls!$C$42=1,H120*'Input Parameters, System'!$E$18,0)","v":2.6122211682620993},{"$f":"IF(Controls!$C$42=1,I120*'Input Parameters, System'!$E$18,0)","v":0.81900827066289417},{"$f":"IF(Controls!$C$42=1,J120*'Input Parameters, System'!$E$18,0)","v":2.671660931372255},{"$f":"IF(Controls!$C$42=1,K120*'Input Parameters, System'!$E$18,0)","v":0.80455518353354905},{"$f":"IF(Controls!$C$42=1,L120*'Input Parameters, System'!$E$18,0)","v":2.6513262755714124},{"$f":"IF(Controls!$C$42=1,M120*'Input Parameters, System'!$E$18,0)","v":0.83731551436006491},null,{"$f":"VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T111","v":1337.3119842088158},989.85921261502688,{"$f":"((LN(W120)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},{"$f":"'Input Parameters, System'!T111+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B120,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G120,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1337.3119842088158},989.85921261502688,{"$f":"((LN(Z120)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},1337.3119842088158,989.85921261502688,{"$f":"((LN(AC120)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},null,1.4949784549180833E-3,null,1416.870234237733,79.558250028917215,5.9491166585174726,79.67727684771792,{"$f":"IF(Controls!$C$40=1,(AL120-AJ120)*100,IF(G120=\"On-Peak\",IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.902681880070531},null,{"$f":"MAX(0,$W120-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":214.87483834813057},{"$f":"MAX(0,$W120-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":164.4940514049872},{"$f":"MAX(0,$Z120-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":214.87483834813057},{"$f":"MAX(0,$Z120-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":164.4940514049872},{"$f":"MAX(0,$AC120-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":214.87483834813057},{"$f":"MAX(0,$AC120-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":164.4940514049872},null,2.0442842533457614E-3,2.4629060335583626E-3,2.0442842533457614E-3,2.4629060335583626E-3,2.0442842533457614E-3,2.4629060335583626E-3,null,{"$f":"IF((H120+$N120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H120+$N120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":113.58503869284969},{"$f":"(I120+$O120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM120/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.945024265158377},{"$f":"IF((J120+$P120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J120+$P120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":109.57521548644696},{"$f":"(K120+$Q120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM120/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.008593559218529},{"$f":"IF((L120+$R120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L120+$R120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM120/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":108.92057892293951},{"$f":"(M120+$S120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM120/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.582284939366481},null,{"$f":"AO120/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":482.97482818654311},{"$f":"IF(Controls!$C$44=1,AP120/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":82.265931798725632},{"$f":"AQ120/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":494.54072093104458},{"$f":"IF(Controls!$C$44=1,AR120/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":83.840464647416539},{"$f":"AS120/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":506.38494697975142},{"$f":"IF(Controls!$C$44=1,AT120/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":85.450249819050669},null,{"$f":"BJ120*(1/(1-($AM120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":677.91727469741068},{"$f":"BL120*(1/(1-($AM120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":694.15149236509944},{"$f":"BN120*(1/(1-($AM120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":710.77638661473975},null,873.76824518898593,792.12823076129473,887.56717249896292,807.00055057173449,905.14721535672993,826.80892137315686,null,1337.3119842088158,710.77638661473975,506.38494697975142,null,2.0442842533457597E-3,2.4629060335583574E-3,2.0442842533457597E-3,2.4629060335583574E-3,2.0442842533457597E-3,2.4629060335583574E-3]
[1,1,5,"2019-01-05",13,"shoulder","On-Peak",{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":95.674471338428901},{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":30.023289568649243},{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":97.851495237147674},{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":29.493466811555432},{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":97.106723903375439},{"$f":"IF(G121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G121,$B$13:$B$8772,\"=\"&B121)","v":30.694398394301405},{"$f":"IF(Controls!$C$42=1,H121*'Input Parameters, System'!$E$18,0)","v":2.6575940587017257},{"$f":"IF(Controls!$C$42=1,I121*'Input Parameters, System'!$E$18,0)","v":0.83397080604797813},{"$f":"IF(Controls!$C$42=1,J121*'Input Parameters, System'!$E$18,0)","v":2.7180662588398499},{"$f":"IF(Controls!$C$42=1,K121*'Input Parameters, System'!$E$18,0)","v":0.81925367417654316},{"$f":"IF(Controls!$C$42=1,L121*'Input Parameters, System'!$E$18,0)","v":2.6973784008978594},{"$f":"IF(Controls!$C$42=1,M121*'Input Parameters, System'!$E$18,0)","v":0.85261250641846242},null,{"$f":"VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T112","v":1224.5943227559812},877.14155116219229,{"$f":"((LN(W121)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},{"$f":"'Input Parameters, System'!T112+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B121,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G121,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1224.5943227559812},877.14155116219229,{"$f":"((LN(Z121)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},1224.5943227559812,877.14155116219229,{"$f":"((LN(AC121)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},null,1.6325274502531073E-3,null,1294.9256039825552,70.331281226573978,5.7432310373848221,70.446192746371707,{"$f":"IF(Controls!$C$40=1,(AL121-AJ121)*100,IF(G121=\"On-Peak\",IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.491151979772951},null,{"$f":"MAX(0,$W121-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":88.087434269451421},{"$f":"MAX(0,$W121-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":38.800119622347069},{"$f":"MAX(0,$Z121-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":88.087434269451421},{"$f":"MAX(0,$Z121-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":38.800119622347069},{"$f":"MAX(0,$AC121-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":88.087434269451421},{"$f":"MAX(0,$AC121-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":38.800119622347069},null,8.380495184034469E-4,5.8093923703898484E-4,8.380495184034469E-4,5.8093923703898484E-4,8.380495184034469E-4,5.8093923703898484E-4,null,{"$f":"IF((H121+$N121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H121+$N121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":115.14765687686435},{"$f":"(I121+$O121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM121/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.496729607111817},{"$f":"IF((J121+$P121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J121+$P121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":111.08842308696238},{"$f":"(K121+$Q121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM121/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.521749054221875},{"$f":"IF((L121+$R121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L121+$R121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM121/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":110.42679523343914},{"$f":"(M121+$S121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM121/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.117945018043038},null,{"$f":"AO121/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":197.99439412609962},{"$f":"IF(Controls!$C$44=1,AP121/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":19.404519296420141},{"$f":"AQ121/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":202.73580463619467},{"$f":"IF(Controls!$C$44=1,AR121/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":19.77591304808908},{"$f":"AS121/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":207.59131722928683},{"$f":"IF(Controls!$C$44=1,AT121/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":20.155621959701378},null,{"$f":"BJ121*(1/(1-($AM121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":276.61842082371203},{"$f":"BL121*(1/(1-($AM121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":283.24265629041992},{"$f":"BN121*(1/(1-($AM121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":290.02630403822116},null,411.17059699699655,328.51966972724398,414.10699242547139,332.54031839273085,420.60872123136164,341.29987101596555,null,1224.5943227559812,290.02630403822116,207.59131722928683,null,8.3804951840344625E-4,5.8093923703898365E-4,8.3804951840344625E-4,5.8093923703898365E-4,8.3804951840344625E-4,5.8093923703898365E-4]
[1,1,5,"2019-01-05",14,"shoulder","On-Peak",{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":104.83060582165507},{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":30.278899104659395},{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":107.21597290023168},{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":29.744565591047756},{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":106.39992626808703},{"$f":"IF(G122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G122,$B$13:$B$8772,\"=\"&B122)","v":30.955721555234135},{"$f":"IF(Controls!$C$42=1,H122*'Input Parameters, System'!$E$18,0)","v":2.9119282427624018},{"$f":"IF(Controls!$C$42=1,I122*'Input Parameters, System'!$E$18,0)","v":0.84107099039961331},{"$f":"IF(Controls!$C$42=1,J122*'Input Parameters, System'!$E$18,0)","v":2.9781876878072957},{"$f":"IF(Controls!$C$42=1,K122*'Input Parameters, System'!$E$18,0)","v":0.82622856115726717},{"$f":"IF(Controls!$C$42=1,L122*'Input Parameters, System'!$E$18,0)","v":2.9555199829235157},{"$f":"IF(Controls!$C$42=1,M122*'Input Parameters, System'!$E$18,0)","v":0.85987140077325175},null,{"$f":"VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T113","v":1203.6143867070671},856.16161511327812,{"$f":"((LN(W122)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},{"$f":"'Input Parameters, System'!T113+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B122,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G122,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1203.6143867070671},856.16161511327812,{"$f":"((LN(Z122)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},1203.6143867070671,856.16161511327812,{"$f":"((LN(AC122)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},null,1.6609718620017588E-3,null,1272.2645712312215,68.650184524154341,5.7036693215318195,68.76430529843104,{"$f":"IF(Controls!$C$40=1,(AL122-AJ122)*100,IF(G122=\"On-Peak\",IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.412077427669942},null,{"$f":"MAX(0,$W122-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":64.790529170550315},{"$f":"MAX(0,$W122-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":15.979534480865002},{"$f":"MAX(0,$Z122-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":64.790529170550315},{"$f":"MAX(0,$Z122-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":15.979534480865002},{"$f":"MAX(0,$AC122-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":64.790529170550315},{"$f":"MAX(0,$AC122-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":15.979534480865002},null,6.1640655354306881E-4,2.3925541106335169E-4,6.1640655354306881E-4,2.3925541106335169E-4,6.1640655354306881E-4,2.3925541106335169E-4,null,{"$f":"IF((H122+$N122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H122+$N122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":127.00659413147586},{"$f":"(I122+$O122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM122/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.811276939263834},{"$f":"IF((J122+$P122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J122+$P122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":122.57237621850047},{"$f":"(K122+$Q122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM122/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.814317712993475},{"$f":"IF((L122+$R122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L122+$R122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM122/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":121.85769044559937},{"$f":"(M122+$S122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM122/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.423344360546174},null,{"$f":"AO122/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":145.62986962467673},{"$f":"IF(Controls!$C$44=1,AP122/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":7.9916038455501814},{"$f":"AQ122/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":149.11729661709174},{"$f":"IF(Controls!$C$44=1,AR122/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":8.1445595404948321},{"$f":"AS122/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":152.6886485688174},{"$f":"IF(Controls!$C$44=1,AT122/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":8.3009397708873642},null,{"$f":"BJ122*(1/(1-($AM122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":203.2782134190503},{"$f":"BL122*(1/(1-($AM122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":208.14615658396934},{"$f":"BN122*(1/(1-($AM122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":213.13124684126649},null,338.27641139607636,244.08109420386432,338.86309234296465,246.10503383745765,343.28987705775319,252.85553097270002,null,1203.6143867070671,213.13124684126649,152.6886485688174,null,6.1640655354306838E-4,2.3925541106335118E-4,6.1640655354306838E-4,2.3925541106335118E-4,6.1640655354306838E-4,2.3925541106335118E-4]
[1,1,5,"2019-01-05",15,"shoulder","On-Peak",{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":117.67674614175371},{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":32.777229597865897},{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":120.35442060485948},{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":32.198807899080023},{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":119.4383740780075},{"$f":"IF(G123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G123,$B$13:$B$8772,\"=\"&B123)","v":33.509897082994669},{"$f":"IF(Controls!$C$42=1,H123*'Input Parameters, System'!$E$18,0)","v":3.2687614263101863},{"$f":"IF(Controls!$C$42=1,I123*'Input Parameters, System'!$E$18,0)","v":0.91046827248056583},{"$f":"IF(Controls!$C$42=1,J123*'Input Parameters, System'!$E$18,0)","v":3.3431404288250288},{"$f":"IF(Controls!$C$42=1,K123*'Input Parameters, System'!$E$18,0)","v":0.89440118531914392},{"$f":"IF(Controls!$C$42=1,L123*'Input Parameters, System'!$E$18,0)","v":3.3176949805962668},{"$f":"IF(Controls!$C$42=1,M123*'Input Parameters, System'!$E$18,0)","v":0.93081991621836679},null,{"$f":"VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T114","v":1211.7600058169674},864.3072342231784,{"$f":"((LN(W123)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},{"$f":"'Input Parameters, System'!T114+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B123,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G123,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1211.7600058169674},864.3072342231784,{"$f":"((LN(Z123)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},1211.7600058169674,864.3072342231784,{"$f":"((LN(AC123)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},null,1.6498111822667028E-3,null,1281.061508388359,69.301502571391708,5.7190782200035315,69.415931332251418,{"$f":"IF(Controls!$C$40=1,(AL123-AJ123)*100,IF(G123=\"On-Peak\",IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.442876085970966},null,{"$f":"MAX(0,$W123-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":73.818944166639824},{"$f":"MAX(0,$W123-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":24.792638394834874},{"$f":"MAX(0,$Z123-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":73.818944166639824},{"$f":"MAX(0,$Z123-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":24.792638394834874},{"$f":"MAX(0,$AC123-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":73.818944166639824},{"$f":"MAX(0,$AC123-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":24.792638394834874},null,7.0230142495315872E-4,3.7121061928333188E-4,7.0230142495315872E-4,3.7121061928333188E-4,7.0230142495315872E-4,3.7121061928333188E-4,null,{"$f":"IF((H123+$N123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H123+$N123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":143.85508613267675},{"$f":"(I123+$O123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM123/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":36.261781730525826},{"$f":"IF((J123+$P123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J123+$P123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":138.88811247080622},{"$f":"(K123+$Q123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM123/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.023722008232099},{"$f":"IF((L123+$R123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L123+$R123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM123/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":138.09804507550126},{"$f":"(M123+$S123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM123/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.773498015787112},null,{"$f":"AO123/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":165.92306549188413},{"$f":"IF(Controls!$C$44=1,AP123/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":12.399168735156554},{"$f":"AQ123/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":169.89645761777112},{"$f":"IF(Controls!$C$44=1,AR123/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":12.636483235133658},{"$f":"AS123/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":173.96546945791039},{"$f":"IF(Controls!$C$44=1,AT123/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":12.879110985576935},null,{"$f":"BJ123*(1/(1-($AM123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":231.68512488538752},{"$f":"BL123*(1/(1-($AM123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":237.23333391934952},{"$f":"BN123*(1/(1-($AM123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":242.91506064943397},null,387.93937975322081,280.34607535106989,388.75792962528942,282.89353916271529,393.89221671051217,290.567669650798,null,1211.7600058169674,242.91506064943397,173.96546945791039,null,7.0230142495315818E-4,3.7121061928333112E-4,7.0230142495315818E-4,3.7121061928333112E-4,7.0230142495315818E-4,3.7121061928333112E-4]
[1,1,5,"2019-01-05",16,"shoulder","On-Peak",{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":118.88214804846537},{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":33.505066920742244},{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":121.58725081843046},{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":32.913801033905614},{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":120.66182092344241},{"$f":"IF(G124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G124,$B$13:$B$8772,\"=\"&B124)","v":34.254003710735311},{"$f":"IF(Controls!$C$42=1,H124*'Input Parameters, System'!$E$18,0)","v":3.3022444328093079},{"$f":"IF(Controls!$C$42=1,I124*'Input Parameters, System'!$E$18,0)","v":0.93068574656657743},{"$f":"IF(Controls!$C$42=1,J124*'Input Parameters, System'!$E$18,0)","v":3.3773853240947895},{"$f":"IF(Controls!$C$42=1,K124*'Input Parameters, System'!$E$18,0)","v":0.91426188045069656},{"$f":"IF(Controls!$C$42=1,L124*'Input Parameters, System'!$E$18,0)","v":3.351679229707651},{"$f":"IF(Controls!$C$42=1,M124*'Input Parameters, System'!$E$18,0)","v":0.95148931031335993},null,{"$f":"VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T115","v":1245.4451209409578},897.9923493471689,{"$f":"((LN(W124)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},{"$f":"'Input Parameters, System'!T115+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B124,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G124,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1245.4451209409578},897.9923493471689,{"$f":"((LN(Z124)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},1245.4451209409578,897.9923493471689,{"$f":"((LN(AC124)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},null,1.6052072228109893E-3,null,1317.4586052727509,72.013484331793066,5.7821483356396701,72.129173724865623,{"$f":"IF(Controls!$C$40=1,(AL124-AJ124)*100,IF(G124=\"On-Peak\",IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.568939307255732},null,{"$f":"MAX(0,$W124-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":111.36273554241596},{"$f":"MAX(0,$W124-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":61.7619791216826},{"$f":"MAX(0,$Z124-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":111.36273554241596},{"$f":"MAX(0,$Z124-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":61.7619791216826},{"$f":"MAX(0,$AC124-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":111.36273554241596},{"$f":"MAX(0,$AC124-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":61.7619791216826},null,1.0594869479786623E-3,9.247383095257988E-4,1.0594869479786623E-3,9.247383095257988E-4,1.0594869479786623E-3,9.247383095257988E-4,null,{"$f":"IF((H124+$N124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H124+$N124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":145.65321633333178},{"$f":"(I124+$O124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM124/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.328487893904125},{"$f":"IF((J124+$P124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J124+$P124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":140.62938510809047},{"$f":"(K124+$Q124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM124/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.015893168571694},{"$f":"IF((L124+$R124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L124+$R124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM124/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":139.83127272147067},{"$f":"(M124+$S124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM124/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.809181131300988},null,{"$f":"AO124/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":250.31035964220757},{"$f":"IF(Controls!$C$44=1,AP124/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":30.888088163561473},{"$f":"AQ124/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":256.30459081845675},{"$f":"IF(Controls!$C$44=1,AR124/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":31.479272246491188},{"$f":"AS124/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":262.44307321735795},{"$f":"IF(Controls!$C$44=1,AT124/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":32.083692390026229},null,{"$f":"BJ124*(1/(1-($AM124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":350.01679339104095},{"$f":"BL124*(1/(1-($AM124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":358.39871405207288},{"$f":"BN124*(1/(1-($AM124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":366.98234570288389},null,526.5580978879342,418.23336944850655,530.50737140665456,423.89387946713578,538.89731081438072,434.87521922421109,null,1245.4451209409578,366.98234570288389,262.44307321735795,null,1.0594869479786614E-3,9.2473830952579685E-4,1.0594869479786614E-3,9.2473830952579685E-4,1.0594869479786614E-3,9.2473830952579685E-4]
[1,1,5,"2019-01-05",17,"peak","On-Peak",{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":118.17858693556835},{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":34.183804106757876},{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":120.86768053050945},{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":33.580560504873908},{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":119.94772745855592},{"$f":"IF(G125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G125,$B$13:$B$8772,\"=\"&B125)","v":34.94791266914423},{"$f":"IF(Controls!$C$42=1,H125*'Input Parameters, System'!$E$18,0)","v":3.2827012902404324},{"$f":"IF(Controls!$C$42=1,I125*'Input Parameters, System'!$E$18,0)","v":0.94953934343250068},{"$f":"IF(Controls!$C$42=1,J125*'Input Parameters, System'!$E$18,0)","v":3.3573974872638681},{"$f":"IF(Controls!$C$42=1,K125*'Input Parameters, System'!$E$18,0)","v":0.93278276678369176},{"$f":"IF(Controls!$C$42=1,L125*'Input Parameters, System'!$E$18,0)","v":3.3318435251242717},{"$f":"IF(Controls!$C$42=1,M125*'Input Parameters, System'!$E$18,0)","v":0.97076434052099192},null,{"$f":"VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T116","v":1403.1126927258647},1055.6599211320759,{"$f":"((LN(W125)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},{"$f":"'Input Parameters, System'!T116+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B125,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G125,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1403.1126927258647},1055.6599211320759,{"$f":"((LN(Z125)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},1403.1126927258647,1055.6599211320759,{"$f":"((LN(AC125)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},null,1.4248945559991455E-3,null,1488.2047385510007,85.092045825135983,6.0645197115155005,85.213379441266696,{"$f":"IF(Controls!$C$40=1,(AL125-AJ125)*100,IF(G125=\"On-Peak\",IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.133361613071258},null,{"$f":"MAX(0,$W125-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":289.67357621769855},{"$f":"MAX(0,$W125-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":238.96252116752271},{"$f":"MAX(0,$Z125-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":289.67357621769855},{"$f":"MAX(0,$Z125-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":238.96252116752271},{"$f":"MAX(0,$AC125-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":289.67357621769855},{"$f":"MAX(0,$AC125-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":238.96252116752271},null,2.7559072761826993E-3,3.5778937302043128E-3,2.7559072761826993E-3,3.5778937302043128E-3,2.7559072761826993E-3,3.5778937302043128E-3,null,{"$f":"IF((H125+$N125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H125+$N125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":145.7260021136523},{"$f":"(I125+$O125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM125/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.565736428449526},{"$f":"IF((J125+$P125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J125+$P125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":140.69986937425168},{"$f":"(K125+$Q125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM125/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.166690226179995},{"$f":"IF((L125+$R125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L125+$R125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM125/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":139.90143133770374},{"$f":"(M125+$S125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM125/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.010446729002929},null,{"$f":"AO125/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":651.10017896677402},{"$f":"IF(Controls!$C$44=1,AP125/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":119.50872570108599},{"$f":"AQ125/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":666.69220239402159},{"$f":"IF(Controls!$C$44=1,AR125/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":121.79606883581076},{"$f":"AS125/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":682.65944799353213},{"$f":"IF(Controls!$C$44=1,AT125/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":124.13462345141022},null,{"$f":"BJ125*(1/(1-($AM125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":916.3021278582919},{"$f":"BL125*(1/(1-($AM125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":938.24499426431134},{"$f":"BN125*(1/(1-($AM125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":960.71591593121195},null,1181.5368556730302,1074.3765899878274,1200.7409324743737,1095.2077533263021,1224.751970720326,1121.8609861116252,null,1403.1126927258647,960.71591593121195,682.65944799353213,null,2.7559072761826971E-3,3.5778937302043054E-3,2.7559072761826971E-3,3.5778937302043054E-3,2.7559072761826971E-3,3.5778937302043054E-3]
[1,1,7,"2019-01-07",7,"peak","On-Peak",{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":58.626812736229489},{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":32.723797095988076},{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":59.9608360200479},{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":32.146318323705927},{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":59.50445963347844},{"$f":"IF(G163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G163,$B$13:$B$8772,\"=\"&B163)","v":33.455270207545453},{"$f":"IF(Controls!$C$42=1,H163*'Input Parameters, System'!$E$18,0)","v":1.6285041038511654},{"$f":"IF(Controls!$C$42=1,I163*'Input Parameters, System'!$E$18,0)","v":0.90898405315282305},{"$f":"IF(Controls!$C$42=1,J163*'Input Parameters, System'!$E$18,0)","v":1.6655598858549647},{"$f":"IF(Controls!$C$42=1,K163*'Input Parameters, System'!$E$18,0)","v":0.89294315809718483},{"$f":"IF(Controls!$C$42=1,L163*'Input Parameters, System'!$E$18,0)","v":1.6528829078010332},{"$f":"IF(Controls!$C$42=1,M163*'Input Parameters, System'!$E$18,0)","v":0.92930252022329785},null,{"$f":"VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T154","v":1381.7850778125037},1034.3323062187146,{"$f":"((LN(W163)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},{"$f":"'Input Parameters, System'!T154+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B163,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G163,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1381.7850778125037},1034.3323062187146,{"$f":"((LN(Z163)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},1381.7850778125037,1034.3323062187146,{"$f":"((LN(AC163)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},null,1.4468796048880961E-3,null,1465.0718609630806,83.286783150576767,6.0274773905090662,83.407376319334176,{"$f":"IF(Controls!$C$40=1,(AL163-AJ163)*100,IF(G163=\"On-Peak\",IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.059316875740933},null,{"$f":"MAX(0,$W163-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":265.38244912681427},{"$f":"MAX(0,$W163-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":214.76728531760384},{"$f":"MAX(0,$Z163-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":265.38244912681427},{"$f":"MAX(0,$Z163-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":214.76728531760384},{"$f":"MAX(0,$AC163-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":265.38244912681427},{"$f":"MAX(0,$AC163-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":214.76728531760384},null,2.5248054450438587E-3,3.2156277889793645E-3,2.5248054450438587E-3,3.2156277889793645E-3,2.5248054450438587E-3,3.2156277889793645E-3,null,{"$f":"IF((H163+$N163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H163+$N163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":67.164093623339866},{"$f":"(I163+$O163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM163/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":36.503774495650021},{"$f":"IF((J163+$P163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J163+$P163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":64.622118420969841},{"$f":"(K163+$Q163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM163/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.248805776199319},{"$f":"IF((L163+$R163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L163+$R163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM163/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":64.175173213615281},{"$f":"(M163+$S163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM163/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.008452897946853},null,{"$f":"AO163/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":596.50093866777888},{"$f":"IF(Controls!$C$44=1,AP163/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":107.40832690074883},{"$f":"AQ163/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":610.78546340073513},{"$f":"IF(Controls!$C$44=1,AR163/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":109.4640738573618},{"$f":"AS163/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":625.41374533910187},{"$f":"IF(Controls!$C$44=1,AT163/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":111.56584707228009},null,{"$f":"BJ163*(1/(1-($AM163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":838.75705918466645},{"$f":"BL163*(1/(1-($AM163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":858.84293865306074},{"$f":"BN163*(1/(1-($AM163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":879.41218497637988},null,1013.3294797087551,982.66916058106528,1032.9291309313924,1001.5558182866218,1055.1532052622752,1025.9864849466069,null,1381.7850778125037,879.41218497637988,625.41374533910187,null,2.5248054450438566E-3,3.2156277889793575E-3,2.5248054450438566E-3,3.2156277889793575E-3,2.5248054450438566E-3,3.2156277889793575E-3]
[1,1,9,"2019-01-09",18,"peak","On-Peak",{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":104.09555665895007},{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":47.033598747539074},{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":106.46419806795615},{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":46.20359406375897},{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":105.65387337540143},{"$f":"IF(G222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G222,$B$13:$B$8772,\"=\"&B222)","v":48.08493801366054},{"$f":"IF(Controls!$C$42=1,H222*'Input Parameters, System'!$E$18,0)","v":2.8915104420645701},{"$f":"IF(Controls!$C$42=1,I222*'Input Parameters, System'!$E$18,0)","v":1.3064740347367294},{"$f":"IF(Controls!$C$42=1,J222*'Input Parameters, System'!$E$18,0)","v":2.9573052904468784},{"$f":"IF(Controls!$C$42=1,K222*'Input Parameters, System'!$E$18,0)","v":1.2834186105943164},{"$f":"IF(Controls!$C$42=1,L222*'Input Parameters, System'!$E$18,0)","v":2.9347965265266147},{"$f":"IF(Controls!$C$42=1,M222*'Input Parameters, System'!$E$18,0)","v":1.3356775719837857},null,{"$f":"VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T213","v":1421.8178156331116},1074.3650440393226,{"$f":"((LN(W222)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},{"$f":"'Input Parameters, System'!T213+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B222,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G222,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1421.8178156331116},1074.3650440393226,{"$f":"((LN(Z222)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},1421.8178156331116,1074.3650440393226,{"$f":"((LN(AC222)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},null,1.406155544424692E-3,null,1508.5022107540824,86.684395120970791,6.0967301272963503,86.806372603343235,{"$f":"IF(Controls!$C$40=1,(AL222-AJ222)*100,IF(G222=\"On-Peak\",IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.197748237244355},null,{"$f":"MAX(0,$W222-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":311.0108841621514},{"$f":"MAX(0,$W222-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":260.22249138230023},{"$f":"MAX(0,$Z222-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":311.0108841621514},{"$f":"MAX(0,$Z222-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":260.22249138230023},{"$f":"MAX(0,$AC222-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":311.0108841621514},{"$f":"MAX(0,$AC222-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":260.22249138230023},null,2.9589069525290008E-3,3.8962110703635155E-3,2.9589069525290008E-3,3.8962110703635155E-3,2.9589069525290008E-3,3.8962110703635155E-3,null,{"$f":"IF((H222+$N222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H222+$N222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":127.26338903092896},{"$f":"(I222+$O222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM222/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":56.425120951173483},{"$f":"IF((J222+$P222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J222+$P222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":122.82105116520285},{"$f":"(K222+$Q222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM222/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":51.778168506894033},{"$f":"IF((L222+$R222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L222+$R222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM222/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":122.10521646952905},{"$f":"(M222+$S222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM222/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":54.350426227270432},null,{"$f":"AO222/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":699.06011097956355},{"$f":"IF(Controls!$C$44=1,AP222/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":130.14115431958862},{"$f":"AQ222/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":715.80064028604352},{"$f":"IF(Controls!$C$44=1,AR222/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":132.63199734491394},{"$f":"AS222/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":732.94403056823444},{"$f":"IF(Controls!$C$44=1,AT222/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":135.17860802399298},null,{"$f":"BJ222*(1/(1-($AM222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":984.51822377696203},{"$f":"BL222*(1/(1-($AM222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1008.0946743840597},{"$f":"BN222*(1/(1-($AM222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1032.238492469299},null,1241.9227671274796,1171.0844990477242,1263.5477228941763,1192.5048402358675,1289.5223169628212,1221.7675267205623,null,1421.8178156331116,1032.238492469299,732.94403056823444,null,2.9589069525289987E-3,3.8962110703635072E-3,2.9589069525289987E-3,3.8962110703635072E-3,2.9589069525289987E-3,3.8962110703635072E-3]
[1,1,11,"2019-01-11",15,"shoulder","On-Peak",{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":127.93988237604161},{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":34.605487635090995},{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":130.85108928040668},{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":33.994802559177622},{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":129.85515007628177},{"$f":"IF(G267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G267,$B$13:$B$8772,\"=\"&B267)","v":35.379022064581271},{"$f":"IF(Controls!$C$42=1,H267*'Input Parameters, System'!$E$18,0)","v":3.5538453102169947},{"$f":"IF(Controls!$C$42=1,I267*'Input Parameters, System'!$E$18,0)","v":0.9612526419109042},{"$f":"IF(Controls!$C$42=1,J267*'Input Parameters, System'!$E$18,0)","v":3.6347112514075626},{"$f":"IF(Controls!$C$42=1,K267*'Input Parameters, System'!$E$18,0)","v":0.94428935999482932},{"$f":"IF(Controls!$C$42=1,L267*'Input Parameters, System'!$E$18,0)","v":3.6070465873160522},{"$f":"IF(Controls!$C$42=1,M267*'Input Parameters, System'!$E$18,0)","v":0.9827394656712658},null,{"$f":"VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T258","v":1186.5781223491656},839.12535075537664,{"$f":"((LN(W267)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},{"$f":"'Input Parameters, System'!T258+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B267,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G267,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1186.5781223491656},839.12535075537664,{"$f":"((LN(Z267)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},1186.5781223491656,839.12535075537664,{"$f":"((LN(AC267)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},null,1.6848091803058907E-3,null,1253.8717997818808,67.293677432715086,5.6712386791261826,67.40715000120106,{"$f":"IF(Controls!$C$40=1,(AL267-AJ267)*100,IF(G267=\"On-Peak\",IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.347256848597453},null,{"$f":"MAX(0,$W267-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":45.992269227022909},{"$f":"MAX(0,$W267-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z267-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":45.992269227022909},{"$f":"MAX(0,$Z267-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC267-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":45.992269227022909},{"$f":"MAX(0,$AC267-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,4.3756296679145241E-4,0,4.3756296679145241E-4,0,4.3756296679145241E-4,0,null,{"$f":"IF((H267+$N267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H267+$N267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":157.09725543845323},{"$f":"(I267+$O267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM267/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.72490448412762},{"$f":"IF((J267+$P267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J267+$P267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":151.71155932801042},{"$f":"(K267+$Q267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM267/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.314736576630438},{"$f":"IF((L267+$R267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L267+$R267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM267/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":150.8622453125127},{"$f":"(M267+$S267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM267/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.164985695266047},null,{"$f":"AO267/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":103.37696353186752},{"$f":"IF(Controls!$C$44=1,AP267/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ267/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":105.8525519118069},{"$f":"IF(Controls!$C$44=1,AR267/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS267/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":108.38771534650964},{"$f":"IF(Controls!$C$44=1,AT267/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ267*(1/(1-($AM267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":144.19376609726879},{"$f":"BL267*(1/(1-($AM267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":147.64680243742066},{"$f":"BN267*(1/(1-($AM267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":151.18293612555311},null,301.29102153572205,182.91867058139641,299.35836176543108,182.96153901405108,302.04518143806581,188.34792182081915,null,1186.5781223491656,151.18293612555311,108.38771534650964,null,4.3756296679145208E-4,0,4.3756296679145208E-4,0,4.3756296679145208E-4,0]
[1,1,15,"2019-01-15",22,"off-peak","Off-Peak",{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":67.401891486022805},{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":33.74396976312606},{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":66.862283912262797},{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":32.327037906820614},{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":64.213301277440934},{"$f":"IF(G370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G370,$B$13:$B$8772,\"=\"&B370)","v":32.222079991538727},{"$f":"IF(Controls!$C$42=1,H370*'Input Parameters, System'!$E$18,0)","v":1.8722535264907598},{"$f":"IF(Controls!$C$42=1,I370*'Input Parameters, System'!$E$18,0)","v":0.93732186135920936},{"$f":"IF(Controls!$C$42=1,J370*'Input Parameters, System'!$E$18,0)","v":1.8572645972393782},{"$f":"IF(Controls!$C$42=1,K370*'Input Parameters, System'!$E$18,0)","v":0.89796308957585225},{"$f":"IF(Controls!$C$42=1,L370*'Input Parameters, System'!$E$18,0)","v":1.7836825809144137},{"$f":"IF(Controls!$C$42=1,M370*'Input Parameters, System'!$E$18,0)","v":0.89504762499930723},null,{"$f":"VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T361","v":1150.9857403116375},803.53296871784858,{"$f":"((LN(W370)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},{"$f":"'Input Parameters, System'!T361+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B370,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G370,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1150.9857403116375},803.53296871784858,{"$f":"((LN(Z370)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},1150.9857403116375,803.53296871784858,{"$f":"((LN(AC370)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},null,1.736886576779284E-3,null,1215.4705334575808,64.484793145943357,5.6025709865426867,64.596893241959222,{"$f":"IF(Controls!$C$40=1,(AL370-AJ370)*100,IF(G370=\"On-Peak\",IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.210009601586535},null,{"$f":"MAX(0,$W370-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":7.3560063313617849},{"$f":"MAX(0,$W370-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z370-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":7.3560063313617849},{"$f":"MAX(0,$Z370-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC370-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":7.3560063313617849},{"$f":"MAX(0,$AC370-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,6.9983847463569017E-5,0,6.9983847463569017E-5,0,6.9983847463569017E-5,0,null,{"$f":"IF((H370+$N370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H370+$N370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":77.871917628719387},{"$f":"(I370+$O370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM370/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.469652251570096},{"$f":"IF((J370+$P370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J370+$P370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":72.430681317449029},{"$f":"(K370+$Q370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM370/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.080299093898859},{"$f":"IF((L370+$R370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L370+$R370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM370/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":69.296546042333475},{"$f":"(M370+$S370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM370/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":32.981057143979953},null,{"$f":"AO370/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":16.534117821057063},{"$f":"IF(Controls!$C$44=1,AP370/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ370/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":16.93006357678377},{"$f":"IF(Controls!$C$44=1,AR370/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS370/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":17.335537770384835},{"$f":"IF(Controls!$C$44=1,AT370/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ370*(1/(1-($AM370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":23.026711026961209},{"$f":"BL370*(1/(1-($AM370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":23.578136183001842},{"$f":"BN370*(1/(1-($AM370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":24.142831389966624},null,100.8986286556806,60.496363278531305,96.008817500450874,56.658435276900704,93.439377432300091,57.123888533946577,null,1150.9857403116375,24.142831389966624,17.335537770384835,null,6.9983847463568963E-5,0,6.9983847463568963E-5,0,6.9983847463568963E-5,0]
[1,1,17,"2019-01-17",19,"peak","On-Peak",{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":72.931735363838371},{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":54.554584417261303},{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":74.591259881099376},{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":53.591856456956684},{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":74.023527809404811},{"$f":"IF(G415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G415,$B$13:$B$8772,\"=\"&B415)","v":55.774039833647151},{"$f":"IF(Controls!$C$42=1,H415*'Input Parameters, System'!$E$18,0)","v":2.0258585585295195},{"$f":"IF(Controls!$C$42=1,I415*'Input Parameters, System'!$E$18,0)","v":1.5153879336255156},{"$f":"IF(Controls!$C$42=1,J415*'Input Parameters, System'!$E$18,0)","v":2.0719559389032454},{"$f":"IF(Controls!$C$42=1,K415*'Input Parameters, System'!$E$18,0)","v":1.4886457936203592},{"$f":"IF(Controls!$C$42=1,L415*'Input Parameters, System'!$E$18,0)","v":2.0561857824596022},{"$f":"IF(Controls!$C$42=1,M415*'Input Parameters, System'!$E$18,0)","v":1.5492613109653803},null,{"$f":"VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T406","v":1086.3870072973909},738.93423570360198,{"$f":"((LN(W415)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},{"$f":"'Input Parameters, System'!T406+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B415,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G415,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1086.3870072973909},738.93423570360198,{"$f":"((LN(Z415)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},1086.3870072973909,738.93423570360198,{"$f":"((LN(AC415)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},null,1.8401178113798267E-3,null,1145.8624630753552,59.475455777964363,5.4746103716687182,59.584998378216675,{"$f":"IF(Controls!$C$40=1,(AL415-AJ415)*100,IF(G415=\"On-Peak\",IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.954260025231122},null,{"$f":"MAX(0,$W415-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W415-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z415-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z415-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC415-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC415-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H415+$N415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H415+$N415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":84.811922458806961},{"$f":"(I415+$O415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM415/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":65.801103229034723},{"$f":"IF((J415+$P415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J415+$P415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":81.711916171699997},{"$f":"(K415+$Q415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM415/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":60.499013604936422},{"$f":"IF((L415+$R415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L415+$R415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM415/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":81.186013039242823},{"$f":"(M415+$S415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM415/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":63.453726526749982},null,{"$f":"AO415/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP415/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ415/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR415/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS415/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT415/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ415*(1/(1-($AM415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL415*(1/(1-($AM415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN415*(1/(1-($AM415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,84.811922458806961,65.801103229034723,81.711916171699997,60.499013604936422,81.186013039242823,63.453726526749982,null,1086.3870072973909,0,0,null,0,0,0,0,0,0]
[1,1,22,"2019-01-22",13,"shoulder","On-Peak",{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":140.29894192567309},{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":34.414863574337666},{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":143.4913729395507},{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":33.807542452437588},{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":142.39922548743465},{"$f":"IF(G529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G529,$B$13:$B$8772,\"=\"&B529)","v":35.184136995411102},{"$f":"IF(Controls!$C$42=1,H529*'Input Parameters, System'!$E$18,0)","v":3.897148625832481},{"$f":"IF(Controls!$C$42=1,I529*'Input Parameters, System'!$E$18,0)","v":0.95595758917409168},{"$f":"IF(Controls!$C$42=1,J529*'Input Parameters, System'!$E$18,0)","v":3.9858262592346576},{"$f":"IF(Controls!$C$42=1,K529*'Input Parameters, System'!$E$18,0)","v":0.93908774936513706},{"$f":"IF(Controls!$C$42=1,L529*'Input Parameters, System'!$E$18,0)","v":3.955489174123386},{"$f":"IF(Controls!$C$42=1,M529*'Input Parameters, System'!$E$18,0)","v":0.97732605293210095},null,{"$f":"VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T520","v":1143.00899379304},795.55622219925101,{"$f":"((LN(W529)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},{"$f":"'Input Parameters, System'!T520+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B529,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G529,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1143.00899379304},795.55622219925101,{"$f":"((LN(Z529)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},1143.00899379304,795.55622219925101,{"$f":"((LN(AC529)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},null,1.7490025337068005E-3,null,1206.8689913192964,63.859997526256443,5.5870074402773522,63.971786554882556,{"$f":"IF(Controls!$C$40=1,(AL529-AJ529)*100,IF(G529=\"On-Peak\",IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.178902862611295},null,{"$f":"MAX(0,$W529-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W529-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z529-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z529-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC529-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC529-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H529+$N529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H529+$N529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":172.89620245719027},{"$f":"(I529+$O529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM529/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.37339922561722},{"$f":"IF((J529+$P529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J529+$P529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":167.01093761085579},{"$f":"(K529+$Q529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM529/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.987792388835345},{"$f":"IF((L529+$R529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L529+$R529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM529/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":166.09093772872615},{"$f":"(M529+$S529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM529/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.823703274903338},null,{"$f":"AO529/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP529/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ529/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR529/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS529/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT529/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ529*(1/(1-($AM529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL529*(1/(1-($AM529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN529*(1/(1-($AM529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,172.89620245719027,38.37339922561722,167.01093761085579,34.987792388835345,166.09093772872615,36.823703274903338,null,1143.00899379304,0,0,null,0,0,0,0,0,0]
[1,1,23,"2019-01-23",23,"off-peak","Off-Peak",{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":76.343265659718298},{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":30.822748369251773},{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":75.732075032165966},{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":29.528480552813523},{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":72.731684678727248},{"$f":"IF(G563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G563,$B$13:$B$8772,\"=\"&B563)","v":29.432608862706982},{"$f":"IF(Controls!$C$42=1,H563*'Input Parameters, System'!$E$18,0)","v":2.1206222140645545},{"$f":"IF(Controls!$C$42=1,I563*'Input Parameters, System'!$E$18,0)","v":0.85617774305986527},{"$f":"IF(Controls!$C$42=1,J563*'Input Parameters, System'!$E$18,0)","v":2.1036448892066866},{"$f":"IF(Controls!$C$42=1,K563*'Input Parameters, System'!$E$18,0)","v":0.82022626706823809},{"$f":"IF(Controls!$C$42=1,L563*'Input Parameters, System'!$E$18,0)","v":2.0203016580862454},{"$f":"IF(Controls!$C$42=1,M563*'Input Parameters, System'!$E$18,0)","v":0.8175631947725619},null,{"$f":"VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T554","v":887.09748219638925},539.6447106026003,{"$f":"((LN(W563)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},{"$f":"'Input Parameters, System'!T554+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B563,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G563,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":887.09748219638925},539.6447106026003,{"$f":"((LN(Z563)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},887.09748219638925,539.6447106026003,{"$f":"((LN(AC563)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},null,2.2532738675682396E-3,null,931.88111043169715,44.783628235307873,5.0483322446623164,44.884651788628311,{"$f":"IF(Controls!$C$40=1,(AL563-AJ563)*100,IF(G563=\"On-Peak\",IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.1023553320438},null,{"$f":"MAX(0,$W563-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W563-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z563-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z563-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC563-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC563-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H563+$N563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H563+$N563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":88.308227044500669},{"$f":"(I563+$O563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM563/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.941601146790944},{"$f":"IF((J563+$P563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J563+$P563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":82.233033786523805},{"$f":"(K563+$Q563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM563/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":28.973009697713447},{"$f":"IF((L563+$R563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L563+$R563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM563/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":78.738917935266144},{"$f":"(M563+$S563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM563/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.874763915290316},null,{"$f":"AO563/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP563/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ563/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR563/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS563/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT563/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ563*(1/(1-($AM563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL563*(1/(1-($AM563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN563*(1/(1-($AM563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,88.308227044500669,32.941601146790944,82.233033786523805,28.973009697713447,78.738917935266144,28.874763915290316,null,887.09748219638925,0,0,null,0,0,0,0,0,0]
[1,1,25,"2019-01-25",20,"peak","On-Peak",{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":66.117032584302308},{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":43.511385988619622},{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":67.621492008376265},{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":42.743538000585147},{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":67.106808521193074},{"$f":"IF(G608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G608,$B$13:$B$8772,\"=\"&B608)","v":44.483993440129943},{"$f":"IF(Controls!$C$42=1,H608*'Input Parameters, System'!$E$18,0)","v":1.8365634062767286},{"$f":"IF(Controls!$C$42=1,I608*'Input Parameters, System'!$E$18,0)","v":1.2086359012133521},{"$f":"IF(Controls!$C$42=1,J608*'Input Parameters, System'!$E$18,0)","v":1.8783534718087742},{"$f":"IF(Controls!$C$42=1,K608*'Input Parameters, System'!$E$18,0)","v":1.1873070323684101},{"$f":"IF(Controls!$C$42=1,L608*'Input Parameters, System'!$E$18,0)","v":1.8640568704425482},{"$f":"IF(Controls!$C$42=1,M608*'Input Parameters, System'!$E$18,0)","v":1.2356524684169445},null,{"$f":"VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T599","v":1348.1198300521958},1000.6670584584068,{"$f":"((LN(W608)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},{"$f":"'Input Parameters, System'!T599+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B608,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G608,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1348.1198300521958},1000.6670584584068,{"$f":"((LN(Z608)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},1348.1198300521958,1000.6670584584068,{"$f":"((LN(AC608)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},null,1.4829976892443142E-3,null,1428.5796926142025,80.459862562006748,5.9683019838742037,80.57927287298601,{"$f":"IF(Controls!$C$40=1,(AL608-AJ608)*100,IF(G608=\"On-Peak\",IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.941031097926214},null,{"$f":"MAX(0,$W608-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":227.12965345166103},{"$f":"MAX(0,$W608-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":176.68679050734724},{"$f":"MAX(0,$Z608-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":227.12965345166103},{"$f":"MAX(0,$Z608-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":176.68679050734724},{"$f":"MAX(0,$AC608-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":227.12965345166103},{"$f":"MAX(0,$AC608-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":176.68679050734724},null,2.1608745704643365E-3,2.6454632168991282E-3,2.1608745704643365E-3,2.6454632168991282E-3,2.1608745704643365E-3,2.6454632168991282E-3,null,{"$f":"IF((H608+$N608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H608+$N608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":76.911879591358627},{"$f":"(I608+$O608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM608/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.363313327711268},{"$f":"IF((J608+$P608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J608+$P608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":74.061675675517364},{"$f":"(K608+$Q608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM608/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.070049518173661},{"$f":"IF((L608+$R608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L608+$R608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM608/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":73.571118023733817},{"$f":"(M608+$S608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM608/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.435831309213206},null,{"$f":"AO608/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":510.5200133956933},{"$f":"IF(Controls!$C$44=1,AP608/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":88.363702720331119},{"$f":"AQ608/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":522.74553608188899},{"$f":"IF(Controls!$C$44=1,AR608/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":90.054944155552704},{"$f":"AS608/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":535.26526607227265},{"$f":"IF(Controls!$C$44=1,AT608/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":91.78405091019205},null,{"$f":"BJ608*(1/(1-($AM608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":716.89255106950372},{"$f":"BL608*(1/(1-($AM608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":734.06011730920727},{"$f":"BN608*(1/(1-($AM608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":751.64082117193902},null,882.16813338119346,856.61956711754613,898.17673714027728,871.18511098293357,916.99599010586485,892.86070339134426,null,1348.1198300521958,751.64082117193902,535.26526607227265,null,2.1608745704643348E-3,2.6454632168991226E-3,2.1608745704643348E-3,2.6454632168991226E-3,2.1608745704643348E-3,2.6454632168991226E-3]
[1,1,30,"2019-01-30",3,"off-peak","Off-Peak",{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":40.899668174652952},{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":24.180275876591871},{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":40.572232694360977},{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":23.164929922209321},{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":38.964822154745789},{"$f":"IF(G711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G711,$B$13:$B$8772,\"=\"&B711)","v":23.089719110773572},{"$f":"IF(Controls!$C$42=1,H711*'Input Parameters, System'!$E$18,0)","v":1.1360890070596199},{"$f":"IF(Controls!$C$42=1,I711*'Input Parameters, System'!$E$18,0)","v":0.67166671117614851},{"$f":"IF(Controls!$C$42=1,J711*'Input Parameters, System'!$E$18,0)","v":1.1269936802199869},{"$f":"IF(Controls!$C$42=1,K711*'Input Parameters, System'!$E$18,0)","v":0.64346297680327758},{"$f":"IF(Controls!$C$42=1,L711*'Input Parameters, System'!$E$18,0)","v":1.0823438939163337},{"$f":"IF(Controls!$C$42=1,M711*'Input Parameters, System'!$E$18,0)","v":0.64137381129417592},null,{"$f":"VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T702","v":800.11132867132869},452.65855707753974,{"$f":"((LN(W711)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},{"$f":"'Input Parameters, System'!T702+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B711,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G711,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":800.11132867132869},452.65855707753974,{"$f":"((LN(Z711)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},800.11132867132869,452.65855707753974,{"$f":"((LN(AC711)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},null,2.4980913814172112E-3,null,838.87009792882861,38.758769257499949,4.8441720381416262,38.855713241987928,{"$f":"IF(Controls!$C$40=1,(AL711-AJ711)*100,IF(G711=\"On-Peak\",IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6943984487978696},null,{"$f":"MAX(0,$W711-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W711-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z711-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z711-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC711-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC711-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H711+$N711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H711+$N711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.406498721770298},{"$f":"(I711+$O711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM711/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.794247601901095},{"$f":"IF((J711+$P711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J711+$P711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":39.119620602479138},{"$f":"(K711+$Q711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM711/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.675658950406099},{"$f":"IF((L711+$R711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L711+$R711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM711/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":37.208797268646045},{"$f":"(M711+$S711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM711/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.579425578192797},null,{"$f":"AO711/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP711/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ711/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR711/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS711/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT711/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ711*(1/(1-($AM711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL711*(1/(1-($AM711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN711*(1/(1-($AM711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.406498721770298,23.794247601901095,39.119620602479138,20.675658950406099,37.208797268646045,20.579425578192797,null,800.11132867132869,0,0,null,0,0,0,0,0,0]
[1,1,31,"2019-01-31",24,"off-peak","Off-Peak",{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":78.812219678548189},{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":27.750948553012833},{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":78.1812630435671},{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":26.585667665094721},{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":75.083839562750782},{"$f":"IF(G756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G756,$B$13:$B$8772,\"=\"&B756)","v":26.499350562285972},{"$f":"IF(Controls!$C$42=1,H756*'Input Parameters, System'!$E$18,0)","v":2.189203492224328},{"$f":"IF(Controls!$C$42=1,I756*'Input Parameters, System'!$E$18,0)","v":0.77085093825024575},{"$f":"IF(Controls!$C$42=1,J756*'Input Parameters, System'!$E$18,0)","v":2.1716771178324303},{"$f":"IF(Controls!$C$42=1,K756*'Input Parameters, System'!$E$18,0)","v":0.73848239185404574},{"$f":"IF(Controls!$C$42=1,L756*'Input Parameters, System'!$E$18,0)","v":2.0856385526358405},{"$f":"IF(Controls!$C$42=1,M756*'Input Parameters, System'!$E$18,0)","v":0.73608472175062345},null,{"$f":"VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T747","v":1042.8241766113376},695.37140501754868,{"$f":"((LN(W756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},{"$f":"'Input Parameters, System'!T747+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B756,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G756,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1042.8241766113376},695.37140501754868,{"$f":"((LN(Z756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},1042.8241766113376,695.37140501754868,{"$f":"((LN(AC756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},null,1.9169498780406968E-3,null,1098.987774117209,56.16359750587138,5.3857206963090629,56.271363565327214,{"$f":"IF(Controls!$C$40=1,(AL756-AJ756)*100,IF(G756=\"On-Peak\",IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.776605945583384},null,{"$f":"MAX(0,$W756-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W756-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z756-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z756-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC756-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC756-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H756+$N756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H756+$N756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":92.256406275795456},{"$f":"(I756+$O756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM756/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.063983127475968},{"$f":"IF((J756+$P756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J756+$P756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":85.941379610164262},{"$f":"(K756+$Q756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM756/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.455712961291855},{"$f":"IF((L756+$R756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L756+$R756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":82.311078851218412},{"$f":"(M756+$S756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM756/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.358320251623987},null,{"$f":"AO756/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP756/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ756/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR756/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS756/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT756/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ756*(1/(1-($AM756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL756*(1/(1-($AM756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN756*(1/(1-($AM756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,92.256406275795456,29.063983127475968,85.941379610164262,25.455712961291855,82.311078851218412,25.358320251623987,null,1042.8241766113376,0,0,null,0,0,0,0,0,0]
[1,2,5,"2019-02-05",18,"peak","On-Peak",{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":43.836369759549804},{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":39.990556730075816},{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":45.830173493161723},{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":40.407125029347441},{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":45.502424934211817},{"$f":"IF(G870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G870,$B$13:$B$8772,\"=\"&B870)","v":42.07339822643393},{"$f":"IF(Controls!$C$42=1,H870*'Input Parameters, System'!$E$18,0)","v":1.2176631257876427},{"$f":"IF(Controls!$C$42=1,I870*'Input Parameters, System'!$E$18,0)","v":1.1108361978200509},{"$f":"IF(Controls!$C$42=1,J870*'Input Parameters, System'!$E$18,0)","v":1.2730459346240899},{"$f":"IF(Controls!$C$42=1,K870*'Input Parameters, System'!$E$18,0)","v":1.1224074082140099},{"$f":"IF(Controls!$C$42=1,L870*'Input Parameters, System'!$E$18,0)","v":1.2639419112537149},{"$f":"IF(Controls!$C$42=1,M870*'Input Parameters, System'!$E$18,0)","v":1.1686922497898453},null,{"$f":"VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T861","v":1283.6338387927865},936.18106719899754,{"$f":"((LN(W870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},{"$f":"'Input Parameters, System'!T861+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B870,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G870,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1283.6338387927865},936.18106719899754,{"$f":"((LN(Z870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},1283.6338387927865,936.18106719899754,{"$f":"((LN(AC870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},null,1.5574701332941032E-3,null,1358.7575459196801,75.123707126893549,5.8524249561342838,75.24080121865164,{"$f":"IF(Controls!$C$40=1,(AL870-AJ870)*100,IF(G870=\"On-Peak\",IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.709409175809071},null,{"$f":"MAX(0,$W870-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":154.23025560249934},{"$f":"MAX(0,$W870-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":104.23050453399746},{"$f":"MAX(0,$Z870-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":154.23025560249934},{"$f":"MAX(0,$Z870-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":104.23050453399746},{"$f":"MAX(0,$AC870-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":154.23025560249934},{"$f":"MAX(0,$AC870-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":104.23050453399746},null,1.467321559571632E-3,1.5606031726070769E-3,1.467321559571632E-3,1.5606031726070769E-3,1.467321559571632E-3,1.5606031726070769E-3,null,{"$f":"IF((H870+$N870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H870+$N870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":47.45601153965773},{"$f":"(I870+$O870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM870/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.348516803095848},{"$f":"IF((J870+$P870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J870+$P870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":46.774710776796418},{"$f":"(K870+$Q870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM870/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.871517710318685},{"$f":"IF((L870+$R870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L870+$R870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":46.43648020104628},{"$f":"(M870+$S870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM870/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":46.124477189831303},null,{"$f":"AO870/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":346.66381496050025},{"$f":"IF(Controls!$C$44=1,AP870/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":52.127231982570216},{"$f":"AQ870/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":354.96544119076884},{"$f":"IF(Controls!$C$44=1,AR870/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":53.124923703472348},{"$f":"AS870/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":363.46684612467851},{"$f":"IF(Controls!$C$44=1,AT870/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":54.144952812109686},null,{"$f":"BJ870*(1/(1-($AM870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":485.52207525229483},{"$f":"BL870*(1/(1-($AM870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":497.14896742085921},{"$f":"BN870*(1/(1-($AM870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":509.05566084527163},null,585.10531877452274,583.99782403796087,597.048601901128,594.1454088346502,609.63709385842753,609.32509084721266,null,1283.6338387927865,509.05566084527163,363.46684612467851,null,1.4673215595716309E-3,1.5606031726070736E-3,1.4673215595716309E-3,1.5606031726070736E-3,1.4673215595716309E-3,1.5606031726070736E-3]
[1,2,7,"2019-02-07",4,"off-peak","Off-Peak",{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":32.036377048892362},{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":25.603685881803738},{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":32.528487295419126},{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":24.617279223040782},{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":31.101367580491512},{"$f":"IF(G904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G904,$B$13:$B$8772,\"=\"&B904)","v":24.488617484941265},{"$f":"IF(Controls!$C$42=1,H904*'Input Parameters, System'!$E$18,0)","v":0.88988926843714056},{"$f":"IF(Controls!$C$42=1,I904*'Input Parameters, System'!$E$18,0)","v":0.71120542949910226},{"$f":"IF(Controls!$C$42=1,J904*'Input Parameters, System'!$E$18,0)","v":0.90355884245307205},{"$f":"IF(Controls!$C$42=1,K904*'Input Parameters, System'!$E$18,0)","v":0.68380555533079512},{"$f":"IF(Controls!$C$42=1,L904*'Input Parameters, System'!$E$18,0)","v":0.86391707780687077},{"$f":"IF(Controls!$C$42=1,M904*'Input Parameters, System'!$E$18,0)","v":0.68023165870014635},null,{"$f":"VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T895","v":1100.8560573621658},753.4032857683768,{"$f":"((LN(W904)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},{"$f":"'Input Parameters, System'!T895+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B904,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G904,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1100.8560573621658},753.4032857683768,{"$f":"((LN(Z904)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},1100.8560573621658,753.4032857683768,{"$f":"((LN(AC904)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},null,1.815943285581767E-3,null,1161.4434330493664,60.58737568720062,5.5036601090589494,60.697498883748182,{"$f":"IF(Controls!$C$40=1,(AL904-AJ904)*100,IF(G904=\"On-Peak\",IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.012319654756197},null,{"$f":"MAX(0,$W904-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W904-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z904-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z904-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC904-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC904-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H904+$N904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H904+$N904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":31.647593954727384},{"$f":"(I904+$O904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM904/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.225421038131866},{"$f":"IF((J904+$P904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J904+$P904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.936773645699823},{"$f":"(K904+$Q904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM904/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.995878691560836},{"$f":"IF((L904+$R904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L904+$R904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM904/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":28.192124269205827},{"$f":"(M904+$S904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM904/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.835735440680665},null,{"$f":"AO904/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP904/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ904/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR904/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS904/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT904/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ904*(1/(1-($AM904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL904*(1/(1-($AM904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN904*(1/(1-($AM904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.647593954727384,26.225421038131866,29.936773645699823,22.995878691560836,28.192124269205827,22.835735440680665,null,1100.8560573621658,0,0,null,0,0,0,0,0,0]
[1,2,11,"2019-02-11",22,"off-peak","Off-Peak",{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":36.723563492679645},{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":29.9795105368473},{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":37.287673530969649},{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":28.824521018677302},{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":35.651754419928629},{"$f":"IF(G1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1018,$B$13:$B$8772,\"=\"&B1018)","v":28.673870211959482},{"$f":"IF(Controls!$C$42=1,H1018*'Input Parameters, System'!$E$18,0)","v":1.0200874150354482},{"$f":"IF(Controls!$C$42=1,I1018*'Input Parameters, System'!$E$18,0)","v":0.832754735625169},{"$f":"IF(Controls!$C$42=1,J1018*'Input Parameters, System'!$E$18,0)","v":1.0357569605813075},{"$f":"IF(Controls!$C$42=1,K1018*'Input Parameters, System'!$E$18,0)","v":0.80067205736825298},{"$f":"IF(Controls!$C$42=1,L1018*'Input Parameters, System'!$E$18,0)","v":0.99031527849831547},{"$f":"IF(Controls!$C$42=1,M1018*'Input Parameters, System'!$E$18,0)","v":0.79648736020430755},null,{"$f":"VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1009","v":1097.3085490809733},749.85577748718435,{"$f":"((LN(W1018)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},{"$f":"'Input Parameters, System'!T1009+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1018,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1018,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1097.3085490809733},749.85577748718435,{"$f":"((LN(Z1018)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},1097.3085490809733,749.85577748718435,{"$f":"((LN(AC1018)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},null,1.8218114077956926E-3,null,1157.6227611320267,60.314212051053296,5.4965590217599365,60.424193322768893,{"$f":"IF(Controls!$C$40=1,(AL1018-AJ1018)*100,IF(G1018=\"On-Peak\",IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.998127171559702},null,{"$f":"MAX(0,$W1018-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1018-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1018-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1018-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1018-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1018-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1018+$N1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1018+$N1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.740449747404206},{"$f":"(I1018+$O1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1018/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.207959113700284},{"$f":"IF((J1018+$P1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1018+$P1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":35.79431839496646},{"$f":"(K1018+$Q1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1018/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":28.442124987280469},{"$f":"IF((L1018+$R1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1018+$R1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1018/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.809561520592851},{"$f":"(M1018+$S1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1018/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.269846241737717},null,{"$f":"AO1018/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1018/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1018/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1018/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1018/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1018/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1018*(1/(1-($AM1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1018*(1/(1-($AM1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1018*(1/(1-($AM1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.740449747404206,32.207959113700284,35.79431839496646,28.442124987280469,33.809561520592851,28.269846241737717,null,1097.3085490809733,0,0,null,0,0,0,0,0,0]
[1,2,13,"2019-02-13",20,"peak","On-Peak",{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":48.786959900548155},{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":43.898936915999542},{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":51.005930662379939},{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":44.356217508874536},{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":50.641168345366488},{"$f":"IF(G1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1064,$B$13:$B$8772,\"=\"&B1064)","v":46.185339880374514},{"$f":"IF(Controls!$C$42=1,H1064*'Input Parameters, System'!$E$18,0)","v":1.355177958759602},{"$f":"IF(Controls!$C$42=1,I1064*'Input Parameters, System'!$E$18,0)","v":1.219401082642011},{"$f":"IF(Controls!$C$42=1,J1064*'Input Parameters, System'!$E$18,0)","v":1.4168153363231226},{"$f":"IF(Controls!$C$42=1,K1064*'Input Parameters, System'!$E$18,0)","v":1.2321031772528652},{"$f":"IF(Controls!$C$42=1,L1064*'Input Parameters, System'!$E$18,0)","v":1.4066831646688451},{"$f":"IF(Controls!$C$42=1,M1064*'Input Parameters, System'!$E$18,0)","v":1.2829115556962822},null,{"$f":"VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1055","v":1212.8081515837339},865.35537998994494,{"$f":"((LN(W1064)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},{"$f":"'Input Parameters, System'!T1055+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1064,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1064,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1212.8081515837339},865.35537998994494,{"$f":"((LN(Z1064)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},1212.8081515837339,865.35537998994494,{"$f":"((LN(AC1064)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},null,1.6483859525759925E-3,null,1282.193590657515,69.385439073781157,5.7210564575423453,69.499907374914287,{"$f":"IF(Controls!$C$40=1,(AL1064-AJ1064)*100,IF(G1064=\"On-Peak\",IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.446830113312956},null,{"$f":"MAX(0,$W1064-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":74.982318153573758},{"$f":"MAX(0,$W1064-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":25.931718315202644},{"$f":"MAX(0,$Z1064-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":74.982318153573758},{"$f":"MAX(0,$Z1064-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":25.931718315202644},{"$f":"MAX(0,$AC1064-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":74.982318153573758},{"$f":"MAX(0,$AC1064-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":25.931718315202644},null,7.1336957579168521E-4,3.8826562391490915E-4,7.1336957579168521E-4,3.8826562391490915E-4,7.1336957579168521E-4,3.8826562391490915E-4,null,{"$f":"IF((H1064+$N1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1064+$N1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":53.760417663227841},{"$f":"(I1064+$O1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1064/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.560486697234282},{"$f":"IF((J1064+$P1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1064+$P1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":53.015440105786162},{"$f":"(K1064+$Q1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1064/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":48.857797507657295},{"$f":"IF((L1064+$R1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1064+$R1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1064/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":52.651254820817456},{"$f":"(M1064+$S1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1064/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.332025170914179},null,{"$f":"AO1064/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":168.53798474336847},{"$f":"IF(Controls!$C$44=1,AP1064/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":12.968839615300199},{"$f":"AQ1064/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":172.57399685239568},{"$f":"IF(Controls!$C$44=1,AR1064/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":13.217057359112472},{"$f":"AS1064/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":176.70713562608546},{"$f":"IF(Controls!$C$44=1,AT1064/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":13.470832466858045},null,{"$f":"BJ1064*(1/(1-($AM1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":235.34695110522492},{"$f":"BL1064*(1/(1-($AM1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":240.98285060841209},{"$f":"BN1064*(1/(1-($AM1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":246.75437807958625},null,302.07620838375294,299.87627741775941,307.21534807331074,303.05770547518188,312.87646536726174,311.55723571735848,null,1212.8081515837339,246.75437807958625,176.70713562608546,null,7.1336957579168467E-4,3.8826562391490834E-4,7.1336957579168467E-4,3.8826562391490834E-4,7.1336957579168467E-4,3.8826562391490834E-4]
[1,2,15,"2019-02-15",4,"off-peak","Off-Peak",{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":53.371169116678956},{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":24.041161819806646},{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":54.191002743663276},{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":23.114952905475736},{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":51.813485225408762},{"$f":"IF(G1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1096,$B$13:$B$8772,\"=\"&B1096)","v":22.994143047084751},{"$f":"IF(Controls!$C$42=1,H1096*'Input Parameters, System'!$E$18,0)","v":1.4825156592579947},{"$f":"IF(Controls!$C$42=1,I1096*'Input Parameters, System'!$E$18,0)","v":0.66780247565310558},{"$f":"IF(Controls!$C$42=1,J1096*'Input Parameters, System'!$E$18,0)","v":1.505288557249669},{"$f":"IF(Controls!$C$42=1,K1096*'Input Parameters, System'!$E$18,0)","v":0.64207474208523041},{"$f":"IF(Controls!$C$42=1,L1096*'Input Parameters, System'!$E$18,0)","v":1.4392471530738136},{"$f":"IF(Controls!$C$42=1,M1096*'Input Parameters, System'!$E$18,0)","v":0.63871895075029039},null,{"$f":"VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1087","v":1008.1044931369173},660.65172154312836,{"$f":"((LN(W1096)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},{"$f":"'Input Parameters, System'!T1087+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1096,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1096,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1008.1044931369173},660.65172154312836,{"$f":"((LN(Z1096)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},1008.1044931369173,660.65172154312836,{"$f":"((LN(AC1096)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},null,1.9829379875311304E-3,null,1061.6677728423517,53.563279705434496,5.3132666375448556,53.669597743700322,{"$f":"IF(Controls!$C$40=1,(AL1096-AJ1096)*100,IF(G1096=\"On-Peak\",IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.631803826582598},null,{"$f":"MAX(0,$W1096-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1096-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1096-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1096-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1096-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1096-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1096+$N1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1096+$N1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":59.119535175823792},{"$f":"(I1096+$O1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1096/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.946731273402289},{"$f":"IF((J1096+$P1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1096+$P1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":56.347726165732738},{"$f":"(K1096+$Q1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1096/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.921457177900244},{"$f":"IF((L1096+$R1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1096+$R1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1096/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":53.520461461887393},{"$f":"(M1096+$S1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1096/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.765936217280206},null,{"$f":"AO1096/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1096/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1096/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1096/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1096/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1096/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1096*(1/(1-($AM1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1096*(1/(1-($AM1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1096*(1/(1-($AM1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,59.119535175823792,23.946731273402289,56.347726165732738,20.921457177900244,53.520461461887393,20.765936217280206,null,1008.1044931369173,0,0,null,0,0,0,0,0,0]
[1,2,19,"2019-02-19",22,"off-peak","Off-Peak",{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":54.082847755057571},{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":30.615626956270994},{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":54.913613465580724},{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":29.436130440367752},{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":52.504392905063575},{"$f":"IF(G1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1210,$B$13:$B$8772,\"=\"&B1210)","v":29.282283068728205},{"$f":"IF(Controls!$C$42=1,H1210*'Input Parameters, System'!$E$18,0)","v":1.5022842860881305},{"$f":"IF(Controls!$C$42=1,I1210*'Input Parameters, System'!$E$18,0)","v":0.85042443573694793},{"$f":"IF(Controls!$C$42=1,J1210*'Input Parameters, System'!$E$18,0)","v":1.5253608496225104},{"$f":"IF(Controls!$C$42=1,K1210*'Input Parameters, System'!$E$18,0)","v":0.81766101526467005},{"$f":"IF(Controls!$C$42=1,L1210*'Input Parameters, System'!$E$18,0)","v":1.4584388153728089},{"$f":"IF(Controls!$C$42=1,M1210*'Input Parameters, System'!$E$18,0)","v":0.81338752563785144},null,{"$f":"VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1201","v":1187.6887331074731},840.23596151368417,{"$f":"((LN(W1210)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},{"$f":"'Input Parameters, System'!T1201+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1210,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1210,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1187.6887331074731},840.23596151368417,{"$f":"((LN(Z1210)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},1187.6887331074731,840.23596151368417,{"$f":"((LN(AC1210)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},null,1.6832343737362976E-3,null,1255.0706065855773,67.38187347810414,5.6733613445844489,67.49538847307835,{"$f":"IF(Controls!$C$40=1,(AL1210-AJ1210)*100,IF(G1210=\"On-Peak\",IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.351499497421003},null,{"$f":"MAX(0,$W1210-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":47.213719513876278},{"$f":"MAX(0,$W1210-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1210-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":47.213719513876278},{"$f":"MAX(0,$Z1210-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1210-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":47.213719513876278},{"$f":"MAX(0,$AC1210-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,4.4918364609878707E-4,0,4.4918364609878707E-4,0,4.4918364609878707E-4,0,null,{"$f":"IF((H1210+$N1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1210+$N1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":60.61088738360484},{"$f":"(I1210+$O1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1210/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.245464080275269},{"$f":"IF((J1210+$P1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1210+$P1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":57.781481138974456},{"$f":"(K1210+$Q1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1210/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.38662504889734},{"$f":"IF((L1210+$R1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1210+$R1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1210/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":54.895445169362759},{"$f":"(M1210+$S1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1210/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.212241739066783},null,{"$f":"AO1210/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":106.12242105945217},{"$f":"IF(Controls!$C$44=1,AP1210/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1210/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":108.66375544818015},{"$f":"IF(Controls!$C$44=1,AR1210/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1210/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":111.26624706991478},{"$f":"IF(Controls!$C$44=1,AT1210/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1210*(1/(1-($AM1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":148.03030954071733},{"$f":"BL1210*(1/(1-($AM1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":151.5752203376461},{"$f":"BN1210*(1/(1-($AM1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":155.20543944211485},null,208.64119692432217,181.2757736209926,209.35670147662057,180.96184538654344,210.10088461147762,184.41768118118165,null,1187.6887331074731,155.20543944211485,111.26624706991478,null,4.4918364609878675E-4,0,4.4918364609878675E-4,0,4.4918364609878675E-4,0]
[1,2,21,"2019-02-21",8,"peak","On-Peak",{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":36.158616161045742},{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":39.794537662409226},{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":37.803213656221025},{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":40.209064096392659},{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":37.532868862493579},{"$f":"IF(G1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1244,$B$13:$B$8772,\"=\"&B1244)","v":41.867169832326368},{"$f":"IF(Controls!$C$42=1,H1244*'Input Parameters, System'!$E$18,0)","v":1.004394611604962},{"$f":"IF(Controls!$C$42=1,I1244*'Input Parameters, System'!$E$18,0)","v":1.1053912854799528},{"$f":"IF(Controls!$C$42=1,J1244*'Input Parameters, System'!$E$18,0)","v":1.0500773571795179},{"$f":"IF(Controls!$C$42=1,K1244*'Input Parameters, System'!$E$18,0)","v":1.1169057780370357},{"$f":"IF(Controls!$C$42=1,L1244*'Input Parameters, System'!$E$18,0)","v":1.042567864756303},{"$f":"IF(Controls!$C$42=1,M1244*'Input Parameters, System'!$E$18,0)","v":1.162963748265367},null,{"$f":"VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1235","v":1053.0555347269062},705.60276313311726,{"$f":"((LN(W1244)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},{"$f":"'Input Parameters, System'!T1235+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1244,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1244,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1053.0555347269062},705.60276313311726,{"$f":"((LN(Z1244)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},1053.0555347269062,705.60276313311726,{"$f":"((LN(AC1244)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},null,1.8983338649274373E-3,null,1109.9920883552686,56.936553628362446,5.406794964819027,57.044740871531886,{"$f":"IF(Controls!$C$40=1,(AL1244-AJ1244)*100,IF(G1244=\"On-Peak\",IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.818724316943928},null,{"$f":"MAX(0,$W1244-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1244-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1244-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1244-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1244-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1244-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1244+$N1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1244+$N1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":36.910619099726212},{"$f":"(I1244+$O1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1244/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":45.529848363895084},{"$f":"IF((J1244+$P1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1244+$P1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":36.335830635566005},{"$f":"(K1244+$Q1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1244/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.088299468076642},{"$f":"IF((L1244+$R1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1244+$R1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1244/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":36.041014552633975},{"$f":"(M1244+$S1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1244/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.306503321154345},null,{"$f":"AO1244/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1244/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1244/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1244/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1244/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1244/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1244*(1/(1-($AM1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1244*(1/(1-($AM1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1244*(1/(1-($AM1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.910619099726212,45.529848363895084,36.335830635566005,43.088299468076642,36.041014552633975,45.306503321154345,null,1053.0555347269062,0,0,null,0,0,0,0,0,0]
[1,2,26,{"$f":"DATE(2019,B1358,C1358)","v":"2019-02-26"},2,{"$f":"IF(A1358=1,IF(AND(E1358>10,E1358<17),\"shoulder\",IF(AND(E1358>6,E1358<11),\"peak\",IF(AND(E1358>14,E1358<22),\"peak\",\"off-peak\"))),IF(AND(E1358>13,E1358<21),\"peak\",\"off-peak\"))","v":"off-peak"},{"$f":"IF(A1358=1,IF(AND(E1358>6,E1358<22),\"On-Peak\", \"Off-Peak\"),IF(AND(E1358>8,E1358<23),\"On-Peak\",\"Off-Peak\"))","v":"Off-Peak"},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":81.36748130520489},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":21.219026276490414},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":82.617365810661184},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":20.401542852103013},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":78.992700744837933},{"$f":"IF(G1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1358,$B$13:$B$8772,\"=\"&B1358)","v":20.294914579356828},{"$f":"IF(Controls!$C$42=1,H1358*'Input Parameters, System'!$E$18,0)","v":2.2601821767410168},{"$f":"IF(Controls!$C$42=1,I1358*'Input Parameters, System'!$E$18,0)","v":0.58941071087148322},{"$f":"IF(Controls!$C$42=1,J1358*'Input Parameters, System'!$E$18,0)","v":2.2949007969674535},{"$f":"IF(Controls!$C$42=1,K1358*'Input Parameters, System'!$E$18,0)","v":0.56670309554477627},{"$f":"IF(Controls!$C$42=1,L1358*'Input Parameters, System'!$E$18,0)","v":2.1942167983107876},{"$f":"IF(Controls!$C$42=1,M1358*'Input Parameters, System'!$E$18,0)","v":0.56374123267607523},null,{"$f":"VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1349","v":972.80386618384978},{"$f":"W1358-X$5","v":625.35109459006082},{"$f":"((LN(W1358)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},{"$f":"'Input Parameters, System'!T1349+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1358,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1358,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":972.80386618384978},625.35109459006082,{"$f":"((LN(Z1358)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},{"$f":"Z1358","v":972.80386618384978},625.35109459006082,{"$f":"((LN(AC1358)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},null,{"$f":"IF($W$9=1,2*(LN(W1358+1)-LN(W1358)),IF($Z$9=1,2*(LN(Z1358+1)-LN(Z1358)),2*(LN(AC1358+1)-LN(AC1358))))","v":2.0548569110037107E-3},null,{"$f":"IF($W$9=1,W1358,IF($Z$9=1,Z1358,AC1358))+AJ1358","v":1023.7598033906565},{"$f":"EXP(LN(W$5)+IF($Y$9=1,2*(Y1358),IF($AB$9=1,2*(AB1358),2*(AE1358))))","v":50.955937206806809},{"$f":"(AJ1358/Z1358)*100","v":5.2380483855084377},51.060752019372714,{"$f":"IF(Controls!$C$40=1,(AL1358-AJ1358)*100,IF(G1358=\"On-Peak\",IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.481481256590541},null,{"$f":"MAX(0,$W1358-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1358-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1358-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1358-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1358-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1358-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,{"$f":"CF1358/SUM(CF$13:CF$8772)","v":0},0,0,0,0,0,null,{"$f":"IF((H1358+$N1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1358+$N1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":95.225136120025525},{"$f":"(I1358+$O1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1358/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":20.052031012526175},{"$f":"IF((J1358+$P1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1358+$P1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":91.058899452325448},{"$f":"(K1358+$Q1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1358/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.375888959060376},{"$f":"IF((L1358+$R1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1358+$R1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1358/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":86.808783823209225},{"$f":"(M1358+$S1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1358/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.228268343349335},null,{"$f":"AO1358/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1358/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1358/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1358/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1358/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1358/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1358*(1/(1-($AM1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1358*(1/(1-($AM1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1358*(1/(1-($AM1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,95.225136120025525,20.052031012526175,91.058899452325448,17.375888959060376,{"$f":"BG1358+$BO1358+$BS1358","v":86.808783823209225},17.228268343349335,null,{"$f":"SUMPRODUCT($W$9,W1358)+SUMPRODUCT($Z$9,Z1358)+SUMPRODUCT($AC$9,AC1358)","v":972.80386618384978},{"$f":"IF($BQ$9=1,BQ1358,IF($BR$9=1,BR1358,BS1358))","v":0},{"$f":"IF($BJ$9=1,BJ1358,IF($BL$9=1,BL1358,BN1358))","v":0},null,0,0,0,0,0,0]
[1,2,27,"2019-02-27",23,"off-peak","Off-Peak",{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":41.491346951168083},{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":29.579413503201842},{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":42.128694830602306},{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":28.439838108606121},{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":40.280385980243061},{"$f":"IF(G1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1403,$B$13:$B$8772,\"=\"&B1403)","v":28.291197839745816},{"$f":"IF(Controls!$C$42=1,H1403*'Input Parameters, System'!$E$18,0)","v":1.1525243422031435},{"$f":"IF(Controls!$C$42=1,I1403*'Input Parameters, System'!$E$18,0)","v":0.82164105519772079},{"$f":"IF(Controls!$C$42=1,J1403*'Input Parameters, System'!$E$18,0)","v":1.1702282491494282},{"$f":"IF(Controls!$C$42=1,K1403*'Input Parameters, System'!$E$18,0)","v":0.78998654218340314},{"$f":"IF(Controls!$C$42=1,L1403*'Input Parameters, System'!$E$18,0)","v":1.1188869190052024},{"$f":"IF(Controls!$C$42=1,M1403*'Input Parameters, System'!$E$18,0)","v":0.78585769265979666},null,{"$f":"VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1394","v":996.22373913123101},648.77096753744206,{"$f":"((LN(W1403)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},{"$f":"'Input Parameters, System'!T1394+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1403,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1403,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":996.22373913123101},648.77096753744206,{"$f":"((LN(Z1403)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},996.22373913123101,648.77096753744206,{"$f":"((LN(AC1403)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},null,2.0065742283890131E-3,null,1048.9053482369425,52.681609105711438,5.2881302699786161,52.787424792864265,{"$f":"IF(Controls!$C$40=1,(AL1403-AJ1403)*100,IF(G1403=\"On-Peak\",IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.581568715282685},null,{"$f":"MAX(0,$W1403-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1403-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1403-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1403-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1403-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1403-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1403+$N1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1403+$N1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":43.693307171261843},{"$f":"(I1403+$O1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1403/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.471875033415923},{"$f":"IF((J1403+$P1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1403+$P1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":41.517271626218118},{"$f":"(K1403+$Q1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1403/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":27.772025583825179},{"$f":"IF((L1403+$R1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1403+$R1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1403/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":39.297924315124419},{"$f":"(M1403+$S1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1403/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.601239974525726},null,{"$f":"AO1403/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1403/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1403/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1403/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1403/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1403/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1403*(1/(1-($AM1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1403*(1/(1-($AM1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1403*(1/(1-($AM1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,43.693307171261843,31.471875033415923,41.517271626218118,27.772025583825179,39.297924315124419,27.601239974525726,null,996.22373913123101,0,0,null,0,0,0,0,0,0]
[1,3,1,"2019-03-01",9,"peak","On-Peak",{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":15.765046280836273},{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":27.066715506274637},{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":16.258699245185689},{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":27.335590163621731},{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":16.306472112703378},{"$f":"IF(G1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1437,$B$13:$B$8772,\"=\"&B1437)","v":28.18702657855421},{"$f":"IF(Controls!$C$42=1,H1437*'Input Parameters, System'!$E$18,0)","v":0.43791298498954656},{"$f":"IF(Controls!$C$42=1,I1437*'Input Parameters, System'!$E$18,0)","v":0.75184468031811102},{"$f":"IF(Controls!$C$42=1,J1437*'Input Parameters, System'!$E$18,0)","v":0.45162541179224946},{"$f":"IF(Controls!$C$42=1,K1437*'Input Parameters, System'!$E$18,0)","v":0.75931333608286034},{"$f":"IF(Controls!$C$42=1,L1437*'Input Parameters, System'!$E$18,0)","v":0.45295242083767245},{"$f":"IF(Controls!$C$42=1,M1437*'Input Parameters, System'!$E$18,0)","v":0.78296407933790024},null,{"$f":"VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1428","v":1144.7878314508068},797.33505985701788,{"$f":"((LN(W1437)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},{"$f":"'Input Parameters, System'!T1428+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1437,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1437,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.7878314508068},797.33505985701788,{"$f":"((LN(Z1437)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},1144.7878314508068,797.33505985701788,{"$f":"((LN(AC1437)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},null,1.7462860183616868E-3,null,1208.7870095800138,63.999178129206911,5.5904837884326382,64.111036639210425,{"$f":"IF(Controls!$C$40=1,(AL1437-AJ1437)*100,IF(G1437=\"On-Peak\",IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.185851000351477},null,{"$f":"MAX(0,$W1437-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0.87351214418761991},{"$f":"MAX(0,$W1437-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1437-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0.87351214418761991},{"$f":"MAX(0,$Z1437-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1437-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0.87351214418761991},{"$f":"MAX(0,$AC1437-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,8.310452425220309E-6,0,8.310452425220309E-6,0,8.310452425220309E-6,0,null,{"$f":"IF((H1437+$N1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1437+$N1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":10.510185137144303},{"$f":"(I1437+$O1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1437/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.30021507393413},{"$f":"IF((J1437+$P1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1437+$P1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.9262276130054286},{"$f":"(K1437+$Q1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1437/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.587777299456494},{"$f":"IF((L1437+$R1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1437+$R1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1437/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":9.9444093486433047},{"$f":"(M1437+$S1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1437/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.714568646162732},null,{"$f":"AO1437/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":1.9633959052681469},{"$f":"IF(Controls!$C$44=1,AP1437/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1437/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":2.0104137313121866},{"$f":"IF(Controls!$C$44=1,AR1437/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1437/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":2.0585630417274272},{"$f":"IF(Controls!$C$44=1,AT1437/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1437*(1/(1-($AM1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.7336355513413451},{"$f":"BL1437*(1/(1-($AM1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.7990984569509072},{"$f":"BN1437*(1/(1-($AM1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.8661367279234118},null,13.243820688485648,31.033850625275473,12.725326069956335,29.386875756407402,12.810546076566716,30.580705374086143,null,1144.7878314508068,2.8661367279234118,2.0585630417274272,null,8.3104524252203023E-6,0,8.3104524252203023E-6,0,8.3104524252203023E-6,0]
[1,3,6,"2019-03-06",3,"off-peak","Off-Peak",{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":72.193709356591413},{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":17.214050651959251},{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":72.813018137836693},{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":16.368717807443399},{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":74.759417164607541},{"$f":"IF(G1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1551,$B$13:$B$8772,\"=\"&B1551)","v":16.522414688264462},{"$f":"IF(Controls!$C$42=1,H1551*'Input Parameters, System'!$E$18,0)","v":2.0053580686434671},{"$f":"IF(Controls!$C$42=1,I1551*'Input Parameters, System'!$E$18,0)","v":0.47816264985686113},{"$f":"IF(Controls!$C$42=1,J1551*'Input Parameters, System'!$E$18,0)","v":2.0225608952127128},{"$f":"IF(Controls!$C$42=1,K1551*'Input Parameters, System'!$E$18,0)","v":0.4546814483013904},{"$f":"IF(Controls!$C$42=1,L1551*'Input Parameters, System'!$E$18,0)","v":2.0766269215731987},{"$f":"IF(Controls!$C$42=1,M1551*'Input Parameters, System'!$E$18,0)","v":0.45895075767511234},null,{"$f":"VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1542","v":915.58277598181769},568.13000438802874,{"$f":"((LN(W1551)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},{"$f":"'Input Parameters, System'!T1542+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1551,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1551,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":915.58277598181769},568.13000438802874,{"$f":"((LN(Z1551)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},915.58277598181769,568.13000438802874,{"$f":"((LN(AC1551)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},null,2.1832090407514215E-3,null,962.39249674188466,46.809720760066988,5.1125602171656155,46.912027803820479,{"$f":"IF(Controls!$C$40=1,(AL1551-AJ1551)*100,IF(G1551=\"On-Peak\",IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.23070437534912},null,{"$f":"MAX(0,$W1551-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1551-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1551-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1551-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1551-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1551-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1551+$N1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1551+$N1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":83.095137977031882},{"$f":"(I1551+$O1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1551/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.537599073469721},{"$f":"IF((J1551+$P1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1551+$P1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":78.799207534917329},{"$f":"(K1551+$Q1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1551/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.121798331085138},{"$f":"IF((L1551+$R1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1551+$R1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1551/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":81.350689447928318},{"$f":"(M1551+$S1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1551/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":12.294155081564428},null,{"$f":"AO1551/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1551/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1551/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1551/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1551/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1551/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1551*(1/(1-($AM1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1551*(1/(1-($AM1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1551*(1/(1-($AM1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.095137977031882,14.537599073469721,78.799207534917329,12.121798331085138,81.350689447928318,12.294155081564428,null,915.58277598181769,0,0,null,0,0,0,0,0,0]
[1,3,7,"2019-03-07",13,"shoulder","On-Peak",{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":53.537593653658227},{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":25.564073886325666},{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":55.214023353924283},{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":25.818021640163337},{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":55.376258486208108},{"$f":"IF(G1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1585,$B$13:$B$8772,\"=\"&B1585)","v":26.622189527315967},{"$f":"IF(Controls!$C$42=1,H1585*'Input Parameters, System'!$E$18,0)","v":1.4871385106258772},{"$f":"IF(Controls!$C$42=1,I1585*'Input Parameters, System'!$E$18,0)","v":0.71010510877233846},{"$f":"IF(Controls!$C$42=1,J1585*'Input Parameters, System'!$E$18,0)","v":1.5337054740899194},{"$f":"IF(Controls!$C$42=1,K1585*'Input Parameters, System'!$E$18,0)","v":0.71715913303166623},{"$f":"IF(Controls!$C$42=1,L1585*'Input Parameters, System'!$E$18,0)","v":1.5382119544251498},{"$f":"IF(Controls!$C$42=1,M1585*'Input Parameters, System'!$E$18,0)","v":0.73949687651953788},null,{"$f":"VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1576","v":1000.566861109736},653.11408951594706,{"$f":"((LN(W1585)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},{"$f":"'Input Parameters, System'!T1576+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1585,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1585,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.566861109736},653.11408951594706,{"$f":"((LN(Z1585)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},1000.566861109736,653.11408951594706,{"$f":"((LN(AC1585)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},null,1.9978687178738852E-3,null,1053.5702882530163,53.003427143280391,5.2973398583772706,53.109426883834949,{"$f":"IF(Controls!$C$40=1,(AL1585-AJ1585)*100,IF(G1585=\"On-Peak\",IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.599974055455874},null,{"$f":"MAX(0,$W1585-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1585-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1585-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1585-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1585-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1585-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1585+$N1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1585+$N1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":59.310514946212813},{"$f":"(I1585+$O1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1585/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.009823475278839},{"$f":"IF((J1585+$P1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1585+$P1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":57.578931648690741},{"$f":"(K1585+$Q1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1585/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.397612052841051},{"$f":"IF((L1585+$R1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1585+$R1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1585/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":57.88117850649212},{"$f":"(M1585+$S1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1585/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.44937836424257},null,{"$f":"AO1585/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1585/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1585/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1585/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1585/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1585/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1585*(1/(1-($AM1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1585*(1/(1-($AM1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1585*(1/(1-($AM1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,59.310514946212813,26.009823475278839,57.578931648690741,24.397612052841051,57.88117850649212,25.44937836424257,null,1000.566861109736,0,0,null,0,0,0,0,0,0]
[1,3,12,"2019-03-12",7,"peak","On-Peak",{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":48.816547994082406},{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":26.310283670381956},{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":50.345146971674879},{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":26.571644104193695},{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":50.493075904990292},{"$f":"IF(G1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1699,$B$13:$B$8772,\"=\"&B1699)","v":27.399285477930881},{"$f":"IF(Controls!$C$42=1,H1699*'Input Parameters, System'!$E$18,0)","v":1.3559998409240384},{"$f":"IF(Controls!$C$42=1,I1699*'Input Parameters, System'!$E$18,0)","v":0.73083292321343629},{"$f":"IF(Controls!$C$42=1,J1699*'Input Parameters, System'!$E$18,0)","v":1.3984604420034776},{"$f":"IF(Controls!$C$42=1,K1699*'Input Parameters, System'!$E$18,0)","v":0.73809285291423199},{"$f":"IF(Controls!$C$42=1,L1699*'Input Parameters, System'!$E$18,0)","v":1.4025695324305205},{"$f":"IF(Controls!$C$42=1,M1699*'Input Parameters, System'!$E$18,0)","v":0.76108263030008527},null,{"$f":"VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1690","v":1194.6787579760378},847.22598638224883,{"$f":"((LN(W1699)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},{"$f":"'Input Parameters, System'!T1690+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1699,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1699,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1194.6787579760378},847.22598638224883,{"$f":"((LN(Z1699)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},1194.6787579760378,847.22598638224883,{"$f":"((LN(AC1699)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},null,1.6733899455019241E-3,null,1262.6164813147011,67.937723338663247,5.6866938400880063,68.051504815657026,{"$f":"IF(Controls!$C$40=1,(AL1699-AJ1699)*100,IF(G1699=\"On-Peak\",IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.378147699377905},null,{"$f":"MAX(0,$W1699-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":54.915003843865463},{"$f":"MAX(0,$W1699-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":6.429108775027264},{"$f":"MAX(0,$Z1699-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":54.915003843865463},{"$f":"MAX(0,$Z1699-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":6.429108775027264},{"$f":"MAX(0,$AC1699-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":54.915003843865463},{"$f":"MAX(0,$AC1699-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":6.429108775027264},null,5.2245241226687728E-4,9.6260567827059993E-5,5.2245241226687728E-4,9.6260567827059993E-5,5.2245241226687728E-4,9.6260567827059993E-5,null,{"$f":"IF((H1699+$N1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1699+$N1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":53.74963396417872},{"$f":"(I1699+$O1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1699/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.341172665404141},{"$f":"IF((J1699+$P1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1699+$P1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":52.148824584838501},{"$f":"(K1699+$Q1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1699/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.67070209082144},{"$f":"IF((L1699+$R1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1699+$R1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1699/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":52.418701736498996},{"$f":"(M1699+$S1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1699/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.76607863902732},null,{"$f":"AO1699/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":123.43262128897385},{"$f":"IF(Controls!$C$44=1,AP1699/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":3.2152933160532888},{"$f":"AQ1699/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":126.38848643076867},{"$f":"IF(Controls!$C$44=1,AR1699/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":3.2768325806505523},{"$f":"AS1699/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":129.41548449155863},{"$f":"IF(Controls!$C$44=1,AT1699/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":3.3397496520246484},null,{"$f":"BJ1699*(1/(1-($AM1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":172.22810406257233},{"$f":"BL1699*(1/(1-($AM1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":176.35248418121319},{"$f":"BN1699*(1/(1-($AM1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":180.57611754139612},null,229.19303134280435,202.78457004402975,231.77814134670223,205.30001885268518,236.33456892991975,210.68194583244809,null,1194.6787579760378,180.57611754139612,129.41548449155863,null,5.2245241226687685E-4,9.6260567827059789E-5,5.2245241226687685E-4,9.6260567827059789E-5,5.2245241226687685E-4,9.6260567827059789E-5]
[1,3,14,"2019-03-14",4,"off-peak","Off-Peak",{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":33.18206155362315},{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":16.853027175184643},{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":33.466711591460601},{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":16.025423162117541},{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":34.361325996092596},{"$f":"IF(G1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1744,$B$13:$B$8772,\"=\"&B1744)","v":16.175896619038831},{"$f":"IF(Controls!$C$42=1,H1744*'Input Parameters, System'!$E$18,0)","v":0.92171347703034978},{"$f":"IF(Controls!$C$42=1,I1744*'Input Parameters, System'!$E$18,0)","v":0.46813433369784974},{"$f":"IF(Controls!$C$42=1,J1744*'Input Parameters, System'!$E$18,0)","v":0.92962033283820811},{"$f":"IF(Controls!$C$42=1,K1744*'Input Parameters, System'!$E$18,0)","v":0.44514559409661608},{"$f":"IF(Controls!$C$42=1,L1744*'Input Parameters, System'!$E$18,0)","v":0.95447045109147721},{"$f":"IF(Controls!$C$42=1,M1744*'Input Parameters, System'!$E$18,0)","v":0.44932536493320396},null,{"$f":"VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1735","v":954.06613528502589},606.61336369123694,{"$f":"((LN(W1744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},{"$f":"'Input Parameters, System'!T1735+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1744,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1744,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":954.06613528502589},606.61336369123694,{"$f":"((LN(Z1744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},954.06613528502589,606.61336369123694,{"$f":"((LN(AC1744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},null,2.0951928933783392E-3,null,1003.6532984859558,49.587163200929872,5.1974555397164135,49.691166788613621,{"$f":"IF(Controls!$C$40=1,(AL1744-AJ1744)*100,IF(G1744=\"On-Peak\",IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.400358768374929},null,{"$f":"MAX(0,$W1744-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1744-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1744-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1744-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1744-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1744-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1744+$N1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1744+$N1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":32.843761581633089},{"$f":"(I1744+$O1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1744/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.091072757678365},{"$f":"IF((J1744+$P1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1744+$P1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":30.811292297193859},{"$f":"(K1744+$Q1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1744/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":11.719773489991439},{"$f":"IF((L1744+$R1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1744+$R1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.931484661609922},{"$f":"(M1744+$S1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1744/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":11.887132277959163},null,{"$f":"AO1744/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1744/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1744/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1744/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1744/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1744/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1744*(1/(1-($AM1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1744*(1/(1-($AM1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1744*(1/(1-($AM1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.843761581633089,14.091072757678365,30.811292297193859,11.719773489991439,31.931484661609922,11.887132277959163,null,954.06613528502589,0,0,null,0,0,0,0,0,0]
[1,3,18,"2019-03-18",11,"shoulder","On-Peak",{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":55.754354325233862},{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":26.145453084520206},{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":57.500197743498738},{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":26.405176128406165},{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":57.669150332363103},{"$f":"IF(G1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1847,$B$13:$B$8772,\"=\"&B1847)","v":27.227632434045049},{"$f":"IF(Controls!$C$42=1,H1847*'Input Parameters, System'!$E$18,0)","v":1.5487144974897498},{"$f":"IF(Controls!$C$42=1,I1847*'Input Parameters, System'!$E$18,0)","v":0.72625434776326225},{"$f":"IF(Controls!$C$42=1,J1847*'Input Parameters, System'!$E$18,0)","v":1.5972095979161958},{"$f":"IF(Controls!$C$42=1,K1847*'Input Parameters, System'!$E$18,0)","v":0.73346879492647343},{"$f":"IF(Controls!$C$42=1,L1847*'Input Parameters, System'!$E$18,0)","v":1.6019026721510139},{"$f":"IF(Controls!$C$42=1,M1847*'Input Parameters, System'!$E$18,0)","v":0.75631454427664235},null,{"$f":"VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1838","v":991.09262455746989},643.63985296368094,{"$f":"((LN(W1847)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},{"$f":"'Input Parameters, System'!T1838+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1847,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1847,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":991.09262455746989},643.63985296368094,{"$f":"((LN(Z1847)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},991.09262455746989,643.63985296368094,{"$f":"((LN(AC1847)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},null,2.0169574883599495E-3,null,1043.3947493501628,52.302124792692958,5.2772186470508995,52.407722412106708,{"$f":"IF(Controls!$C$40=1,(AL1847-AJ1847)*100,IF(G1847=\"On-Peak\",IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.559761941375001},null,{"$f":"MAX(0,$W1847-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1847-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1847-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1847-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1847-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1847-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1847+$N1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1847+$N1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":62.149896100158266},{"$f":"(I1847+$O1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1847/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.785857945428436},{"$f":"IF((J1847+$P1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1847+$P1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":60.351539749964701},{"$f":"(K1847+$Q1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1847/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.139687655849354},{"$f":"IF((L1847+$R1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1847+$R1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1847/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":60.670314552505815},{"$f":"(M1847+$S1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1847/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.216874080368136},null,{"$f":"AO1847/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1847/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1847/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1847/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1847/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1847/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1847*(1/(1-($AM1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1847*(1/(1-($AM1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1847*(1/(1-($AM1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,62.149896100158266,26.785857945428436,60.351539749964701,25.139687655849354,60.670314552505815,26.216874080368136,null,991.09262455746989,0,0,null,0,0,0,0,0,0]
[1,3,20,"2019-03-20",8,"peak","On-Peak",{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":15.509126960189199},{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":26.687221831848746},{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":15.994766289245627},{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":26.952326684483001},{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":16.041763643670446},{"$f":"IF(G1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1892,$B$13:$B$8772,\"=\"&B1892)","v":27.791825384491489},{"$f":"IF(Controls!$C$42=1,H1892*'Input Parameters, System'!$E$18,0)","v":0.43080419560671501},{"$f":"IF(Controls!$C$42=1,I1892*'Input Parameters, System'!$E$18,0)","v":0.74130330893282648},{"$f":"IF(Controls!$C$42=1,J1892*'Input Parameters, System'!$E$18,0)","v":0.44429402395399592},{"$f":"IF(Controls!$C$42=1,K1892*'Input Parameters, System'!$E$18,0)","v":0.74866724908778826},{"$f":"IF(Controls!$C$42=1,L1892*'Input Parameters, System'!$E$18,0)","v":0.4455994912134103},{"$f":"IF(Controls!$C$42=1,M1892*'Input Parameters, System'!$E$18,0)","v":0.77198639291183413},null,{"$f":"VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1883","v":950.09868419495706},602.64591260116811,{"$f":"((LN(W1892)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},{"$f":"'Input Parameters, System'!T1883+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1892,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1892,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":950.09868419495706},602.64591260116811,{"$f":"((LN(Z1892)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},950.09868419495706,602.64591260116811,{"$f":"((LN(AC1892)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},null,2.1039374635094532E-3,null,999.39739858759606,49.298714392638949,5.1887993545018967,49.402544992996482,{"$f":"IF(Controls!$C$40=1,(AL1892-AJ1892)*100,IF(G1892=\"On-Peak\",IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.383060035753289},null,{"$f":"MAX(0,$W1892-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1892-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1892-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1892-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1892-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1892-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1892+$N1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1892+$N1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":9.9952743116867087},{"$f":"(I1892+$O1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1892/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.451955412782073},{"$f":"IF((J1892+$P1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1892+$P1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.4234258232162613},{"$f":"(K1892+$Q1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1892/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.77663704245774},{"$f":"IF((L1892+$R1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1892+$R1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1892/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":9.4386102797966203},{"$f":"(M1892+$S1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1892/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.875642437162206},null,{"$f":"AO1892/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1892/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1892/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1892/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1892/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1892/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1892*(1/(1-($AM1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1892*(1/(1-($AM1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1892*(1/(1-($AM1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.9952743116867087,27.451955412782073,9.4234258232162613,25.77663704245774,9.4386102797966203,26.875642437162206,null,950.09868419495706,0,0,null,0,0,0,0,0,0]
[1,3,22,"2019-03-22",5,"off-peak","Off-Peak",{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":22.559520624763316},{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":18.985322084884665},{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":22.753045924240453},{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":18.053007161073367},{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":23.361268294025734},{"$f":"IF(G1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G1937,$B$13:$B$8772,\"=\"&B1937)","v":18.222518965402696},{"$f":"IF(Controls!$C$42=1,H1937*'Input Parameters, System'!$E$18,0)","v":0.62664624262678004},{"$f":"IF(Controls!$C$42=1,I1937*'Input Parameters, System'!$E$18,0)","v":0.52736407601201063},{"$f":"IF(Controls!$C$42=1,J1937*'Input Parameters, System'!$E$18,0)","v":0.63202188441401963},{"$f":"IF(Controls!$C$42=1,K1937*'Input Parameters, System'!$E$18,0)","v":0.5014667329935637},{"$f":"IF(Controls!$C$42=1,L1937*'Input Parameters, System'!$E$18,0)","v":0.64891675860248665},{"$f":"IF(Controls!$C$42=1,M1937*'Input Parameters, System'!$E$18,0)","v":0.50617534081509952},null,{"$f":"VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1928","v":925.91830676610789},578.46553517231894,{"$f":"((LN(W1937)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},{"$f":"'Input Parameters, System'!T1928+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B1937,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G1937,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.91830676610789},578.46553517231894,{"$f":"((LN(Z1937)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},925.91830676610789,578.46553517231894,{"$f":"((LN(AC1937)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},null,2.1588521940749672E-3,null,973.46946828589194,47.551161519784088,5.1355677031446545,47.653928338434568,{"$f":"IF(Controls!$C$40=1,(AL1937-AJ1937)*100,IF(G1937=\"On-Peak\",IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.276681865047976},null,{"$f":"MAX(0,$W1937-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W1937-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z1937-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z1937-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC1937-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC1937-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H1937+$N1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H1937+$N1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":19.072518708636437},{"$f":"(I1937+$O1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1937/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.953985160425844},{"$f":"IF((J1937+$P1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J1937+$P1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":17.660344340911081},{"$f":"(K1937+$Q1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1937/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.297363797832404},{"$f":"IF((L1937+$R1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L1937+$R1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM1937/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":18.388295986581632},{"$f":"(M1937+$S1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM1937/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.496767122385821},null,{"$f":"AO1937/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP1937/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ1937/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR1937/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS1937/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT1937/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ1937*(1/(1-($AM1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL1937*(1/(1-($AM1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN1937*(1/(1-($AM1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,19.072518708636437,16.953985160425844,17.660344340911081,14.297363797832404,18.388295986581632,14.496767122385821,null,925.91830676610789,0,0,null,0,0,0,0,0,0]
[1,3,26,"2019-03-26",7,"peak","On-Peak",{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":16.794965498074486},{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":25.118136874963259},{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":17.3208684581152},{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":25.367654790939717},{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":17.371762292957854},{"$f":"IF(G2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2035,$B$13:$B$8772,\"=\"&B2035)","v":26.157794858198493},{"$f":"IF(Controls!$C$42=1,H2035*'Input Parameters, System'!$E$18,0)","v":0.46652152762777083},{"$f":"IF(Controls!$C$42=1,I2035*'Input Parameters, System'!$E$18,0)","v":0.69771811007380558},{"$f":"IF(Controls!$C$42=1,J2035*'Input Parameters, System'!$E$18,0)","v":0.48112977748278174},{"$f":"IF(Controls!$C$42=1,K2035*'Input Parameters, System'!$E$18,0)","v":0.70464908467718779},{"$f":"IF(Controls!$C$42=1,L2035*'Input Parameters, System'!$E$18,0)","v":0.4825434790816539},{"$f":"IF(Controls!$C$42=1,M2035*'Input Parameters, System'!$E$18,0)","v":0.72659717092123133},null,{"$f":"VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T2026","v":791.07126400042625},443.6184924066373,{"$f":"((LN(W2035)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},{"$f":"'Input Parameters, System'!T2026+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2035,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2035,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":791.07126400042625},443.6184924066373,{"$f":"((LN(Z2035)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},791.07126400042625,443.6184924066373,{"$f":"((LN(AC2035)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},null,2.52662060505493E-3,null,829.21833898793511,38.147074987508852,4.8222046133492587,38.243580037679827,{"$f":"IF(Controls!$C$40=1,(AL2035-AJ2035)*100,IF(G2035=\"On-Peak\",IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6505050170975437},null,{"$f":"MAX(0,$W2035-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2035-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2035-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2035-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2035-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2035-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2035+$N2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2035+$N2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":11.481081935356164},{"$f":"(I2035+$O2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2035/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.042683115663589},{"$f":"IF((J2035+$P2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2035+$P2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":10.874292061655668},{"$f":"(K2035+$Q2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2035/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.472793255272951},{"$f":"IF((L2035+$R2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2035+$R2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2035/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":10.898125355770116},{"$f":"(M2035+$S2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2035/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.49287950826551},null,{"$f":"AO2035/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2035/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2035/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2035/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2035/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2035/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2035*(1/(1-($AM2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2035*(1/(1-($AM2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2035*(1/(1-($AM2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,11.481081935356164,25.042683115663589,10.874292061655668,23.472793255272951,10.898125355770116,24.49287950826551,null,791.07126400042625,0,0,null,0,0,0,0,0,0]
[1,3,28,"2019-03-28",8,"peak","On-Peak",{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":27.9599556192994},{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":27.175324807036251},{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":28.835469381115839},{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":27.445278364722043},{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":28.920196519356146},{"$f":"IF(G2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2084,$B$13:$B$8772,\"=\"&B2084)","v":28.300131297393712},{"$f":"IF(Controls!$C$42=1,H2084*'Input Parameters, System'!$E$18,0)","v":0.77665662423752491},{"$f":"IF(Controls!$C$42=1,I2084*'Input Parameters, System'!$E$18,0)","v":0.75486157111861318},{"$f":"IF(Controls!$C$42=1,J2084*'Input Parameters, System'!$E$18,0)","v":0.80097617509748764},{"$f":"IF(Controls!$C$42=1,K2084*'Input Parameters, System'!$E$18,0)","v":0.76236019599727489},{"$f":"IF(Controls!$C$42=1,L2084*'Input Parameters, System'!$E$18,0)","v":0.80332968001941962},{"$f":"IF(Controls!$C$42=1,M2084*'Input Parameters, System'!$E$18,0)","v":0.7861058414463703},null,{"$f":"VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T2075","v":1145.4808764908541},798.02810489706519,{"$f":"((LN(W2084)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},{"$f":"'Input Parameters, System'!T2075+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2084,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2084,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1145.4808764908541},798.02810489706519,{"$f":"((LN(Z2084)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},1145.4808764908541,798.02810489706519,{"$f":"((LN(AC2084)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},null,1.7452299317888276E-3,null,1209.5343035856999,64.05342709484583,5.5918373156146925,64.165312657663321,{"$f":"IF(Controls!$C$40=1,(AL2084-AJ2084)*100,IF(G2084=\"On-Peak\",IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.188556281749129},null,{"$f":"MAX(0,$W2084-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":1.5830715000480939},{"$f":"MAX(0,$W2084-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2084-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":1.5830715000480939},{"$f":"MAX(0,$Z2084-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2084-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":1.5830715000480939},{"$f":"MAX(0,$AC2084-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.5061084696317714E-5,0,1.5061084696317714E-5,0,1.5061084696317714E-5,0,null,{"$f":"IF((H2084+$N2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2084+$N2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":26.414253654923527},{"$f":"(I2084+$O2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2084/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.450291521594554},{"$f":"IF((J2084+$P2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2084+$P2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":25.456283926275653},{"$f":"(K2084+$Q2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2084/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.731286479368936},{"$f":"IF((L2084+$R2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2084+$R2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2084/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.567042724078391},{"$f":"(M2084+$S2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2084/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.862993793628824},null,{"$f":"AO2084/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":3.5582746291773679},{"$f":"IF(Controls!$C$44=1,AP2084/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2084/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":3.6434853281926194},{"$f":"IF(Controls!$C$44=1,AR2084/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2084/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":3.7307466233818527},{"$f":"IF(Controls!$C$44=1,AT2084/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2084*(1/(1-($AM2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":4.9543356468035382},{"$f":"BL2084*(1/(1-($AM2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":5.0729780922625345},{"$f":"BN2084*(1/(1-($AM2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":5.1944756691491767},null,31.368589301727066,33.404627168398093,30.529262018538187,31.804264571631471,30.761518393227568,33.057469462778002,null,1145.4808764908541,5.1944756691491767,3.7307466233818527,null,1.5061084696317702E-5,0,1.5061084696317702E-5,0,1.5061084696317702E-5,0]
[0,4,1,"2019-04-01",15,"peak","On-Peak",{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":32.367752324964243},{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":19.277032351405797},{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":32.221951638815753},{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":19.393627305144136},{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":32.173351410099592},{"$f":"IF(G2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2187,$B$13:$B$8772,\"=\"&B2187)","v":20.054332042994741},{"$f":"IF(Controls!$C$42=1,H2187*'Input Parameters, System'!$E$18,0)","v":0.89909403280708544},{"$f":"IF(Controls!$C$42=1,I2187*'Input Parameters, System'!$E$18,0)","v":0.53546704705876536},{"$f":"IF(Controls!$C$42=1,J2187*'Input Parameters, System'!$E$18,0)","v":0.89504405968633272},{"$f":"IF(Controls!$C$42=1,K2187*'Input Parameters, System'!$E$18,0)","v":0.53870575903694329},{"$f":"IF(Controls!$C$42=1,L2187*'Input Parameters, System'!$E$18,0)","v":0.89369406864608181},{"$f":"IF(Controls!$C$42=1,M2187*'Input Parameters, System'!$E$18,0)","v":0.55705846024661876},null,{"$f":"VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2178","v":838.847594687183},491.39482309339405,{"$f":"((LN(W2187)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},{"$f":"'Input Parameters, System'!T2178+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2187,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2187,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":838.847594687183},491.39482309339405,{"$f":"((LN(Z2187)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},838.847594687183,491.39482309339405,{"$f":"((LN(AC2187)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},null,2.3828033215700373E-3,null,880.25859102583945,41.410996338656425,4.9366531657158905,41.509788252388802,{"$f":"IF(Controls!$C$40=1,(AL2187-AJ2187)*100,IF(G2187=\"On-Peak\",IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8791913732377168},null,{"$f":"MAX(0,$W2187-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2187-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2187-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2187-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2187-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2187-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2187+$N2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2187+$N2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":31.54920068185632},{"$f":"(I2187+$O2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2187/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.234552001676128},{"$f":"IF((J2187+$P2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2187+$P2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.059755924634061},{"$f":"(K2187+$Q2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2187/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.910500359700762},{"$f":"IF((L2187+$R2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2187+$R2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2187/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":29.017125007851909},{"$f":"(M2187+$S2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2187/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.744234122110178},null,{"$f":"AO2187/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2187/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2187/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2187/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2187/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2187/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2187*(1/(1-($AM2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2187*(1/(1-($AM2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2187*(1/(1-($AM2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.54920068185632,17.234552001676128,29.059755924634061,15.910500359700762,29.017125007851909,16.744234122110178,null,838.847594687183,0,0,null,0,0,0,0,0,0]
[0,4,3,"2019-04-03",12,"off-peak","On-Peak",{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":32.608379140426607},{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":20.491456421630765},{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":32.461494549703964},{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":20.615396682245464},{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":32.412533019463083},{"$f":"IF(G2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2232,$B$13:$B$8772,\"=\"&B2232)","v":21.317724825728781},{"$f":"IF(Controls!$C$42=1,H2232*'Input Parameters, System'!$E$18,0)","v":0.90577803519759803},{"$f":"IF(Controls!$C$42=1,I2232*'Input Parameters, System'!$E$18,0)","v":0.56920066636832822},{"$f":"IF(Controls!$C$42=1,J2232*'Input Parameters, System'!$E$18,0)","v":0.90169795395796926},{"$f":"IF(Controls!$C$42=1,K2232*'Input Parameters, System'!$E$18,0)","v":0.57264341233426563},{"$f":"IF(Controls!$C$42=1,L2232*'Input Parameters, System'!$E$18,0)","v":0.900337926878093},{"$f":"IF(Controls!$C$42=1,M2232*'Input Parameters, System'!$E$18,0)","v":0.5921523061412447},null,{"$f":"VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2223","v":1012.2086856859657},664.75591409217679,{"$f":"((LN(W2232)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},{"$f":"'Input Parameters, System'!T2223+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2232,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2232,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1012.2086856859657},664.75591409217679,{"$f":"((LN(Z2232)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},1012.2086856859657,664.75591409217679,{"$f":"((LN(AC2232)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},null,1.9749017568209126E-3,null,1066.0775071420778,53.868821456112165,5.3219086358269783,53.97531220601666,{"$f":"IF(Controls!$C$40=1,(AL2232-AJ2232)*100,IF(G2232=\"On-Peak\",IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.649074990449492},null,{"$f":"MAX(0,$W2232-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2232-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2232-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2232-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2232-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2232-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2232+$N2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2232+$N2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":32.219530908259181},{"$f":"(I2232+$O2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2232/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.114423143017671},{"$f":"IF((J2232+$P2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2232+$P2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.691588986055329},{"$f":"(K2232+$Q2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2232/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.701193603255064},{"$f":"IF((L2232+$R2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2232+$R2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2232/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":29.649906552335338},{"$f":"(M2232+$S2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2232/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.601513971983415},null,{"$f":"AO2232/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2232/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2232/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2232/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2232/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2232/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2232*(1/(1-($AM2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2232*(1/(1-($AM2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2232*(1/(1-($AM2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.219530908259181,19.114423143017671,29.691588986055329,17.701193603255064,29.649906552335338,18.601513971983415,null,1012.2086856859657,0,0,null,0,0,0,0,0,0]
[0,4,5,"2019-04-05",9,"off-peak","On-Peak",{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":20.565925019510797},{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":20.876952502637952},{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":20.47328571762111},{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":21.003224392774872},{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":20.442405950324545},{"$f":"IF(G2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2277,$B$13:$B$8772,\"=\"&B2277)","v":21.718765103550773},{"$f":"IF(Controls!$C$42=1,H2277*'Input Parameters, System'!$E$18,0)","v":0.57126921506807238},{"$f":"IF(Controls!$C$42=1,I2277*'Input Parameters, System'!$E$18,0)","v":0.57990876937851954},{"$f":"IF(Controls!$C$42=1,J2277*'Input Parameters, System'!$E$18,0)","v":0.56869593031551358},{"$f":"IF(Controls!$C$42=1,K2277*'Input Parameters, System'!$E$18,0)","v":0.58341628209653473},{"$f":"IF(Controls!$C$42=1,L2277*'Input Parameters, System'!$E$18,0)","v":0.5678381687313272},{"$f":"IF(Controls!$C$42=1,M2277*'Input Parameters, System'!$E$18,0)","v":0.60329218749862124},null,{"$f":"VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2268","v":1147.9844927317138},800.53172113792482,{"$f":"((LN(W2277)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},{"$f":"'Input Parameters, System'!T2268+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2277,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2277,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1147.9844927317138},800.53172113792482,{"$f":"((LN(Z2277)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},1147.9844927317138,800.53172113792482,{"$f":"((LN(AC2277)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},null,1.7414254515522032E-3,null,1212.2340028714234,64.24951013970967,5.5967228256562267,64.361493348822293,{"$f":"IF(Controls!$C$40=1,(AL2277-AJ2277)*100,IF(G2277=\"On-Peak\",IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.198320911262272},null,{"$f":"MAX(0,$W2277-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":4.188490398681755},{"$f":"MAX(0,$W2277-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2277-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":4.188490398681755},{"$f":"MAX(0,$Z2277-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2277-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":4.188490398681755},{"$f":"MAX(0,$AC2277-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,3.9848616213697861E-5,0,3.9848616213697861E-5,0,3.9848616213697861E-5,0,null,{"$f":"IF((H2277+$N2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2277+$N2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":16.774610496115521},{"$f":"(I2277+$O2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2277/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.815909622921335},{"$f":"IF((J2277+$P2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2277+$P2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":15.133672659084111},{"$f":"(K2277+$Q2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2277/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.369402754607716},{"$f":"IF((L2277+$R2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2277+$R2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2277/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":15.07013645116389},{"$f":"(M2277+$S2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2277/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.294570360494077},null,{"$f":"AO2277/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":9.4144826179547234},{"$f":"IF(Controls!$C$44=1,AP2277/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2277/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":9.6399330759280346},{"$f":"IF(Controls!$C$44=1,AR2277/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2277/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":9.8708090010303025},{"$f":"IF(Controls!$C$44=1,AT2277/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2277*(1/(1-($AM2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":13.109622078142511},{"$f":"BL2277*(1/(1-($AM2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":13.423560764028187},{"$f":"BN2277*(1/(1-($AM2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":13.745054386976722},null,29.884232574258032,32.925531701063846,28.557233423112297,31.792963518635901,28.815190838140612,33.039624747470796,null,1147.9844927317138,13.745054386976722,9.8708090010303025,null,3.9848616213697827E-5,0,3.9848616213697827E-5,0,3.9848616213697827E-5,0]
[0,4,9,"2019-04-09",16,"peak","On-Peak",{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":36.901480618370883},{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":19.597907702070742},{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":36.735257732702543},{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":19.716443434139716},{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":36.679850104146432},{"$f":"IF(G2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2380,$B$13:$B$8772,\"=\"&B2380)","v":20.388145915863916},{"$f":"IF(Controls!$C$42=1,H2380*'Input Parameters, System'!$E$18,0)","v":1.0250295013575748},{"$f":"IF(Controls!$C$42=1,I2380*'Input Parameters, System'!$E$18,0)","v":0.54438015014239294},{"$f":"IF(Controls!$C$42=1,J2380*'Input Parameters, System'!$E$18,0)","v":1.0204122513514593},{"$f":"IF(Controls!$C$42=1,K2380*'Input Parameters, System'!$E$18,0)","v":0.54767277201825415},{"$f":"IF(Controls!$C$42=1,L2380*'Input Parameters, System'!$E$18,0)","v":1.0188731680160876},{"$f":"IF(Controls!$C$42=1,M2380*'Input Parameters, System'!$E$18,0)","v":0.56633096264813454},null,{"$f":"VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2371","v":840.89253314345797},493.43976154966902,{"$f":"((LN(W2380)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},{"$f":"'Input Parameters, System'!T2371+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2380,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2380,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":840.89253314345797},493.43976154966902,{"$f":"((LN(Z2380)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},840.89253314345797,493.43976154966902,{"$f":"((LN(AC2380)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},null,2.3770121039135006E-3,null,882.44493048295442,41.552397339496437,4.9414634690789336,41.651285373384468,{"$f":"IF(Controls!$C$40=1,(AL2380-AJ2380)*100,IF(G2380=\"On-Peak\",IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8888033888030691},null,{"$f":"MAX(0,$W2380-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2380-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2380-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2380-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2380-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2380-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2380+$N2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2380+$N2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.380815019611859},{"$f":"(I2380+$O2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2380/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.671029308067165},{"$f":"IF((J2380+$P2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2380+$P2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.556459780321184},{"$f":"(K2380+$Q2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2380/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.326271923150291},{"$f":"IF((L2380+$R2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2380+$R2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2380/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.522080300228843},{"$f":"(M2380+$S2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2380/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.175466076396418},null,{"$f":"AO2380/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2380/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2380/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2380/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2380/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2380/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2380*(1/(1-($AM2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2380*(1/(1-($AM2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2380*(1/(1-($AM2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.380815019611859,17.671029308067165,34.556459780321184,16.326271923150291,34.522080300228843,17.175466076396418,null,840.89253314345797,0,0,null,0,0,0,0,0,0]
[0,4,11,"2019-04-11",13,"off-peak","On-Peak",{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":38.67205512980059},{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":20.046910362897037},{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":38.497856683269958},{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":20.168161836866172},{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":38.439790534426415},{"$f":"IF(G2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2425,$B$13:$B$8772,\"=\"&B2425)","v":20.855253522691275},{"$f":"IF(Controls!$C$42=1,H2425*'Input Parameters, System'!$E$18,0)","v":1.0742115688018741},{"$f":"IF(Controls!$C$42=1,I2425*'Input Parameters, System'!$E$18,0)","v":0.55685230480455239},{"$f":"IF(Controls!$C$42=1,J2425*'Input Parameters, System'!$E$18,0)","v":1.0693727779514153},{"$f":"IF(Controls!$C$42=1,K2425*'Input Parameters, System'!$E$18,0)","v":0.56022036309974121},{"$f":"IF(Controls!$C$42=1,L2425*'Input Parameters, System'!$E$18,0)","v":1.0677598476679289},{"$f":"IF(Controls!$C$42=1,M2425*'Input Parameters, System'!$E$18,0)","v":0.579306026772478},null,{"$f":"VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2416","v":832.76055825425249},485.30778666046353,{"$f":"((LN(W2425)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},{"$f":"'Input Parameters, System'!T2416+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2425,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2425,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.76055825425249},485.30778666046353,{"$f":"((LN(Z2425)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},832.76055825425249,485.30778666046353,{"$f":"((LN(AC2425)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},null,2.4002098986084519E-3,null,873.75147180149872,40.990913547246251,4.9222928656920368,41.089418512701286,{"$f":"IF(Controls!$C$40=1,(AL2425-AJ2425)*100,IF(G2425=\"On-Peak\",IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8504965455035176},null,{"$f":"MAX(0,$W2425-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2425-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2425-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2425-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2425-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2425-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2425+$N2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2425+$N2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":39.635404218221908},{"$f":"(I2425+$O2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2425/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.266392205350396},{"$f":"IF((J2425+$P2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2425+$P2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":36.681567584648334},{"$f":"(K2425+$Q2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2425/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.893391814605817},{"$f":"IF((L2425+$R2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2425+$R2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2425/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":36.650378233216159},{"$f":"(M2425+$S2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2425/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.763674219055176},null,{"$f":"AO2425/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2425/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2425/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2425/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2425/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2425/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2425*(1/(1-($AM2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2425*(1/(1-($AM2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2425*(1/(1-($AM2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,39.635404218221908,18.266392205350396,36.681567584648334,16.893391814605817,36.650378233216159,17.763674219055176,null,832.76055825425249,0,0,null,0,0,0,0,0,0]
[0,4,13,"2019-04-13",10,"off-peak","On-Peak",{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":27.900085018602375},{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":17.488820761762618},{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":27.774408959960024},{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":17.594599919595858},{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":27.73251694041257},{"$f":"IF(G2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2470,$B$13:$B$8772,\"=\"&B2470)","v":18.194015147317561},{"$f":"IF(Controls!$C$42=1,H2470*'Input Parameters, System'!$E$18,0)","v":0.77499357085998921},{"$f":"IF(Controls!$C$42=1,I2470*'Input Parameters, System'!$E$18,0)","v":0.48579506633229919},{"$f":"IF(Controls!$C$42=1,J2470*'Input Parameters, System'!$E$18,0)","v":0.77150260882908839},{"$f":"IF(Controls!$C$42=1,K2470*'Input Parameters, System'!$E$18,0)","v":0.48873334294317999},{"$f":"IF(Controls!$C$42=1,L2470*'Input Parameters, System'!$E$18,0)","v":0.770338954818788},{"$f":"IF(Controls!$C$42=1,M2470*'Input Parameters, System'!$E$18,0)","v":0.50538357707150472},null,{"$f":"VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2461","v":812.86540934787695},465.412637754088,{"$f":"((LN(W2470)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},{"$f":"'Input Parameters, System'!T2461+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2470,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2470,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":812.86540934787695},465.412637754088,{"$f":"((LN(Z2470)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},812.86540934787695,465.412637754088,{"$f":"((LN(AC2470)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},null,2.458919728995923E-3,null,852.49188888674234,39.626479538865411,4.874912757163063,39.724037765963445,{"$f":"IF(Controls!$C$40=1,(AL2470-AJ2470)*100,IF(G2470=\"On-Peak\",IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7558227098033967},null,{"$f":"MAX(0,$W2470-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2470-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2470-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2470-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2470-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2470-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2470+$N2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2470+$N2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":25.758526693619707},{"$f":"(I2470+$O2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2470/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.785533931684238},{"$f":"IF((J2470+$P2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2470+$P2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":23.601641208080657},{"$f":"(K2470+$Q2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2470/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.577659552246661},{"$f":"IF((L2470+$R2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2470+$R2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2470/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":23.55081678311398},{"$f":"(M2470+$S2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2470/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.324647048644385},null,{"$f":"AO2470/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2470/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2470/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2470/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2470/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2470/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2470*(1/(1-($AM2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2470*(1/(1-($AM2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2470*(1/(1-($AM2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.758526693619707,14.785533931684238,23.601641208080657,13.577659552246661,23.55081678311398,14.324647048644385,null,812.86540934787695,0,0,null,0,0,0,0,0,0]
[0,4,17,"2019-04-17",17,"peak","On-Peak",{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":46.836417731482811},{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":19.267004996697519},{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":46.625442876836502},{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":19.383539301113025},{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":46.555117925287725},{"$f":"IF(G2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2573,$B$13:$B$8772,\"=\"&B2573)","v":20.043900359467578},{"$f":"IF(Controls!$C$42=1,H2573*'Input Parameters, System'!$E$18,0)","v":1.3009968464185806},{"$f":"IF(Controls!$C$42=1,I2573*'Input Parameters, System'!$E$18,0)","v":0.53518851258740208},{"$f":"IF(Controls!$C$42=1,J2573*'Input Parameters, System'!$E$18,0)","v":1.2951365002635422},{"$f":"IF(Controls!$C$42=1,K2573*'Input Parameters, System'!$E$18,0)","v":0.53842553988127739},{"$f":"IF(Controls!$C$42=1,L2573*'Input Parameters, System'!$E$18,0)","v":1.2931830515451959},{"$f":"IF(Controls!$C$42=1,M2573*'Input Parameters, System'!$E$18,0)","v":0.55676869454657141},null,{"$f":"VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2564","v":874.634017671994},527.18124607820505,{"$f":"((LN(W2573)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},{"$f":"'Input Parameters, System'!T2564+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2573,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2573,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":874.634017671994},{"$f":"Z2573-X$5","v":527.18124607820505},{"$f":"((LN(Z2573)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},874.634017671994,{"$f":"AC2573-X$5","v":527.18124607820505},{"$f":"((LN(AC2573)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},null,2.2853645010183499E-3,null,918.53925217485789,43.905234502863934,5.0198407123160065,{"$f":"AJ2573*EXP(AG2573)","v":44.005688710724193},{"$f":"IF(Controls!$C$40=1,(AL2573-AJ2573)*100,IF(G2573=\"On-Peak\",IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.045420786025971},null,{"$f":"MAX(0,$W2573-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2573-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2573-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2573-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2573-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2573-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,{"$f":"CG2573/SUM(CG$13:CG$8772)","v":0},{"$f":"CH2573/SUM(CH$13:CH$8772)","v":0},{"$f":"CI2573/SUM(CI$13:CI$8772)","v":0},{"$f":"CJ2573/SUM(CJ$13:CJ$8772)","v":0},{"$f":"CK2573/SUM(CK$13:CK$8772)","v":0},null,{"$f":"IF((H2573+$N2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2573+$N2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":50.254947650630641},{"$f":"(I2573+$O2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2573/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.269117967213596},{"$f":"IF((J2573+$P2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2573+$P2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":46.691229052252247},{"$f":"(K2573+$Q2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2573/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.943426574473499},{"$f":"IF((L2573+$R2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2573+$R2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2573/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":46.675065812841908},{"$f":"(M2573+$S2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2573/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.778384692259543},null,{"$f":"AO2573/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2573/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2573/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2573/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2573/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2573/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2573*(1/(1-($AM2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2573*(1/(1-($AM2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2573*(1/(1-($AM2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,{"$f":"BC2573+$BK2573+$BQ2573","v":50.254947650630641},17.269117967213596,{"$f":"BE2573+$BM2573+$BR2573","v":46.691229052252247},15.943426574473499,46.675065812841908,16.778384692259543,null,874.634017671994,0,0,null,{"$f":"(AO2573/SUM(AO$13:AO$8772))^AV$6","v":0},{"$f":"(AP2573/SUM(AP$13:AP$8772))^AW$6","v":0},{"$f":"(AQ2573/SUM(AQ$13:AQ$8772))^AX$6","v":0},{"$f":"(AR2573/SUM(AR$13:AR$8772))^AY$6","v":0},{"$f":"(AS2573/SUM(AS$13:AS$8772))^AZ$6","v":0},{"$f":"(AT2573/SUM(AT$13:AT$8772))^BA$6","v":0}]
[0,4,19,"2019-04-19",14,"peak","On-Peak",{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":28.584586049520752},{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":20.536022442556451},{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":28.45582665290129},{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":20.660232255717073},{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":28.412906854028137},{"$f":"IF(G2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2618,$B$13:$B$8772,\"=\"&B2618)","v":21.364087863627276},{"$f":"IF(Controls!$C$42=1,H2618*'Input Parameters, System'!$E$18,0)","v":0.79400727271269234},{"$f":"IF(Controls!$C$42=1,I2618*'Input Parameters, System'!$E$18,0)","v":0.5704385973521654},{"$f":"IF(Controls!$C$42=1,J2618*'Input Parameters, System'!$E$18,0)","v":0.79043066337614876},{"$f":"IF(Controls!$C$42=1,K2618*'Input Parameters, System'!$E$18,0)","v":0.57388883080389208},{"$f":"IF(Controls!$C$42=1,L2618*'Input Parameters, System'!$E$18,0)","v":0.78923846026396749},{"$f":"IF(Controls!$C$42=1,M2618*'Input Parameters, System'!$E$18,0)","v":0.59344015369701075},null,{"$f":"VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2609","v":786.02320316247403},438.57043156868508,{"$f":"((LN(W2618)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},{"$f":"'Input Parameters, System'!T2609+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2618,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2618,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":786.02320316247403},438.57043156868508,{"$f":"((LN(Z2618)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},786.02320316247403,438.57043156868508,{"$f":"((LN(AC2618)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},null,2.5428369581153021E-3,null,823.82991470273237,37.806711540258306,4.8098722007375034,37.902970176769394,{"$f":"IF(Controls!$C$40=1,(AL2618-AJ2618)*100,IF(G2618=\"On-Peak\",IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6258636511088014},null,{"$f":"MAX(0,$W2618-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2618-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2618-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2618-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2618-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2618-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2618+$N2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2618+$N2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":26.58426170789842},{"$f":"(I2618+$O2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2618/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.858237704590724},{"$f":"IF((J2618+$P2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2618+$P2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":24.379954137208372},{"$f":"(K2618+$Q2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2618/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.457161167414409},{"$f":"IF((L2618+$R2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2618+$R2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2618/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":24.330298085148115},{"$f":"(M2618+$S2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2618/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.34840723388978},null,{"$f":"AO2618/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2618/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2618/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2618/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2618/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2618/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2618*(1/(1-($AM2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2618*(1/(1-($AM2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2618*(1/(1-($AM2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,26.58426170789842,18.858237704590724,24.379954137208372,17.457161167414409,24.330298085148115,18.34840723388978,null,786.02320316247403,0,0,null,0,0,0,0,0,0]
[0,4,23,"2019-04-23",21,"off-peak","On-Peak",{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":31.505813248800237},{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":21.060787338956409},{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":31.363895171102939},{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":21.188171133345257},{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":31.316589145203839},{"$f":"IF(G2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2721,$B$13:$B$8772,\"=\"&B2721)","v":21.910012634882069},{"$f":"IF(Controls!$C$42=1,H2721*'Input Parameters, System'!$E$18,0)","v":0.8751515522714628},{"$f":"IF(Controls!$C$42=1,I2721*'Input Parameters, System'!$E$18,0)","v":0.58501523468684791},{"$f":"IF(Controls!$C$42=1,J2721*'Input Parameters, System'!$E$18,0)","v":0.87120942816213187},{"$f":"IF(Controls!$C$42=1,K2721*'Input Parameters, System'!$E$18,0)","v":0.5885536332837441},{"$f":"IF(Controls!$C$42=1,L2721*'Input Parameters, System'!$E$18,0)","v":0.8698953867923549},{"$f":"IF(Controls!$C$42=1,M2721*'Input Parameters, System'!$E$18,0)","v":0.60860455866615615},null,{"$f":"VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2712","v":832.34010361838295},484.887332024594,{"$f":"((LN(W2721)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},{"$f":"'Input Parameters, System'!T2712+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2721,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2721,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.34010361838295},484.887332024594,{"$f":"((LN(Z2721)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},832.34010361838295,484.887332024594,{"$f":"((LN(AC2721)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},null,2.4014216313492653E-3,null,873.30204567975511,40.96194206137212,4.9212986233993403,41.060427159894488,{"$f":"IF(Controls!$C$40=1,(AL2721-AJ2721)*100,IF(G2721=\"On-Peak\",IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8485098522367309},null,{"$f":"MAX(0,$W2721-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2721-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2721-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2721-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2721-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2721-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2721+$N2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2721+$N2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":30.427693011168486},{"$f":"(I2721+$O2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2721/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.635549184946747},{"$f":"IF((J2721+$P2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2721+$P2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":28.002656606913213},{"$f":"(K2721+$Q2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2721/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.197598309833328},{"$f":"IF((L2721+$R2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2721+$R2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2721/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":27.958438814009654},{"$f":"(M2721+$S2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2721/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.116377398328879},null,{"$f":"AO2721/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2721/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2721/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2721/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2721/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2721/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2721*(1/(1-($AM2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2721*(1/(1-($AM2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2721*(1/(1-($AM2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.427693011168486,19.635549184946747,28.002656606913213,18.197598309833328,27.958438814009654,19.116377398328879,null,832.34010361838295,0,0,null,0,0,0,0,0,0]
[0,4,25,{"$f":"DATE(2019,B2766,C2766)","v":"2019-04-25"},18,{"$f":"IF(A2766=1,IF(AND(E2766>10,E2766<17),\"shoulder\",IF(AND(E2766>6,E2766<11),\"peak\",IF(AND(E2766>14,E2766<22),\"peak\",\"off-peak\"))),IF(AND(E2766>13,E2766<21),\"peak\",\"off-peak\"))","v":"peak"},{"$f":"IF(A2766=1,IF(AND(E2766>6,E2766<22),\"On-Peak\", \"Off-Peak\"),IF(AND(E2766>8,E2766<23),\"On-Peak\",\"Off-Peak\"))","v":"On-Peak"},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":34.38263780277002},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":20.901463814147078},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":34.227761055910698},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":21.027883958184255},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":34.176135473624257},{"$f":"IF(G2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2766,$B$13:$B$8772,\"=\"&B2766)","v":21.744264774394942},{"$f":"IF(Controls!$C$42=1,H2766*'Input Parameters, System'!$E$18,0)","v":0.95506243900647469},{"$f":"IF(Controls!$C$42=1,I2766*'Input Parameters, System'!$E$18,0)","v":0.58058963141962994},{"$f":"IF(Controls!$C$42=1,J2766*'Input Parameters, System'!$E$18,0)","v":0.9507603559478871},{"$f":"IF(Controls!$C$42=1,K2766*'Input Parameters, System'!$E$18,0)","v":0.58410126225482928},{"$f":"IF(Controls!$C$42=1,L2766*'Input Parameters, System'!$E$18,0)","v":0.94932632826169117},{"$f":"IF(Controls!$C$42=1,M2766*'Input Parameters, System'!$E$18,0)","v":0.60400050365429248},null,{"$f":"VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2757","v":801.85714251783634},{"$f":"W2766-X$5","v":454.40437092404738},{"$f":"((LN(W2766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},{"$f":"'Input Parameters, System'!T2757+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2766,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2766,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":801.85714251783634},454.40437092404738,{"$f":"((LN(Z2766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},{"$f":"Z2766","v":801.85714251783634},454.40437092404738,{"$f":"((LN(AC2766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},null,{"$f":"IF($W$9=1,2*(LN(W2766+1)-LN(W2766)),IF($Z$9=1,2*(LN(Z2766+1)-LN(Z2766)),2*(LN(AC2766+1)-LN(AC2766))))","v":2.4926558921283259E-3},null,{"$f":"IF($W$9=1,W2766,IF($Z$9=1,Z2766,AC2766))+AJ2766","v":840.73436173764003},{"$f":"EXP(LN(W$5)+IF($Y$9=1,2*(Y2766),IF($AB$9=1,2*(AB2766),2*(AE2766))))","v":38.87721921980372},{"$f":"(AJ2766/Z2766)*100","v":4.8483971967536528},38.974247628339498,{"$f":"IF(Controls!$C$40=1,(AL2766-AJ2766)*100,IF(G2766=\"On-Peak\",IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7028408535777544},null,{"$f":"MAX(0,$W2766-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2766-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2766-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2766-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2766-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2766-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,{"$f":"CF2766/SUM(CF$13:CF$8772)","v":0},0,0,0,0,0,null,{"$f":"IF((H2766+$N2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2766+$N2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":34.052348691169165},{"$f":"(I2766+$O2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2766/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.374748100795301},{"$f":"IF((J2766+$P2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2766+$P2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":31.419147770055893},{"$f":"(K2766+$Q2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2766/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.949169186671007},{"$f":"IF((L2766+$R2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2766+$R2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.380058679966623},{"$f":"(M2766+$S2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2766/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.858710482885989},null,{"$f":"AO2766/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2766/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2766/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2766/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2766/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2766/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2766*(1/(1-($AM2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2766*(1/(1-($AM2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2766*(1/(1-($AM2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,34.052348691169165,19.374748100795301,31.419147770055893,17.949169186671007,{"$f":"BG2766+$BO2766+$BS2766","v":31.380058679966623},18.858710482885989,null,{"$f":"SUMPRODUCT($W$9,W2766)+SUMPRODUCT($Z$9,Z2766)+SUMPRODUCT($AC$9,AC2766)","v":801.85714251783634},{"$f":"IF($BQ$9=1,BQ2766,IF($BR$9=1,BR2766,BS2766))","v":0},{"$f":"IF($BJ$9=1,BJ2766,IF($BL$9=1,BL2766,BN2766))","v":0},null,0,0,0,0,0,0]
[0,4,30,"2019-04-30",12,"off-peak","On-Peak",{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":24.408017411221294},{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":19.956664170522522},{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":24.298071386846424},{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":20.077369800586162},{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":24.261422712054802},{"$f":"IF(G2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2880,$B$13:$B$8772,\"=\"&B2880)","v":20.761368370946812},{"$f":"IF(Controls!$C$42=1,H2880*'Input Parameters, System'!$E$18,0)","v":0.67799279315897798},{"$f":"IF(Controls!$C$42=1,I2880*'Input Parameters, System'!$E$18,0)","v":0.55434549456228221},{"$f":"IF(Controls!$C$42=1,J2880*'Input Parameters, System'!$E$18,0)","v":0.67493877156817172},{"$f":"IF(Controls!$C$42=1,K2880*'Input Parameters, System'!$E$18,0)","v":0.55769839069874749},{"$f":"IF(Controls!$C$42=1,L2880*'Input Parameters, System'!$E$18,0)","v":0.67392076437123638},{"$f":"IF(Controls!$C$42=1,M2880*'Input Parameters, System'!$E$18,0)","v":0.57669813547205151},null,{"$f":"VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2871","v":832.97295951588421},485.52018792209526,{"$f":"((LN(W2880)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},{"$f":"'Input Parameters, System'!T2871+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2880,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2880,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.97295951588421},485.52018792209526,{"$f":"((LN(Z2880)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},832.97295951588421,485.52018792209526,{"$f":"((LN(AC2880)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},null,2.3995982318147924E-3,null,873.97851082675379,41.005551310869521,4.9227950130219771,41.104066310227445,{"$f":"IF(Controls!$C$40=1,(AL2880-AJ2880)*100,IF(G2880=\"On-Peak\",IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8514999357924182},null,{"$f":"MAX(0,$W2880-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2880-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2880-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2880-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2880-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2880-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2880+$N2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2880+$N2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":21.310050799620086},{"$f":"(I2880+$O2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2880/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.144766474630593},{"$f":"IF((J2880+$P2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2880+$P2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":19.408641948824098},{"$f":"(K2880+$Q2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2880/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.777535802216111},{"$f":"IF((L2880+$R2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2880+$R2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2880/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":19.351523157481399},{"$f":"(M2880+$S2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2880/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.643510121674112},null,{"$f":"AO2880/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2880/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2880/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2880/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2880/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2880/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2880*(1/(1-($AM2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2880*(1/(1-($AM2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2880*(1/(1-($AM2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.310050799620086,18.144766474630593,19.408641948824098,16.777535802216111,19.351523157481399,17.643510121674112,null,832.97295951588421,0,0,null,0,0,0,0,0,0]
[0,5,1,"2019-05-01",22,"off-peak","On-Peak",{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":24.944590600667862},{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":20.491782325886497},{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":25.641123671541663},{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":20.614243176439604},{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":29.123430986698178},{"$f":"IF(G2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2914,$B$13:$B$8772,\"=\"&B2914)","v":22.713528322388825},{"$f":"IF(Controls!$C$42=1,H2914*'Input Parameters, System'!$E$18,0)","v":0.69289743491328326},{"$f":"IF(Controls!$C$42=1,I2914*'Input Parameters, System'!$E$18,0)","v":0.56920971916163476},{"$f":"IF(Controls!$C$42=1,J2914*'Input Parameters, System'!$E$18,0)","v":0.71224535630702257},{"$f":"IF(Controls!$C$42=1,K2914*'Input Parameters, System'!$E$18,0)","v":0.57261137086977199},{"$f":"IF(Controls!$C$42=1,L2914*'Input Parameters, System'!$E$18,0)","v":0.8089750178548496},{"$f":"IF(Controls!$C$42=1,M2914*'Input Parameters, System'!$E$18,0)","v":0.63092418570269326},null,{"$f":"VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2905","v":760.79635164870194},413.34358005491299,{"$f":"((LN(W2914)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},{"$f":"'Input Parameters, System'!T2905+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2914,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2914,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":760.79635164870194},413.34358005491299,{"$f":"((LN(Z2914)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},760.79635164870194,413.34358005491299,{"$f":"((LN(AC2914)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},null,2.6270982164007251E-3,null,796.91530695924757,36.118955310545594,4.7475195211271908,36.213968102943532,{"$f":"IF(Controls!$C$40=1,(AL2914-AJ2914)*100,IF(G2914=\"On-Peak\",IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.5012792397938028},null,{"$f":"MAX(0,$W2914-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2914-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2914-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2914-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2914-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2914-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2914+$N2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2914+$N2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":21.875398124198981},{"$f":"(I2914+$O2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2914/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.760598486842675},{"$f":"IF((J2914+$P2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2914+$P2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":20.921701734509},{"$f":"(K2914+$Q2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2914/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.362266106554209},{"$f":"IF((L2914+$R2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2914+$R2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2914/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.146265901553861},{"$f":"(M2914+$S2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2914/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.035501513630074},null,{"$f":"AO2914/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2914/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2914/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2914/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2914/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2914/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2914*(1/(1-($AM2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2914*(1/(1-($AM2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2914*(1/(1-($AM2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.875398124198981,18.760598486842675,20.921701734509,17.362266106554209,25.146265901553861,20.035501513630074,null,760.79635164870194,0,0,null,0,0,0,0,0,0]
[0,5,3,"2019-05-03",14,"peak","On-Peak",{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":30.689744250595101},{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":21.312388910008334},{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":31.546700460035805},{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":21.439753783972531},{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":35.83104100564767},{"$f":"IF(G2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G2954,$B$13:$B$8772,\"=\"&B2954)","v":23.623106151860711},{"$f":"IF(Controls!$C$42=1,H2954*'Input Parameters, System'!$E$18,0)","v":0.85248322611527194},{"$f":"IF(Controls!$C$42=1,I2954*'Input Parameters, System'!$E$18,0)","v":0.59200408794136328},{"$f":"IF(Controls!$C$42=1,J2954*'Input Parameters, System'!$E$18,0)","v":0.87628729525636162},{"$f":"IF(Controls!$C$42=1,K2954*'Input Parameters, System'!$E$18,0)","v":0.59554196097686951},{"$f":"IF(Controls!$C$42=1,L2954*'Input Parameters, System'!$E$18,0)","v":0.99529540494527979},{"$f":"IF(Controls!$C$42=1,M2954*'Input Parameters, System'!$E$18,0)","v":0.65618994993127866},null,{"$f":"VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2945","v":655.02312459465043},307.57035300086147,{"$f":"((LN(W2954)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},{"$f":"'Input Parameters, System'!T2945+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B2954,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G2954,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":655.02312459465043},307.57035300086147,{"$f":"((LN(Z2954)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},655.02312459465043,307.57035300086147,{"$f":"((LN(AC2954)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},null,3.0509989851168484E-3,null,684.31307767364706,29.289953078996593,4.4715906934006595,29.37945315901473,{"$f":"IF(Controls!$C$40=1,(AL2954-AJ2954)*100,IF(G2954=\"On-Peak\",IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.950008001813714},null,{"$f":"MAX(0,$W2954-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W2954-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z2954-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z2954-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC2954-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC2954-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H2954+$N2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H2954+$N2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.990190817055748},{"$f":"(I2954+$O2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2954/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.691326968268626},{"$f":"IF((J2954+$P2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J2954+$P2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":27.84634122455963},{"$f":"(K2954+$Q2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2954/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.248778701190535},{"$f":"IF((L2954+$R2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L2954+$R2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM2954/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.03504232729572},{"$f":"(M2954+$S2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM2954/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.015237620949151},null,{"$f":"AO2954/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP2954/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ2954/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR2954/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS2954/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT2954/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ2954*(1/(1-($AM2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL2954*(1/(1-($AM2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN2954*(1/(1-($AM2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.990190817055748,19.691326968268626,27.84634122455963,18.248778701190535,33.03504232729572,21.015237620949151,null,655.02312459465043,0,0,null,0,0,0,0,0,0]
[0,5,8,"2019-05-08",1,"off-peak","Off-Peak",{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":32.058413455744308},{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":14.049519639557829},{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":32.946868332115983},{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":13.444309562776876},{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":43.08386833076694},{"$f":"IF(G3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3061,$B$13:$B$8772,\"=\"&B3061)","v":19.860679182605153},{"$f":"IF(Controls!$C$42=1,H3061*'Input Parameters, System'!$E$18,0)","v":0.89050138390645639},{"$f":"IF(Controls!$C$42=1,I3061*'Input Parameters, System'!$E$18,0)","v":0.39026000770494812},{"$f":"IF(Controls!$C$42=1,J3061*'Input Parameters, System'!$E$18,0)","v":0.91518040609324069},{"$f":"IF(Controls!$C$42=1,K3061*'Input Parameters, System'!$E$18,0)","v":0.37344880737304265},{"$f":"IF(Controls!$C$42=1,L3061*'Input Parameters, System'!$E$18,0)","v":1.1967605454198467},{"$f":"IF(Controls!$C$42=1,M3061*'Input Parameters, System'!$E$18,0)","v":0.55167927514089199},null,{"$f":"VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3052","v":667.94117949513145},320.4884079013425,{"$f":"((LN(W3061)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},{"$f":"'Input Parameters, System'!T3052+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3061,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3061,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":667.94117949513145},320.4884079013425,{"$f":"((LN(Z3061)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},667.94117949513145,320.4884079013425,{"$f":"((LN(AC3061)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},null,2.9920364489246509E-3,null,698.04300940567157,30.101829910540125,4.5066587949095798,30.19203055733146,{"$f":"IF(Controls!$C$40=1,(AL3061-AJ3061)*100,IF(G3061=\"On-Peak\",IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0200646791334549},null,{"$f":"MAX(0,$W3061-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3061-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3061-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3061-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3061-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3061-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3061+$N3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3061+$N3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":30.762597335725985},{"$f":"(I3061+$O3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3061/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.9904476554965562},{"$f":"IF((J3061+$P3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3061+$P3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.563278939957719},{"$f":"(K3061+$Q3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3061/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.1352101866417748},{"$f":"IF((L3061+$R3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3061+$R3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3061/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":41.836855793876339},{"$f":"(M3061+$S3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3061/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.254977303682374},null,{"$f":"AO3061/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3061/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3061/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3061/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3061/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3061/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3061*(1/(1-($AM3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3061*(1/(1-($AM3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3061*(1/(1-($AM3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.762597335725985,9.9904476554965562,29.563278939957719,8.1352101866417748,41.836855793876339,16.254977303682374,null,667.94117949513145,0,0,null,0,0,0,0,0,0]
[0,5,9,"2019-05-09",22,"off-peak","On-Peak",{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":31.644533223253418},{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":20.534093113127515},{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":32.528150206799758},{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":20.65680681699083},{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":36.945780918489952},{"$f":"IF(G3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3106,$B$13:$B$8772,\"=\"&B3106)","v":22.760426500841923},{"$f":"IF(Controls!$C$42=1,H3106*'Input Parameters, System'!$E$18,0)","v":0.87900484118722766},{"$f":"IF(Controls!$C$42=1,I3106*'Input Parameters, System'!$E$18,0)","v":0.57038500547592197},{"$f":"IF(Controls!$C$42=1,J3106*'Input Parameters, System'!$E$18,0)","v":0.90354947898652183},{"$f":"IF(Controls!$C$42=1,K3106*'Input Parameters, System'!$E$18,0)","v":0.57379368080745152},{"$f":"IF(Controls!$C$42=1,L3106*'Input Parameters, System'!$E$18,0)","v":1.026260051291618},{"$f":"IF(Controls!$C$42=1,M3106*'Input Parameters, System'!$E$18,0)","v":0.63222689810525268},null,{"$f":"VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3097","v":813.62006827920857},466.16729668541961,{"$f":"((LN(W3106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},{"$f":"'Input Parameters, System'!T3097+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3106,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3106,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":813.62006827920857},466.16729668541961,{"$f":"((LN(Z3106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},813.62006827920857,466.16729668541961,{"$f":"((LN(AC3106)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},null,2.4566404015669008E-3,null,853.29806192991964,39.677993650711102,4.8767225880538234,39.775588041045182,{"$f":"IF(Controls!$C$40=1,(AL3106-AJ3106)*100,IF(G3106=\"On-Peak\",IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7594390334080572},null,{"$f":"MAX(0,$W3106-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3106-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3106-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3106-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3106-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3106-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3106+$N3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3106+$N3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":30.565781984323714},{"$f":"(I3106+$O3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3106/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.89660006478454},{"$f":"IF((J3106+$P3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3106+$P3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.3798224218393},{"$f":"(K3106+$Q3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3106/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.491806691313318},{"$f":"IF((L3106+$R3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3106+$R3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.782034403316402},{"$f":"(M3106+$S3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3106/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.17866427185777},null,{"$f":"AO3106/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3106/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3106/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3106/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3106/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3106/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3106*(1/(1-($AM3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3106*(1/(1-($AM3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3106*(1/(1-($AM3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.565781984323714,18.89660006478454,29.3798224218393,17.491806691313318,34.782034403316402,20.17866427185777,null,813.62006827920857,0,0,null,0,0,0,0,0,0]
[0,5,14,"2019-05-14",16,"peak","On-Peak",{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":31.648138889176121},{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":21.481632058972409},{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":32.53185655449343},{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":21.610008346177423},{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":36.949990623284954},{"$f":"IF(G3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3220,$B$13:$B$8772,\"=\"&B3220)","v":23.810698865673096},{"$f":"IF(Controls!$C$42=1,H3220*'Input Parameters, System'!$E$18,0)","v":0.87910499743789494},{"$f":"IF(Controls!$C$42=1,I3220*'Input Parameters, System'!$E$18,0)","v":0.59670523319851221},{"$f":"IF(Controls!$C$42=1,J3220*'Input Parameters, System'!$E$18,0)","v":0.9036524319213266},{"$f":"IF(Controls!$C$42=1,K3220*'Input Parameters, System'!$E$18,0)","v":0.600271200727587},{"$f":"IF(Controls!$C$42=1,L3220*'Input Parameters, System'!$E$18,0)","v":1.0263769862095284},{"$f":"IF(Controls!$C$42=1,M3220*'Input Parameters, System'!$E$18,0)","v":0.66140079954151609},null,{"$f":"VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3211","v":548.06937117516168},200.61659958137272,{"$f":"((LN(W3220)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},{"$f":"'Input Parameters, System'!T3211+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3220,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3220,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":548.06937117516168},200.61659958137272,{"$f":"((LN(Z3220)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},548.06937117516168,200.61659958137272,{"$f":"((LN(AC3220)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},null,3.6458480165553198E-3,null,570.89008031693891,22.820709141777279,4.1638358831922089,22.904061832230379,{"$f":"IF(Controls!$C$40=1,(AL3220-AJ3220)*100,IF(G3220=\"On-Peak\",IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3352690453100564},null,{"$f":"MAX(0,$W3220-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3220-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3220-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3220-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3220-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3220-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3220+$N3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3220+$N3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":29.939325288347561},{"$f":"(I3220+$O3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3220/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.725008338659094},{"$f":"IF((J3220+$P3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3220+$P3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":28.77010869397224},{"$f":"(K3220+$Q3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3220/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.28085997908375},{"$f":"IF((L3220+$R3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3220+$R3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3220/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.087428526756362},{"$f":"(M3220+$S3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3220/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.050692488157004},null,{"$f":"AO3220/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3220/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3220/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3220/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3220/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3220/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3220*(1/(1-($AM3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3220*(1/(1-($AM3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3220*(1/(1-($AM3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.939325288347561,19.725008338659094,28.77010869397224,18.28085997908375,34.087428526756362,21.050692488157004,null,548.06937117516168,0,0,null,0,0,0,0,0,0]
[0,5,16,"2019-05-16",2,"off-peak","Off-Peak",{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":28.162135142370364},{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":13.34845161966974},{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":28.942610019295177},{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":12.773441396053197},{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":37.847591056311018},{"$f":"IF(G3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3254,$B$13:$B$8772,\"=\"&B3254)","v":18.869635546566663},{"$f":"IF(Controls!$C$42=1,H3254*'Input Parameters, System'!$E$18,0)","v":0.78227265839781734},{"$f":"IF(Controls!$C$42=1,I3254*'Input Parameters, System'!$E$18,0)","v":0.37078611693412961},{"$f":"IF(Controls!$C$42=1,J3254*'Input Parameters, System'!$E$18,0)","v":0.80395227017789539},{"$f":"IF(Controls!$C$42=1,K3254*'Input Parameters, System'!$E$18,0)","v":0.3548137918969671},{"$f":"IF(Controls!$C$42=1,L3254*'Input Parameters, System'!$E$18,0)","v":1.0513100487551275},{"$f":"IF(Controls!$C$42=1,M3254*'Input Parameters, System'!$E$18,0)","v":0.52415059750928483},null,{"$f":"VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3245","v":536.19637240146108},188.74360080767212,{"$f":"((LN(W3254)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},{"$f":"'Input Parameters, System'!T3245+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3254,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3254,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":536.19637240146108},188.74360080767212,{"$f":"((LN(Z3254)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},536.19637240146108,188.74360080767212,{"$f":"((LN(AC3254)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},null,3.7265028821948931E-3,null,558.32797232001838,22.131599918557345,4.1275176516835828,22.2142272493153,{"$f":"IF(Controls!$C$40=1,(AL3254-AJ3254)*100,IF(G3254=\"On-Peak\",IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.2627330757954809},null,{"$f":"MAX(0,$W3254-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3254-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3254-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3254-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3254-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3254-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3254+$N3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3254+$N3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":25.506583865692164},{"$f":"(I3254+$O3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3254/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.9044034755230683},{"$f":"IF((J3254+$P3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3254+$P3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":24.448783106645969},{"$f":"(K3254+$Q3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3254/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.1512018777722695},{"$f":"IF((L3254+$R3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3254+$R3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3254/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":35.128588255092012},{"$f":"(M3254+$S3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3254/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.796964445848095},null,{"$f":"AO3254/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3254/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3254/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3254/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3254/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3254/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3254*(1/(1-($AM3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3254*(1/(1-($AM3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3254*(1/(1-($AM3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.506583865692164,8.9044034755230683,24.448783106645969,7.1512018777722695,35.128588255092012,14.796964445848095,null,536.19637240146108,0,0,null,0,0,0,0,0,0]
[0,5,17,"2019-05-17",23,"off-peak","Off-Peak",{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":79.528149139919293},{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":17.246079087579421},{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":81.732162511002514},{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":16.503171065345231},{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":106.8792849298015},{"$f":"IF(G3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3299,$B$13:$B$8772,\"=\"&B3299)","v":24.379398919223874},{"$f":"IF(Controls!$C$42=1,H3299*'Input Parameters, System'!$E$18,0)","v":2.2090901961315712},{"$f":"IF(Controls!$C$42=1,I3299*'Input Parameters, System'!$E$18,0)","v":0.4790523185325582},{"$f":"IF(Controls!$C$42=1,J3299*'Input Parameters, System'!$E$18,0)","v":2.2703120953315223},{"$f":"IF(Controls!$C$42=1,K3299*'Input Parameters, System'!$E$18,0)","v":0.45841621865730953},{"$f":"IF(Controls!$C$42=1,L3299*'Input Parameters, System'!$E$18,0)","v":2.9688353502679905},{"$f":"IF(Controls!$C$42=1,M3299*'Input Parameters, System'!$E$18,0)","v":0.67719784406506223},null,{"$f":"VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3290","v":556.06211525590879},208.60934366211984,{"$f":"((LN(W3299)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},{"$f":"'Input Parameters, System'!T3290+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3299,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3299,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":556.06211525590879},208.60934366211984,{"$f":"((LN(Z3299)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},556.06211525590879,208.60934366211984,{"$f":"((LN(AC3299)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},null,3.5934902560317283E-3,null,579.35010606536935,23.287990809460521,4.1880196781150989,23.371826518703617,{"$f":"IF(Controls!$C$40=1,(AL3299-AJ3299)*100,IF(G3299=\"On-Peak\",IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3835709243096801},null,{"$f":"MAX(0,$W3299-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3299-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3299-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3299-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3299-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3299-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3299+$N3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3299+$N3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":90.489249611700586},{"$f":"(I3299+$O3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3299/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.109297676427754},{"$f":"IF((J3299+$P3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3299+$P3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":87.68179708012633},{"$f":"(K3299+$Q3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3299/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":11.86708658570555},{"$f":"IF((L3299+$R3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3299+$R3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3299/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":118.06618148862206},{"$f":"(M3299+$S3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3299/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.784527943284601},null,{"$f":"AO3299/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3299/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3299/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3299/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3299/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3299/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3299*(1/(1-($AM3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3299*(1/(1-($AM3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3299*(1/(1-($AM3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,90.489249611700586,14.109297676427754,87.68179708012633,11.86708658570555,118.06618148862206,21.784527943284601,null,556.06211525590879,0,0,null,0,0,0,0,0,0]
[0,5,22,"2019-05-22",17,"peak","On-Peak",{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":31.486207784862945},{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":21.845727517599055},{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":32.365403813759642},{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":21.976279674078732},{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":36.760932024706932},{"$f":"IF(G3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3413,$B$13:$B$8772,\"=\"&B3413)","v":24.214270032887892},{"$f":"IF(Controls!$C$42=1,H3413*'Input Parameters, System'!$E$18,0)","v":0.87460696222827838},{"$f":"IF(Controls!$C$42=1,I3413*'Input Parameters, System'!$E$18,0)","v":0.60681888121882588},{"$f":"IF(Controls!$C$42=1,J3413*'Input Parameters, System'!$E$18,0)","v":0.89902879712470507},{"$f":"IF(Controls!$C$42=1,K3413*'Input Parameters, System'!$E$18,0)","v":0.61044528887551219},{"$f":"IF(Controls!$C$42=1,L3413*'Input Parameters, System'!$E$18,0)","v":1.0211254180398948},{"$f":"IF(Controls!$C$42=1,M3413*'Input Parameters, System'!$E$18,0)","v":0.67261098258459262},null,{"$f":"VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3404","v":651.2589872491169},303.80621565532795,{"$f":"((LN(W3413)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},{"$f":"'Input Parameters, System'!T3404+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3413,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3413,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":651.2589872491169},303.80621565532795,{"$f":"((LN(Z3413)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},651.2589872491169,303.80621565532795,{"$f":"((LN(AC3413)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},null,3.0686195840452513E-3,null,680.31356792727752,29.054580678160562,4.4612943924022543,29.143875068623956,{"$f":"IF(Controls!$C$40=1,(AL3413-AJ3413)*100,IF(G3413=\"On-Peak\",IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9294390463393825},null,{"$f":"MAX(0,$W3413-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3413-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3413-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3413-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3413-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3413-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3413+$N3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3413+$N3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":29.99428019179495},{"$f":"(I3413+$O3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3413/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":20.398160012314193},{"$f":"IF((J3413+$P3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3413+$P3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":28.823594847541507},{"$f":"(K3413+$Q3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3413/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.922032403378203},{"$f":"IF((L3413+$R3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3413+$R3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3413/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.148361707174935},{"$f":"(M3413+$S3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3413/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.759289048317868},null,{"$f":"AO3413/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3413/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3413/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3413/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3413/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3413/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3413*(1/(1-($AM3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3413*(1/(1-($AM3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3413*(1/(1-($AM3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.99428019179495,20.398160012314193,28.823594847541507,18.922032403378203,34.148361707174935,21.759289048317868,null,651.2589872491169,0,0,null,0,0,0,0,0,0]
[0,5,24,"2019-05-24",3,"off-peak","Off-Peak",{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":19.406826803194043},{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":13.274654985997309},{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":19.944660340465013},{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":12.702823694292809},{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":26.081177468780584},{"$f":"IF(G3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3447,$B$13:$B$8772,\"=\"&B3447)","v":18.765315163825768},{"$f":"IF(Controls!$C$42=1,H3447*'Input Parameters, System'!$E$18,0)","v":0.53907240760164976},{"$f":"IF(Controls!$C$42=1,I3447*'Input Parameters, System'!$E$18,0)","v":0.36873623369509606},{"$f":"IF(Controls!$C$42=1,J3447*'Input Parameters, System'!$E$18,0)","v":0.55401205862063319},{"$f":"IF(Controls!$C$42=1,K3447*'Input Parameters, System'!$E$18,0)","v":0.35285221132053807},{"$f":"IF(Controls!$C$42=1,L3447*'Input Parameters, System'!$E$18,0)","v":0.72446893424469916},{"$f":"IF(Controls!$C$42=1,M3447*'Input Parameters, System'!$E$18,0)","v":0.5212528419691157},null,{"$f":"VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3438","v":456.82499764173195},109.372226047943,{"$f":"((LN(W3447)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},{"$f":"'Input Parameters, System'!T3438+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3447,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3447,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.82499764173195},109.372226047943,{"$f":"((LN(Z3447)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},456.82499764173195,109.372226047943,{"$f":"((LN(AC3447)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},null,4.3732592952601124E-3,null,474.51016587857623,17.685168236844277,3.8713223506026231,17.762679427956822,{"$f":"IF(Controls!$C$40=1,(AL3447-AJ3447)*100,IF(G3447=\"On-Peak\",IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7511191112545674},null,{"$f":"MAX(0,$W3447-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3447-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3447-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3447-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3447-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3447-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3447+$N3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3447+$N3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":14.317012469658758},{"$f":"(I3447+$O3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3447/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.7086834701715254},{"$f":"IF((J3447+$P3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3447+$P3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":13.56048980073311},{"$f":"(K3447+$Q3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3447/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.9738701310263789},{"$f":"IF((L3447+$R3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3447+$R3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3447/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":20.847300926420569},{"$f":"(M3447+$S3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3447/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.534210600654701},null,{"$f":"AO3447/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3447/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3447/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3447/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3447/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3447/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3447*(1/(1-($AM3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3447*(1/(1-($AM3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3447*(1/(1-($AM3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.317012469658758,8.7086834701715254,13.56048980073311,6.9738701310263789,20.847300926420569,14.534210600654701,null,456.82499764173195,0,0,null,0,0,0,0,0,0]
[0,5,28,"2019-05-28",21,"off-peak","On-Peak",{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":30.251526296102782},{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":21.619698838390462},{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":31.096246053062025},{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":21.748900225870887},{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":35.319410626175838},{"$f":"IF(G3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3561,$B$13:$B$8772,\"=\"&B3561)","v":23.963735026941087},{"$f":"IF(Controls!$C$42=1,H3561*'Input Parameters, System'!$E$18,0)","v":0.84031064323100746},{"$f":"IF(Controls!$C$42=1,I3561*'Input Parameters, System'!$E$18,0)","v":0.60054037801355464},{"$f":"IF(Controls!$C$42=1,J3561*'Input Parameters, System'!$E$18,0)","v":0.86377481476974427},{"$f":"IF(Controls!$C$42=1,K3561*'Input Parameters, System'!$E$18,0)","v":0.60412926473475137},{"$f":"IF(Controls!$C$42=1,L3561*'Input Parameters, System'!$E$18,0)","v":0.9810836111646174},{"$f":"IF(Controls!$C$42=1,M3561*'Input Parameters, System'!$E$18,0)","v":0.66565175580249913},null,{"$f":"VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3552","v":589.12803541014364},241.67526381635469,{"$f":"((LN(W3561)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},{"$f":"'Input Parameters, System'!T3552+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3561,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3561,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":589.12803541014364},241.67526381635469,{"$f":"((LN(Z3561)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},589.12803541014364,241.67526381635469,{"$f":"((LN(AC3561)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},null,3.3919697831237272E-3,null,614.3775455706575,25.249510160513879,4.285912168979614,25.335301153990407,{"$f":"IF(Controls!$C$40=1,(AL3561-AJ3561)*100,IF(G3561=\"On-Peak\",IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5790993476528854},null,{"$f":"MAX(0,$W3561-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3561-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3561-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3561-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3561-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3561-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3561+$N3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3561+$N3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.276634767846375},{"$f":"(I3561+$O3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3561/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.985074123996554},{"$f":"IF((J3561+$P3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3561+$P3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":27.151856000600731},{"$f":"(K3561+$Q3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3561/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.528570883753201},{"$f":"IF((L3561+$R3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3561+$R3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3561/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":32.243861981999082},{"$f":"(M3561+$S3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3561/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.324452070310365},null,{"$f":"AO3561/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3561/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3561/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3561/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3561/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3561/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3561*(1/(1-($AM3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3561*(1/(1-($AM3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3561*(1/(1-($AM3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.276634767846375,19.985074123996554,27.151856000600731,18.528570883753201,32.243861981999082,21.324452070310365,null,589.12803541014364,0,0,null,0,0,0,0,0,0]
[0,5,30,"2019-05-30",7,"off-peak","Off-Peak",{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":18.649159276795228},{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":16.22166529120555},{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":19.165995099708727},{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":15.522885863276695},{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":25.06293469170344},{"$f":"IF(G3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3595,$B$13:$B$8772,\"=\"&B3595)","v":22.931267290386462},{"$f":"IF(Controls!$C$42=1,H3595*'Input Parameters, System'!$E$18,0)","v":0.5180263261500353},{"$f":"IF(Controls!$C$42=1,I3595*'Input Parameters, System'!$E$18,0)","v":0.45059670251702699},{"$f":"IF(Controls!$C$42=1,J3595*'Input Parameters, System'!$E$18,0)","v":0.53238271394172232},{"$f":"IF(Controls!$C$42=1,K3595*'Input Parameters, System'!$E$18,0)","v":0.43118638302398582},{"$f":"IF(Controls!$C$42=1,L3595*'Input Parameters, System'!$E$18,0)","v":0.69618473348748799},{"$f":"IF(Controls!$C$42=1,M3595*'Input Parameters, System'!$E$18,0)","v":0.63697242176402946},null,{"$f":"VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3586","v":693.18910601171046},345.73633441792151,{"$f":"((LN(W3595)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},{"$f":"'Input Parameters, System'!T3586+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3595,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3595,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":693.18910601171046},345.73633441792151,{"$f":"((LN(Z3595)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},693.18910601171046,345.73633441792151,{"$f":"((LN(AC3595)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},null,2.883136449773005E-3,null,724.89586204831096,31.706756036600524,4.5740413058460394,31.798302848193345,{"$f":"IF(Controls!$C$40=1,(AL3595-AJ3595)*100,IF(G3595=\"On-Peak\",IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.1546811592820632},null,{"$f":"MAX(0,$W3595-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3595-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3595-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3595-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3595-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3595-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3595+$N3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3595+$N3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":13.727502994950383},{"$f":"(I3595+$O3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3595/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":12.930486895292731},{"$f":"IF((J3595+$P3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3595+$P3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":12.986852809640242},{"$f":"(K3595+$Q3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3595/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":10.799027270429701},{"$f":"IF((L3595+$R3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3595+$R3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3595/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":20.09490801579766},{"$f":"(M3595+$S3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3595/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.201976047568451},null,{"$f":"AO3595/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3595/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3595/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3595/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3595/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3595/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3595*(1/(1-($AM3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3595*(1/(1-($AM3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3595*(1/(1-($AM3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,13.727502994950383,12.930486895292731,12.986852809640242,10.799027270429701,20.09490801579766,20.201976047568451,null,693.18910601171046,0,0,null,0,0,0,0,0,0]
[0,6,4,"2019-06-04",1,"off-peak","Off-Peak",{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":25.476687140318408},{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":15.550141909072453},{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":25.70569106966958},{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":14.876002808968158},{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":32.753891425912833},{"$f":"IF(G3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3709,$B$13:$B$8772,\"=\"&B3709)","v":21.84019557994953},{"$f":"IF(Controls!$C$42=1,H3709*'Input Parameters, System'!$E$18,0)","v":0.70767772669487006},{"$f":"IF(Controls!$C$42=1,I3709*'Input Parameters, System'!$E$18,0)","v":0.43194348681935751},{"$f":"IF(Controls!$C$42=1,J3709*'Input Parameters, System'!$E$18,0)","v":0.71403887479999228},{"$f":"IF(Controls!$C$42=1,K3709*'Input Parameters, System'!$E$18,0)","v":0.41321761311331606},{"$f":"IF(Controls!$C$42=1,L3709*'Input Parameters, System'!$E$18,0)","v":0.90981999727971286},{"$f":"IF(Controls!$C$42=1,M3709*'Input Parameters, System'!$E$18,0)","v":0.60666521802712159},null,{"$f":"VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3700","v":489.14799895155369},141.69522735776474,{"$f":"((LN(W3709)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},{"$f":"'Input Parameters, System'!T3700+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3709,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3709,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":489.14799895155369},141.69522735776474,{"$f":"((LN(Z3709)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},489.14799895155369,141.69522735776474,{"$f":"((LN(AC3709)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},null,4.0845683009766987E-3,null,508.60947537042262,19.461476418868941,3.9786478653869439,19.541130714501154,{"$f":"IF(Controls!$C$40=1,(AL3709-AJ3709)*100,IF(G3709=\"On-Peak\",IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.965429563221349},null,{"$f":"MAX(0,$W3709-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3709-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3709-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3709-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3709-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3709-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3709+$N3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3709+$N3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":22.012269232827201},{"$f":"(I3709+$O3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3709/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.760791740281604},{"$f":"IF((J3709+$P3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3709+$P3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":20.480136509350217},{"$f":"(K3709+$Q3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3709/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.7338557199970914},{"$f":"IF((L3709+$R3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3709+$R3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3709/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":28.894412794279162},{"$f":"(M3709+$S3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3709/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.453458833891737},null,{"$f":"AO3709/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3709/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3709/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3709/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3709/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3709/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3709*(1/(1-($AM3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3709*(1/(1-($AM3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3709*(1/(1-($AM3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.012269232827201,11.760791740281604,20.480136509350217,9.7338557199970914,28.894412794279162,18.453458833891737,null,489.14799895155369,0,0,null,0,0,0,0,0,0]
[0,6,5,"2019-06-05",22,"off-peak","On-Peak",{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":53.147909690218945},{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":21.177117457294337},{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":53.403838629337173},{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":21.379575559180513},{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":56.326313637227408},{"$f":"IF(G3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3754,$B$13:$B$8772,\"=\"&B3754)","v":23.003981090983356},{"$f":"IF(Controls!$C$42=1,H3754*'Input Parameters, System'!$E$18,0)","v":1.476314078867647},{"$f":"IF(Controls!$C$42=1,I3754*'Input Parameters, System'!$E$18,0)","v":0.58824659020956993},{"$f":"IF(Controls!$C$42=1,J3754*'Input Parameters, System'!$E$18,0)","v":1.4834231354272023},{"$f":"IF(Controls!$C$42=1,K3754*'Input Parameters, System'!$E$18,0)","v":0.59387036258251025},{"$f":"IF(Controls!$C$42=1,L3754*'Input Parameters, System'!$E$18,0)","v":1.5646020759431112},{"$f":"IF(Controls!$C$42=1,M3754*'Input Parameters, System'!$E$18,0)","v":0.63899222664769972},null,{"$f":"VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3745","v":697.51394219439749},350.06117060060853,{"$f":"((LN(W3754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},{"$f":"'Input Parameters, System'!T3745+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3754,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3754,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":697.51394219439749},350.06117060060853,{"$f":"((LN(Z3754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},697.51394219439749,350.06117060060853,{"$f":"((LN(AC3754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},null,2.8652727706077741E-3,null,729.49799108932348,31.984048894925937,4.58543506590037,32.075823335934402,{"$f":"IF(Controls!$C$40=1,(AL3754-AJ3754)*100,IF(G3754=\"On-Peak\",IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.1774441008464436},null,{"$f":"MAX(0,$W3754-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3754-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3754-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3754-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3754-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3754-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3754+$N3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3754+$N3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":57.727227558705827},{"$f":"(I3754+$O3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3754/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.581316500818335},{"$f":"IF((J3754+$P3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3754+$P3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":54.332455940838386},{"$f":"(K3754+$Q3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3754/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.240368890609208},{"$f":"IF((L3754+$R3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3754+$R3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":57.964633469930362},{"$f":"(M3754+$S3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3754/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.30189871921629},null,{"$f":"AO3754/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3754/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3754/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3754/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3754/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3754/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3754*(1/(1-($AM3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3754*(1/(1-($AM3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3754*(1/(1-($AM3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,57.727227558705827,19.581316500818335,54.332455940838386,18.240368890609208,57.964633469930362,20.30189871921629,null,697.51394219439749,0,0,null,0,0,0,0,0,0]
[0,6,7,"2019-06-07",8,"off-peak","Off-Peak",{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":15.744279901132595},{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":18.596668025728086},{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":15.885801518221426},{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":17.790454093976869},{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":20.241502814735025},{"$f":"IF(G3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3788,$B$13:$B$8772,\"=\"&B3788)","v":26.119045677668801},{"$f":"IF(Controls!$C$42=1,H3788*'Input Parameters, System'!$E$18,0)","v":0.43733614765196649},{"$f":"IF(Controls!$C$42=1,I3788*'Input Parameters, System'!$E$18,0)","v":0.51656825238157511},{"$f":"IF(Controls!$C$42=1,J3788*'Input Parameters, System'!$E$18,0)","v":0.44126725909153469},{"$f":"IF(Controls!$C$42=1,K3788*'Input Parameters, System'!$E$18,0)","v":0.49417367496618891},{"$f":"IF(Controls!$C$42=1,L3788*'Input Parameters, System'!$E$18,0)","v":0.56225758937668802},{"$f":"IF(Controls!$C$42=1,M3788*'Input Parameters, System'!$E$18,0)","v":0.72552081700451088},null,{"$f":"VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3779","v":785.21216928610136},437.7593976923124,{"$f":"((LN(W3788)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},{"$f":"'Input Parameters, System'!T3779+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3788,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3788,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":785.21216928610136},437.7593976923124,{"$f":"((LN(Z3788)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},785.21216928610136,437.7593976923124,{"$f":"((LN(AC3788)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},null,2.5454617456048823E-3,null,822.96427852881152,37.752109242710219,4.8078864183974188,37.848328201489601,{"$f":"IF(Controls!$C$40=1,(AL3788-AJ3788)*100,IF(G3788=\"On-Peak\",IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.621895877938158},null,{"$f":"MAX(0,$W3788-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3788-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3788-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3788-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3788-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3788-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3788+$N3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3788+$N3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":10.127814250321629},{"$f":"(I3788+$O3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3788/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.243512882893704},{"$f":"IF((J3788+$P3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3788+$P3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.1263729755835445},{"$f":"(K3788+$Q3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3788/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.794246784811207},{"$f":"IF((L3788+$R3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3788+$R3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3788/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":14.383976793549518},{"$f":"(M3788+$S3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3788/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.432687062817813},null,{"$f":"AO3788/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3788/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3788/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3788/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3788/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3788/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3788*(1/(1-($AM3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3788*(1/(1-($AM3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3788*(1/(1-($AM3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.127814250321629,16.243512882893704,9.1263729755835445,13.794246784811207,14.383976793549518,24.432687062817813,null,785.21216928610136,0,0,null,0,0,0,0,0,0]
[0,6,12,"2019-06-12",2,"off-peak","Off-Peak",{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":21.028928068248447},{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":14.509575196500466},{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":21.217952140772031},{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":13.880547370062585},{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":27.035666880750188},{"$f":"IF(G3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3902,$B$13:$B$8772,\"=\"&B3902)","v":20.378718208910353},{"$f":"IF(Controls!$C$42=1,H3902*'Input Parameters, System'!$E$18,0)","v":0.58413026498318943},{"$f":"IF(Controls!$C$42=1,I3902*'Input Parameters, System'!$E$18,0)","v":0.40303918377667808},{"$f":"IF(Controls!$C$42=1,J3902*'Input Parameters, System'!$E$18,0)","v":0.58938087410663387},{"$f":"IF(Controls!$C$42=1,K3902*'Input Parameters, System'!$E$18,0)","v":0.38556638679214},{"$f":"IF(Controls!$C$42=1,L3902*'Input Parameters, System'!$E$18,0)","v":0.75098222828079841},{"$f":"IF(Controls!$C$42=1,M3902*'Input Parameters, System'!$E$18,0)","v":0.56606908486990948},null,{"$f":"VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3893","v":488.57559416266866},141.12282256887971,{"$f":"((LN(W3902)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},{"$f":"'Input Parameters, System'!T3893+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3902,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3902,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":488.57559416266866},141.12282256887971,{"$f":"((LN(Z3902)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},488.57559416266866,141.12282256887971,{"$f":"((LN(AC3902)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},null,4.0893488054880578E-3,null,508.00519448608253,19.429600323413855,3.9767848733239983,19.509217416367978,{"$f":"IF(Controls!$C$40=1,(AL3902-AJ3902)*100,IF(G3902=\"On-Peak\",IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.9617092954123336},null,{"$f":"MAX(0,$W3902-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3902-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3902-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3902-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3902-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3902-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3902+$N3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3902+$N3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":16.413987566047538},{"$f":"(I3902+$O3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3902/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.38296748817455},{"$f":"IF((J3902+$P3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3902+$P3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":15.13184192338875},{"$f":"(K3902+$Q3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3902/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.4858402614937489},{"$f":"IF((L3902+$R3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3902+$R3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3902/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":22.059138651759078},{"$f":"(M3902+$S3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3902/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.615663128871162},null,{"$f":"AO3902/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3902/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3902/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3902/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3902/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3902/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3902*(1/(1-($AM3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3902*(1/(1-($AM3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3902*(1/(1-($AM3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,16.413987566047538,10.38296748817455,15.13184192338875,8.4858402614937489,22.059138651759078,16.615663128871162,null,488.57559416266866,0,0,null,0,0,0,0,0,0]
[0,6,13,"2019-06-13",1,"off-peak","Off-Peak",{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":25.476687140318408},{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":15.382978625398817},{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":25.70569106966958},{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":14.716086488459565},{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":32.753891425912833},{"$f":"IF(G3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G3925,$B$13:$B$8772,\"=\"&B3925)","v":21.605414519392863},{"$f":"IF(Controls!$C$42=1,H3925*'Input Parameters, System'!$E$18,0)","v":0.70767772669487006},{"$f":"IF(Controls!$C$42=1,I3925*'Input Parameters, System'!$E$18,0)","v":0.4273001149427294},{"$f":"IF(Controls!$C$42=1,J3925*'Input Parameters, System'!$E$18,0)","v":0.71403887479999228},{"$f":"IF(Controls!$C$42=1,K3925*'Input Parameters, System'!$E$18,0)","v":0.40877554348567474},{"$f":"IF(Controls!$C$42=1,L3925*'Input Parameters, System'!$E$18,0)","v":0.90981999727971286},{"$f":"IF(Controls!$C$42=1,M3925*'Input Parameters, System'!$E$18,0)","v":0.60014359587544031},null,{"$f":"VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3916","v":504.33792603437377},156.88515444058481,{"$f":"((LN(W3925)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},{"$f":"'Input Parameters, System'!T3916+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B3925,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G3925,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":504.33792603437377},156.88515444058481,{"$f":"((LN(Z3925)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},504.33792603437377,156.88515444058481,{"$f":"((LN(AC3925)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},null,3.961668786773842E-3,null,524.6507203108448,20.312794276471053,4.0276158559383477,20.393426453057977,{"$f":"IF(Controls!$C$40=1,(AL3925-AJ3925)*100,IF(G3925=\"On-Peak\",IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0632176586924231},null,{"$f":"MAX(0,$W3925-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W3925-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z3925-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z3925-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC3925-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC3925-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H3925+$N3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H3925+$N3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":22.046370470626883},{"$f":"(I3925+$O3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3925/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.561226847010424},{"$f":"IF((J3925+$P3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J3925+$P3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":20.512714981880613},{"$f":"(K3925+$Q3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3925/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.5530924104558927},{"$f":"IF((L3925+$R3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L3925+$R3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM3925/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":28.936049018183951},{"$f":"(M3925+$S3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM3925/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.187271398762924},null,{"$f":"AO3925/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP3925/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ3925/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR3925/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS3925/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT3925/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ3925*(1/(1-($AM3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL3925*(1/(1-($AM3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN3925*(1/(1-($AM3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.046370470626883,11.561226847010424,20.512714981880613,9.5530924104558927,28.936049018183951,18.187271398762924,null,504.33792603437377,0,0,null,0,0,0,0,0,0]
[0,6,18,"2019-06-18",5,"off-peak","Off-Peak",{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":15.762557334501755},{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":14.20887911225913},{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":15.904243243126491},{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":13.592887243230557},{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":20.26500104528677},{"$f":"IF(G4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4049,$B$13:$B$8772,\"=\"&B4049)","v":19.956390147317283},{"$f":"IF(Controls!$C$42=1,H4049*'Input Parameters, System'!$E$18,0)","v":0.43784384837558354},{"$f":"IF(Controls!$C$42=1,I4049*'Input Parameters, System'!$E$18,0)","v":0.39468660951339424},{"$f":"IF(Controls!$C$42=1,J4049*'Input Parameters, System'!$E$18,0)","v":0.44177952341716181},{"$f":"IF(Controls!$C$42=1,K4049*'Input Parameters, System'!$E$18,0)","v":0.37757591834951881},{"$f":"IF(Controls!$C$42=1,L4049*'Input Parameters, System'!$E$18,0)","v":0.56291031059929519},{"$f":"IF(Controls!$C$42=1,M4049*'Input Parameters, System'!$E$18,0)","v":0.55433788289292041},null,{"$f":"VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4040","v":453.78979652165356},106.3370249278646,{"$f":"((LN(W4049)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},{"$f":"'Input Parameters, System'!T4040+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4049,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4049,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":453.78979652165356},106.3370249278646,{"$f":"((LN(Z4049)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},453.78979652165356,106.3370249278646,{"$f":"((LN(AC4049)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},null,4.4024779400491099E-3,null,471.31068025878415,17.520883737130596,3.8610131544230408,17.598189083955734,{"$f":"IF(Controls!$C$40=1,(AL4049-AJ4049)*100,IF(G4049=\"On-Peak\",IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7305346825138344},null,{"$f":"MAX(0,$W4049-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4049-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4049-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4049-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4049-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4049-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4049+$N4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4049+$N4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":9.7371785393998866},{"$f":"(I4049+$O4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4049/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.9379443522330178},{"$f":"IF((J4049+$P4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4049+$P4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":8.7531808101725925},{"$f":"(K4049+$Q4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4049/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.0827440377211488},{"$f":"IF((L4049+$R4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4049+$R4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4049/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.907026483983504},{"$f":"(M4049+$S4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4049/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.02207391993003},null,{"$f":"AO4049/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4049/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4049/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4049/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4049/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4049/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4049*(1/(1-($AM4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4049*(1/(1-($AM4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4049*(1/(1-($AM4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.7371785393998866,9.9379443522330178,8.7531808101725925,8.0827440377211488,13.907026483983504,16.02207391993003,null,453.78979652165356,0,0,null,0,0,0,0,0,0]
[0,6,20,"2019-06-20",2,"off-peak","Off-Peak",{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":30.512376905558856},{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":14.406705483470535},{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":30.786645462013318},{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":13.782137326672682},{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":39.227984188320754},{"$f":"IF(G4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4094,$B$13:$B$8772,\"=\"&B4094)","v":20.234237556260094},{"$f":"IF(Controls!$C$42=1,H4094*'Input Parameters, System'!$E$18,0)","v":0.84755641130478143},{"$f":"IF(Controls!$C$42=1,I4094*'Input Parameters, System'!$E$18,0)","v":0.40018172416029152},{"$f":"IF(Controls!$C$42=1,J4094*'Input Parameters, System'!$E$18,0)","v":0.85517489590077944},{"$f":"IF(Controls!$C$42=1,K4094*'Input Parameters, System'!$E$18,0)","v":0.38283280548282228},{"$f":"IF(Controls!$C$42=1,L4094*'Input Parameters, System'!$E$18,0)","v":1.0896538674873479},{"$f":"IF(Controls!$C$42=1,M4094*'Input Parameters, System'!$E$18,0)","v":0.56205577893041325},null,{"$f":"VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4085","v":414.85567078878654},67.402899194997588,{"$f":"((LN(W4094)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},{"$f":"'Input Parameters, System'!T4085+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4094,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4094,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":414.85567078878654},67.402899194997588,{"$f":"((LN(Z4094)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},414.85567078878654,67.402899194997588,{"$f":"((LN(AC4094)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},null,4.8151526672839395E-3,null,430.3087572319011,15.453086443114568,3.7249307485017176,15.527674846678808,{"$f":"IF(Controls!$C$40=1,(AL4094-AJ4094)*100,IF(G4094=\"On-Peak\",IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.4588403564240124},null,{"$f":"MAX(0,$W4094-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4094-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4094-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4094-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4094-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4094-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4094+$N4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4094+$N4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.13915579836457},{"$f":"(I4094+$O4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4094/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.143242194601015},{"$f":"IF((J4094+$P4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4094+$P4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":26.333431537664367},{"$f":"(K4094+$Q4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4094/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.2687001787027157},{"$f":"IF((L4094+$R4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4094+$R4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4094/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":36.375092011275711},{"$f":"(M4094+$S4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4094/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.295908186076034},null,{"$f":"AO4094/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4094/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4094/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4094/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4094/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4094/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4094*(1/(1-($AM4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4094*(1/(1-($AM4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4094*(1/(1-($AM4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.13915579836457,10.143242194601015,26.333431537664367,8.2687001787027157,36.375092011275711,16.295908186076034,null,414.85567078878654,0,0,null,0,0,0,0,0,0]
[0,6,21,"2019-06-21",12,"off-peak","On-Peak",{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":24.9342242980326},{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":22.62688075513887},{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":25.054292793849772},{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":22.843198926794116},{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":26.425365480938723},{"$f":"IF(G4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4128,$B$13:$B$8772,\"=\"&B4128)","v":24.578809561254225},{"$f":"IF(Controls!$C$42=1,H4128*'Input Parameters, System'!$E$18,0)","v":0.69260948532852173},{"$f":"IF(Controls!$C$42=1,I4128*'Input Parameters, System'!$E$18,0)","v":0.62851733613558258},{"$f":"IF(Controls!$C$42=1,J4128*'Input Parameters, System'!$E$18,0)","v":0.69594468349222249},{"$f":"IF(Controls!$C$42=1,K4128*'Input Parameters, System'!$E$18,0)","v":0.63452610607951743},{"$f":"IF(Controls!$C$42=1,L4128*'Input Parameters, System'!$E$18,0)","v":0.73402960391333227},{"$f":"IF(Controls!$C$42=1,M4128*'Input Parameters, System'!$E$18,0)","v":0.68273696573553544},null,{"$f":"VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4119","v":648.05392839925526},300.6011568054663,{"$f":"((LN(W4128)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},{"$f":"'Input Parameters, System'!T4119+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4128,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4128,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":648.05392839925526},300.6011568054663,{"$f":"((LN(Z4128)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},648.05392839925526,300.6011568054663,{"$f":"((LN(AC4128)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},null,3.0837842601236787E-3,null,676.90852434888905,28.85459594963374,4.4524991956930018,28.943714639237079,{"$f":"IF(Controls!$C$40=1,(AL4128-AJ4128)*100,IF(G4128=\"On-Peak\",IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9118689603338908},null,{"$f":"MAX(0,$W4128-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4128-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4128-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4128-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4128-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4128-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4128+$N4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4128+$N4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":21.655645320754431},{"$f":"(I4128+$O4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4128/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.437015339078723},{"$f":"IF((J4128+$P4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4128+$P4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":20.014159285813733},{"$f":"(K4128+$Q4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4128/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.014206972923819},{"$f":"IF((L4128+$R4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4128+$R4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4128/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":21.659204361932105},{"$f":"(M4128+$S4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4128/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.216264370691185},null,{"$f":"AO4128/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4128/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4128/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4128/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4128/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4128/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4128*(1/(1-($AM4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4128*(1/(1-($AM4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4128*(1/(1-($AM4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.655645320754431,21.437015339078723,20.014159285813733,20.014206972923819,21.659204361932105,22.216264370691185,null,648.05392839925526,0,0,null,0,0,0,0,0,0]
[0,6,26,"2019-06-26",6,"off-peak","Off-Peak",{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":15.324886903013192},{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":14.363183681804028},{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":15.462638695399827},{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":13.740502308315415},{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":19.702313686669324},{"$f":"IF(G4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4242,$B$13:$B$8772,\"=\"&B4242)","v":20.173111126292675},{"$f":"IF(Controls!$C$42=1,H4242*'Input Parameters, System'!$E$18,0)","v":0.42568647429113193},{"$f":"IF(Controls!$C$42=1,I4242*'Input Parameters, System'!$E$18,0)","v":0.39897279893797416},{"$f":"IF(Controls!$C$42=1,J4242*'Input Parameters, System'!$E$18,0)","v":0.42951286956565893},{"$f":"IF(Controls!$C$42=1,K4242*'Input Parameters, System'!$E$18,0)","v":0.38167629031349554},{"$f":"IF(Controls!$C$42=1,L4242*'Input Parameters, System'!$E$18,0)","v":0.54728028348497093},{"$f":"IF(Controls!$C$42=1,M4242*'Input Parameters, System'!$E$18,0)","v":0.56035784180216475},null,{"$f":"VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4233","v":499.46188524016776},152.00911364637881,{"$f":"((LN(W4242)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},{"$f":"'Input Parameters, System'!T4233+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4242,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4242,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":499.46188524016776},152.00911364637881,{"$f":"((LN(Z4242)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},499.46188524016776,152.00911364637881,{"$f":"((LN(AC4242)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},null,4.0003062749622842E-3,null,519.50026872138426,20.038383481216474,4.0119945231818752,20.118703698020134,{"$f":"IF(Controls!$C$40=1,(AL4242-AJ4242)*100,IF(G4242=\"On-Peak\",IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0320216803659861},null,{"$f":"MAX(0,$W4242-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4242-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4242-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4242-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4242-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4242-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4242+$N4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4242+$N4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":9.2508610780243874},{"$f":"(I4242+$O4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4242/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.203777519239033},{"$f":"IF((J4242+$P4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4242+$P4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":8.2885794913130351},{"$f":"(K4242+$Q4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4242/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.3235322959471461},{"$f":"IF((L4242+$R4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4242+$R4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4242/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.313252650037043},{"$f":"(M4242+$S4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4242/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.376652562183246},null,{"$f":"AO4242/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4242/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4242/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4242/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4242/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4242/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4242*(1/(1-($AM4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4242*(1/(1-($AM4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4242*(1/(1-($AM4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.2508610780243874,10.203777519239033,8.2885794913130351,8.3235322959471461,13.313252650037043,16.376652562183246,null,499.46188524016776,0,0,null,0,0,0,0,0,0]
[0,6,28,"2019-06-28",3,"off-peak","Off-Peak",{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":18.698308321337567},{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":13.661889195859599},{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":18.866383002877679},{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":13.069610762513086},{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":24.039324941746678},{"$f":"IF(G4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4287,$B$13:$B$8772,\"=\"&B4287)","v":19.188142061590419},{"$f":"IF(Controls!$C$42=1,H4287*'Input Parameters, System'!$E$18,0)","v":0.51939156190142555},{"$f":"IF(Controls!$C$42=1,I4287*'Input Parameters, System'!$E$18,0)","v":0.37949261751472346},{"$f":"IF(Controls!$C$42=1,J4287*'Input Parameters, System'!$E$18,0)","v":0.52406025009829227},{"$f":"IF(Controls!$C$42=1,K4287*'Input Parameters, System'!$E$18,0)","v":0.3630406254259349},{"$f":"IF(Controls!$C$42=1,L4287*'Input Parameters, System'!$E$18,0)","v":0.66775145184131501},{"$f":"IF(Controls!$C$42=1,M4287*'Input Parameters, System'!$E$18,0)","v":0.53299790034925287},null,{"$f":"VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4278","v":436.87283943980003},89.420067846011079,{"$f":"((LN(W4287)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},{"$f":"'Input Parameters, System'!T4278+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4287,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4287,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":436.87283943980003},89.420067846011079,{"$f":"((LN(Z4287)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},436.87283943980003,89.420067846011079,{"$f":"((LN(AC4287)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},null,4.5727596478499777E-3,null,453.48616034523945,16.613320905439412,3.8027818178723574,16.68946358730474,{"$f":"IF(Controls!$C$40=1,(AL4287-AJ4287)*100,IF(G4287=\"On-Peak\",IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6142681865327688},null,{"$f":"MAX(0,$W4287-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4287-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4287-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4287-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4287-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4287-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4287+$N4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4287+$N4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":13.392685131539041},{"$f":"(I4287+$O4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4287/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.1932254618633777},{"$f":"IF((J4287+$P4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4287+$P4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":12.245453489430373},{"$f":"(K4287+$Q4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4287/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.4081872602515659},{"$f":"IF((L4287+$R4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4287+$R4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4287/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":18.370251304436955},{"$f":"(M4287+$S4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4287/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":15.028738829423377},null,{"$f":"AO4287/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4287/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4287/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4287/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4287/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4287/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4287*(1/(1-($AM4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4287*(1/(1-($AM4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4287*(1/(1-($AM4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,13.392685131539041,9.1932254618633777,12.245453489430373,7.4081872602515659,18.370251304436955,15.028738829423377,null,436.87283943980003,0,0,null,0,0,0,0,0,0]
[0,7,2,"2019-07-02",10,"off-peak","On-Peak",{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":14.662855168594339},{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":25.019213108221354},{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":14.529901818620042},{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":25.089988817155508},{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":14.840537453203552},{"$f":"IF(G4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4390,$B$13:$B$8772,\"=\"&B4390)","v":24.145493272486188},{"$f":"IF(Controls!$C$42=1,H4390*'Input Parameters, System'!$E$18,0)","v":0.40729691248378225},{"$f":"IF(Controls!$C$42=1,I4390*'Input Parameters, System'!$E$18,0)","v":0.69497025883324082},{"$f":"IF(Controls!$C$42=1,J4390*'Input Parameters, System'!$E$18,0)","v":0.40360380576436983},{"$f":"IF(Controls!$C$42=1,K4390*'Input Parameters, System'!$E$18,0)","v":0.69693622844804504},{"$f":"IF(Controls!$C$42=1,L4390*'Input Parameters, System'!$E$18,0)","v":0.41223247551651288},{"$f":"IF(Controls!$C$42=1,M4390*'Input Parameters, System'!$E$18,0)","v":0.67070053868808266},null,{"$f":"VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4381","v":502.71273779328766},155.25996619949871,{"$f":"((LN(W4390)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},{"$f":"'Input Parameters, System'!T4381+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4390,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4390,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":502.71273779328766},155.25996619949871,{"$f":"((LN(Z4390)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},502.71273779328766,155.25996619949871,{"$f":"((LN(AC4390)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},null,3.9744634981868643E-3,null,522.93395229264434,20.221214499356652,4.0224193618247819,20.301742900864927,{"$f":"IF(Controls!$C$40=1,(AL4390-AJ4390)*100,IF(G4390=\"On-Peak\",IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0528401508274783},null,{"$f":"MAX(0,$W4390-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4390-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4390-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4390-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4390-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4390-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4390+$N4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4390+$N4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":8.4213154151772063},{"$f":"(I4390+$O4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4390/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.323291840241456},{"$f":"IF((J4390+$P4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4390+$P4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":7.1803141568490236},{"$f":"(K4390+$Q4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4390/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.561936536164705},{"$f":"IF((L4390+$R4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4390+$R4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4390/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":7.5026550939666983},{"$f":"(M4390+$S4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4390/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.379567077640203},null,{"$f":"AO4390/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4390/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4390/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4390/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4390/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4390/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4390*(1/(1-($AM4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4390*(1/(1-($AM4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4390*(1/(1-($AM4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,8.4213154151772063,24.323291840241456,7.1803141568490236,22.561936536164705,7.5026550939666983,21.379567077640203,null,502.71273779328766,0,0,null,0,0,0,0,0,0]
[0,7,4,"2019-07-04",7,"off-peak","Off-Peak",{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":15.571903293931845},{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":19.668302035886381},{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":15.633209999813465},{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":18.725594748763289},{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":17.809989317304471},{"$f":"IF(G4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4435,$B$13:$B$8772,\"=\"&B4435)","v":23.868262827018732},{"$f":"IF(Controls!$C$42=1,H4435*'Input Parameters, System'!$E$18,0)","v":0.43254796287553421},{"$f":"IF(Controls!$C$42=1,I4435*'Input Parameters, System'!$E$18,0)","v":0.54633552612406888},{"$f":"IF(Controls!$C$42=1,J4435*'Input Parameters, System'!$E$18,0)","v":0.43425090761126461},{"$f":"IF(Controls!$C$42=1,K4435*'Input Parameters, System'!$E$18,0)","v":0.52014950962139028},{"$f":"IF(Controls!$C$42=1,L4435*'Input Parameters, System'!$E$18,0)","v":0.49471631390345777},{"$f":"IF(Controls!$C$42=1,M4435*'Input Parameters, System'!$E$18,0)","v":0.6629997803305121},null,{"$f":"VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4426","v":498.7276365863309},151.27486499254195,{"$f":"((LN(W4435)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},{"$f":"'Input Parameters, System'!T4426+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4435,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4435,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":498.7276365863309},151.27486499254195,{"$f":"((LN(Z4435)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},498.7276365863309,151.27486499254195,{"$f":"((LN(AC4435)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},null,4.0061898063328272E-3,null,518.72479097459927,19.99715438826842,4.0096343016288545,20.077427471576144,{"$f":"IF(Controls!$C$40=1,(AL4435-AJ4435)*100,IF(G4435=\"On-Peak\",IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0273083307723425},null,{"$f":"MAX(0,$W4435-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4435-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4435-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4435-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4435-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4435-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4435+$N4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4435+$N4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":9.5609350476001556},{"$f":"(I4435+$O4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4435/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.22812668033529},{"$f":"IF((J4435+$P4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4435+$P4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":8.4910120739998849},{"$f":"(K4435+$Q4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4435/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.573206617020251},{"$f":"IF((L4435+$R4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4435+$R4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4435/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":11.048967623252253},{"$f":"(M4435+$S4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4435/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.022482020540068},null,{"$f":"AO4435/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4435/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4435/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4435/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4435/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4435/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4435*(1/(1-($AM4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4435*(1/(1-($AM4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4435*(1/(1-($AM4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.5609350476001556,17.22812668033529,8.4910120739998849,14.573206617020251,11.048967623252253,21.022482020540068,null,498.7276365863309,0,0,null,0,0,0,0,0,0]
[0,7,5,"2019-07-05",17,"peak","On-Peak",{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":30.488933123889979},{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":44.002843838075876},{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":30.21247906706715},{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":44.127321472695613},{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":30.858393452759177},{"$f":"IF(G4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4469,$B$13:$B$8772,\"=\"&B4469)","v":42.466178503167704},{"$f":"IF(Controls!$C$42=1,H4469*'Input Parameters, System'!$E$18,0)","v":0.84690520253398693},{"$f":"IF(Controls!$C$42=1,I4469*'Input Parameters, System'!$E$18,0)","v":1.2222873532939935},{"$f":"IF(Controls!$C$42=1,J4469*'Input Parameters, System'!$E$18,0)","v":0.83922601028303134},{"$f":"IF(Controls!$C$42=1,K4469*'Input Parameters, System'!$E$18,0)","v":1.2257450261463103},{"$f":"IF(Controls!$C$42=1,L4469*'Input Parameters, System'!$E$18,0)","v":0.85716787303733977},{"$f":"IF(Controls!$C$42=1,M4469*'Input Parameters, System'!$E$18,0)","v":1.1796026892751128},null,{"$f":"VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4460","v":591.13890241251829},243.68613081872934,{"$f":"((LN(W4469)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},{"$f":"'Input Parameters, System'!T4460+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4469,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4469,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":591.13890241251829},243.68613081872934,{"$f":"((LN(Z4469)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},591.13890241251829,243.68613081872934,{"$f":"((LN(AC4469)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},null,3.3804411237756682E-3,null,616.5091524758177,25.370250063299434,4.2917578186378851,25.456157821184302,{"$f":"IF(Controls!$C$40=1,(AL4469-AJ4469)*100,IF(G4469=\"On-Peak\",IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5907757884868374},null,{"$f":"MAX(0,$W4469-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4469-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4469-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4469-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4469-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4469-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4469+$N4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4469+$N4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.582335081586798},{"$f":"(I4469+$O4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4469/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":49.81243535561029},{"$f":"IF((J4469+$P4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4469+$P4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":26.09638243869567},{"$f":"(K4469+$Q4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4469/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.764218088680337},{"$f":"IF((L4469+$R4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4469+$R4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4469/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.881363086835677},{"$f":"(M4469+$S4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4469/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":44.74096996534729},null,{"$f":"AO4469/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4469/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4469/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4469/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4469/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4469/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4469*(1/(1-($AM4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4469*(1/(1-($AM4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4469*(1/(1-($AM4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.582335081586798,49.81243535561029,26.09638243869567,46.764218088680337,26.881363086835677,44.74096996534729,null,591.13890241251829,0,0,null,0,0,0,0,0,0]
[0,7,10,"2019-07-10",11,"off-peak","On-Peak",{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":16.131274451915669},{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":27.008860926957432},{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":15.98500641932058},{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":27.085265059706963},{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":16.326750821648464},{"$f":"IF(G4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4583,$B$13:$B$8772,\"=\"&B4583)","v":26.065658699516444},{"$f":"IF(Controls!$C$42=1,H4583*'Input Parameters, System'!$E$18,0)","v":0.44808587435046082},{"$f":"IF(Controls!$C$42=1,I4583*'Input Parameters, System'!$E$18,0)","v":0.75023762689925055},{"$f":"IF(Controls!$C$42=1,J4583*'Input Parameters, System'!$E$18,0)","v":0.44402291953122097},{"$f":"IF(Controls!$C$42=1,K4583*'Input Parameters, System'!$E$18,0)","v":0.75235993984663185},{"$f":"IF(Controls!$C$42=1,L4583*'Input Parameters, System'!$E$18,0)","v":0.45351571191894702},{"$f":"IF(Controls!$C$42=1,M4583*'Input Parameters, System'!$E$18,0)","v":0.72403786221035404},null,{"$f":"VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4574","v":585.64592507319946},238.19315347941051,{"$f":"((LN(W4583)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},{"$f":"'Input Parameters, System'!T4574+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4583,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4583,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":585.64592507319946},238.19315347941051,{"$f":"((LN(Z4583)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},585.64592507319946,238.19315347941051,{"$f":"((LN(AC4583)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},null,3.4121204286403639E-3,null,610.68674624790219,25.040821174702693,4.2757611899327834,25.126409407823296,{"$f":"IF(Controls!$C$40=1,(AL4583-AJ4583)*100,IF(G4583=\"On-Peak\",IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5588233120603263},null,{"$f":"MAX(0,$W4583-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4583-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4583-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4583-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4583-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4583-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4583+$N4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4583+$N4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":10.383417337074222},{"$f":"(I4583+$O4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4583/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.156789270586973},{"$f":"IF((J4583+$P4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4583+$P4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.0212554656055719},{"$f":"(K4583+$Q4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4583/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.252380118398168},{"$f":"IF((L4583+$R4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4583+$R4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4583/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":9.3886212219616851},{"$f":"(M4583+$S4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4583/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.97653448894895},null,{"$f":"AO4583/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4583/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4583/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4583/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4583/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4583/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4583*(1/(1-($AM4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4583*(1/(1-($AM4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4583*(1/(1-($AM4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.383417337074222,27.156789270586973,9.0212554656055719,25.252380118398168,9.3886212219616851,23.97653448894895,null,585.64592507319946,0,0,null,0,0,0,0,0,0]
[0,7,12,"2019-07-12",8,"off-peak","Off-Peak",{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":17.710562584169882},{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":25.762893315822321},{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":17.780289208517008},{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":24.528070542514936},{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":20.256029367356433},{"$f":"IF(G4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4628,$B$13:$B$8772,\"=\"&B4628)","v":31.264290518039079},{"$f":"IF(Controls!$C$42=1,H4628*'Input Parameters, System'!$E$18,0)","v":0.49195449153268217},{"$f":"IF(Controls!$C$42=1,I4628*'Input Parameters, System'!$E$18,0)","v":0.71562780805871062},{"$f":"IF(Controls!$C$42=1,J4628*'Input Parameters, System'!$E$18,0)","v":0.49389132023950377},{"$f":"IF(Controls!$C$42=1,K4628*'Input Parameters, System'!$E$18,0)","v":0.68132756453519949},{"$f":"IF(Controls!$C$42=1,L4628*'Input Parameters, System'!$E$18,0)","v":0.56266110015025173},{"$f":"IF(Controls!$C$42=1,M4628*'Input Parameters, System'!$E$18,0)","v":0.86844266362715783},null,{"$f":"VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4619","v":546.89155019080374},199.43877859701479,{"$f":"((LN(W4628)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},{"$f":"'Input Parameters, System'!T4619+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4628,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4628,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":546.89155019080374},199.43877859701479,{"$f":"((LN(Z4628)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},546.89155019080374,199.43877859701479,{"$f":"((LN(AC4628)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},null,3.6536927826720245E-3,null,569.64362930974619,22.752079118942468,4.1602542791170478,22.835360275443758,{"$f":"IF(Controls!$C$40=1,(AL4628-AJ4628)*100,IF(G4628=\"On-Peak\",IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3281156501289644},null,{"$f":"MAX(0,$W4628-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4628-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4628-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4628-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4628-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4628-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4628+$N4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4628+$N4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":12.327290199150644},{"$f":"(I4628+$O4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4628/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.410861752347305},{"$f":"IF((J4628+$P4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4628+$P4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":11.120605733622503},{"$f":"(K4628+$Q4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4628/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.949556133295388},{"$f":"IF((L4628+$R4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4628+$R4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4628/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":14.053736949034032},{"$f":"(M4628+$S4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4628/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.452959319798381},null,{"$f":"AO4628/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4628/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4628/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4628/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4628/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4628/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4628*(1/(1-($AM4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4628*(1/(1-($AM4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4628*(1/(1-($AM4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.327290199150644,25.410861752347305,11.120605733622503,21.949556133295388,14.053736949034032,30.452959319798381,null,546.89155019080374,0,0,null,0,0,0,0,0,0]
[0,7,16,"2019-07-16",15,"peak","On-Peak",{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":33.734294923045525},{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":38.061402159266436},{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":33.428414010530872},{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":38.169072320961682},{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":34.143082060522403},{"$f":"IF(G4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4731,$B$13:$B$8772,\"=\"&B4731)","v":36.732223583641414},{"$f":"IF(Controls!$C$42=1,H4731*'Input Parameters, System'!$E$18,0)","v":0.93705311884976838},{"$f":"IF(Controls!$C$42=1,I4731*'Input Parameters, System'!$E$18,0)","v":1.0572491786917728},{"$f":"IF(Controls!$C$42=1,J4731*'Input Parameters, System'!$E$18,0)","v":0.92855652321252979},{"$f":"IF(Controls!$C$42=1,K4731*'Input Parameters, System'!$E$18,0)","v":1.0602399825918913},{"$f":"IF(Controls!$C$42=1,L4731*'Input Parameters, System'!$E$18,0)","v":0.94840818831223095},{"$f":"IF(Controls!$C$42=1,M4731*'Input Parameters, System'!$E$18,0)","v":1.0203279703890953},null,{"$f":"VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4722","v":519.11333858358887},171.66056698979992,{"$f":"((LN(W4731)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},{"$f":"'Input Parameters, System'!T4722+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4731,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4731,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":519.11333858358887},171.66056698979992,{"$f":"((LN(Z4731)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},519.11333858358887,171.66056698979992,{"$f":"((LN(AC4731)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},null,3.8490170840130844E-3,null,540.26412180599073,21.150783222401806,4.0744056548637611,21.232349823284949,{"$f":"IF(Controls!$C$40=1,(AL4731-AJ4731)*100,IF(G4731=\"On-Peak\",IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.1566600883142826},null,{"$f":"MAX(0,$W4731-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4731-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4731-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4731-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4731-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4731-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4731+$N4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4731+$N4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":32.492316755155443},{"$f":"(I4731+$O4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4731/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.656249567135106},{"$f":"IF((J4731+$P4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4731+$P4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.764921110934608},{"$f":"(K4731+$Q4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4731/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.019810955962029},{"$f":"IF((L4731+$R4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4731+$R4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4731/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":30.639625038030402},{"$f":"(M4731+$S4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4731/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.265632784375626},null,{"$f":"AO4731/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4731/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4731/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4731/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4731/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4731/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4731*(1/(1-($AM4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4731*(1/(1-($AM4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4731*(1/(1-($AM4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.492316755155443,41.656249567135106,29.764921110934608,39.019810955962029,30.639625038030402,37.265632784375626,null,519.11333858358887,0,0,null,0,0,0,0,0,0]
[0,7,18,"2019-07-18",12,"off-peak","On-Peak",{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":23.652937015229117},{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":30.372539854964188},{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":23.438467379080667},{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":30.458459345360133},{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":23.939559766273213},{"$f":"IF(G4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4776,$B$13:$B$8772,\"=\"&B4776)","v":29.311871383172047},{"$f":"IF(Controls!$C$42=1,H4776*'Input Parameters, System'!$E$18,0)","v":0.65701857562572741},{"$f":"IF(Controls!$C$42=1,I4776*'Input Parameters, System'!$E$18,0)","v":0.84367209284816624},{"$f":"IF(Controls!$C$42=1,J4776*'Input Parameters, System'!$E$18,0)","v":0.6510611533078775},{"$f":"IF(Controls!$C$42=1,K4776*'Input Parameters, System'!$E$18,0)","v":0.84605871828762369},{"$f":"IF(Controls!$C$42=1,L4776*'Input Parameters, System'!$E$18,0)","v":0.66498022840109605},{"$f":"IF(Controls!$C$42=1,M4776*'Input Parameters, System'!$E$18,0)","v":0.81420941393859569},null,{"$f":"VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4767","v":707.25265449853509},359.79988290474614,{"$f":"((LN(W4776)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},{"$f":"'Input Parameters, System'!T4767+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4776,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4776,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":707.25265449853509},359.79988290474614,{"$f":"((LN(Z4776)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},707.25265449853509,359.79988290474614,{"$f":"((LN(AC4776)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},null,2.8258464592312293E-3,null,739.86363158308245,32.610977084547393,4.6109373895061063,32.703261027389992,{"$f":"IF(Controls!$C$40=1,(AL4776-AJ4776)*100,IF(G4776=\"On-Peak\",IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.2283942842598776},null,{"$f":"MAX(0,$W4776-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4776-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4776-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4776-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4776-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4776-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4776+$N4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4776+$N4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":20.131348914775621},{"$f":"(I4776+$O4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4776/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.935457890188577},{"$f":"IF((J4776+$P4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4776+$P4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":18.167248197202682},{"$f":"(K4776+$Q4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4776/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.789789675060387},{"$f":"IF((L4776+$R4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4776+$R4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4776/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":18.758302056779439},{"$f":"(M4776+$S4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4776/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.356297301381005},null,{"$f":"AO4776/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4776/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4776/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4776/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4776/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4776/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4776*(1/(1-($AM4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4776*(1/(1-($AM4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4776*(1/(1-($AM4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.131348914775621,31.935457890188577,18.167248197202682,29.789789675060387,18.758302056779439,28.356297301381005,null,707.25265449853509,0,0,null,0,0,0,0,0,0]
[0,7,20,"2019-07-20",9,"off-peak","On-Peak",{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":18.937865973936646},{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":17.379007794701597},{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":18.76614957261857},{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":17.42817047587473},{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":19.167352199721599},{"$f":"IF(G4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4821,$B$13:$B$8772,\"=\"&B4821)","v":16.772098865553971},{"$f":"IF(Controls!$C$42=1,H4821*'Input Parameters, System'!$E$18,0)","v":0.5260458656603858},{"$f":"IF(Controls!$C$42=1,I4821*'Input Parameters, System'!$E$18,0)","v":0.48274474073606505},{"$f":"IF(Controls!$C$42=1,J4821*'Input Parameters, System'!$E$18,0)","v":0.52127601972823212},{"$f":"IF(Controls!$C$42=1,K4821*'Input Parameters, System'!$E$18,0)","v":0.48411035527845853},{"$f":"IF(Controls!$C$42=1,L4821*'Input Parameters, System'!$E$18,0)","v":0.53242041073670654},{"$f":"IF(Controls!$C$42=1,M4821*'Input Parameters, System'!$E$18,0)","v":0.46588635059591588},null,{"$f":"VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4812","v":676.39994220585459},328.94717061206563,{"$f":"((LN(W4821)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},{"$f":"'Input Parameters, System'!T4812+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4821,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4821,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":676.39994220585459},328.94717061206563,{"$f":"((LN(Z4821)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},676.39994220585459,328.94717061206563,{"$f":"((LN(AC4821)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},null,2.9546469707621981E-3,null,707.03681103756139,30.636868831706838,4.529401456155485,30.727523824192513,{"$f":"IF(Controls!$C$40=1,(AL4821-AJ4821)*100,IF(G4821=\"On-Peak\",IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0654992485674768},null,{"$f":"MAX(0,$W4821-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4821-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4821-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4821-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4821-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4821-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4821+$N4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4821+$N4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":14.071898838853039},{"$f":"(I4821+$O4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4821/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.45927098081695},{"$f":"IF((J4821+$P4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4821+$P4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":12.481971694171291},{"$f":"(K4821+$Q4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4821/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.19591723717436},{"$f":"IF((L4821+$R4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4821+$R4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4821/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":12.933977912385451},{"$f":"(M4821+$S4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4821/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":12.338958661322918},null,{"$f":"AO4821/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4821/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4821/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4821/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4821/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4821/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4821*(1/(1-($AM4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4821*(1/(1-($AM4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4821*(1/(1-($AM4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.071898838853039,14.45927098081695,12.481971694171291,13.19591723717436,12.933977912385451,12.338958661322918,null,676.39994220585459,0,0,null,0,0,0,0,0,0]
[0,7,24,"2019-07-24",4,"off-peak","Off-Peak",{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":26.773838571611108},{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":18.979675052197571},{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":26.879247384885172},{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":18.069973851438647},{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":30.621932973951033},{"$f":"IF(G4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4912,$B$13:$B$8772,\"=\"&B4912)","v":23.032586732230669},{"$f":"IF(Controls!$C$42=1,H4912*'Input Parameters, System'!$E$18,0)","v":0.74370930219055054},{"$f":"IF(Controls!$C$42=1,I4912*'Input Parameters, System'!$E$18,0)","v":0.52720721577219354},{"$f":"IF(Controls!$C$42=1,J4912*'Input Parameters, System'!$E$18,0)","v":0.74663729156925362},{"$f":"IF(Controls!$C$42=1,K4912*'Input Parameters, System'!$E$18,0)","v":0.50193802460228454},{"$f":"IF(Controls!$C$42=1,L4912*'Input Parameters, System'!$E$18,0)","v":0.85059960090782472},{"$f":"IF(Controls!$C$42=1,M4912*'Input Parameters, System'!$E$18,0)","v":0.63978681878038368},null,{"$f":"VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4903","v":456.96730084266801},109.51452924887906,{"$f":"((LN(W4912)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},{"$f":"'Input Parameters, System'!T4903+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4912,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4912,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.96730084266801},109.51452924887906,{"$f":"((LN(Z4912)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},456.96730084266801,109.51452924887906,{"$f":"((LN(AC4912)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},null,4.3718989154246657E-3,null,474.660182181859,17.692881339190997,3.871804679801933,17.770402161052573,{"$f":"IF(Controls!$C$40=1,(AL4912-AJ4912)*100,IF(G4912=\"On-Peak\",IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7520821861575939},null,{"$f":"MAX(0,$W4912-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4912-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4912-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4912-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4912-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4912-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4912+$N4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4912+$N4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":23.566724800449883},{"$f":"(I4912+$O4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4912/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.241221433109491},{"$f":"IF((J4912+$P4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4912+$P4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":21.804391562334494},{"$f":"(K4912+$Q4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4912/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.683558109654669},{"$f":"IF((L4912+$R4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4912+$R4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4912/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.261825382721177},{"$f":"(M4912+$S4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4912/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.885088783611842},null,{"$f":"AO4912/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4912/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4912/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4912/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4912/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4912/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4912*(1/(1-($AM4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4912*(1/(1-($AM4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4912*(1/(1-($AM4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,23.566724800449883,16.241221433109491,21.804391562334494,13.683558109654669,26.261825382721177,19.885088783611842,null,456.96730084266801,0,0,null,0,0,0,0,0,0]
[0,7,26,"2019-07-26",12,"off-peak","On-Peak",{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":19.467059454363184},{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":31.939083406026466},{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":19.290544666564557},{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":32.029434419904902},{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":19.702958367549151},{"$f":"IF(G4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G4968,$B$13:$B$8772,\"=\"&B4968)","v":30.82370817074877},{"$f":"IF(Controls!$C$42=1,H4968*'Input Parameters, System'!$E$18,0)","v":0.54074551782266922},{"$f":"IF(Controls!$C$42=1,I4968*'Input Parameters, System'!$E$18,0)","v":0.88718669790173388},{"$f":"IF(Controls!$C$42=1,J4968*'Input Parameters, System'!$E$18,0)","v":0.53584238488904401},{"$f":"IF(Controls!$C$42=1,K4968*'Input Parameters, System'!$E$18,0)","v":0.88969641981941916},{"$f":"IF(Controls!$C$42=1,L4968*'Input Parameters, System'!$E$18,0)","v":0.54729819108406208},{"$f":"IF(Controls!$C$42=1,M4968*'Input Parameters, System'!$E$18,0)","v":0.85620440391014507},null,{"$f":"VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4959","v":610.59442108137125},263.1416494875823,{"$f":"((LN(W4968)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},{"$f":"'Input Parameters, System'!T4959+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B4968,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G4968,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":610.59442108137125},263.1416494875823,{"$f":"((LN(Z4968)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},610.59442108137125,263.1416494875823,{"$f":"((LN(AC4968)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},null,3.2728173868239452E-3,null,637.14129305018116,26.546871968809931,4.34770955191419,26.633897364389291,{"$f":"IF(Controls!$C$40=1,(AL4968-AJ4968)*100,IF(G4968=\"On-Peak\",IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.7025395579360065},null,{"$f":"MAX(0,$W4968-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W4968-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z4968-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z4968-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC4968-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC4968-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H4968+$N4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H4968+$N4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":14.647338473423089},{"$f":"(I4968+$O4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4968/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.790572420132875},{"$f":"IF((J4968+$P4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J4968+$P4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":13.021877690976781},{"$f":"(K4968+$Q4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4968/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.551245650966468},{"$f":"IF((L4968+$R4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L4968+$R4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM4968/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.487088659280644},{"$f":"(M4968+$S4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM4968/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.056553644272121},null,{"$f":"AO4968/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP4968/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ4968/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR4968/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS4968/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT4968/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ4968*(1/(1-($AM4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL4968*(1/(1-($AM4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN4968*(1/(1-($AM4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.647338473423089,33.790572420132875,13.021877690976781,31.551245650966468,13.487088659280644,30.056553644272121,null,610.59442108137125,0,0,null,0,0,0,0,0,0]
[0,7,30,"2019-07-30",19,"peak","On-Peak",{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":77.242345920548559},{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":32.289202187526534},{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":76.541961954947752},{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":32.380543636430431},{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":78.178357108951644},{"$f":"IF(G5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5071,$B$13:$B$8772,\"=\"&B5071)","v":31.161600119896566},{"$f":"IF(Controls!$C$42=1,H5071*'Input Parameters, System'!$E$18,0)","v":2.145596382471783},{"$f":"IF(Controls!$C$42=1,I5071*'Input Parameters, System'!$E$18,0)","v":0.89691210929452969},{"$f":"IF(Controls!$C$42=1,J5071*'Input Parameters, System'!$E$18,0)","v":2.1261414929934124},{"$f":"IF(Controls!$C$42=1,K5071*'Input Parameters, System'!$E$18,0)","v":0.89944934298418888},{"$f":"IF(Controls!$C$42=1,L5071*'Input Parameters, System'!$E$18,0)","v":2.1715963983420483},{"$f":"IF(Controls!$C$42=1,M5071*'Input Parameters, System'!$E$18,0)","v":0.86559018492336759},null,{"$f":"VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5062","v":575.48353858140581},228.03076698761686,{"$f":"((LN(W5071)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},{"$f":"'Input Parameters, System'!T5062+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5071,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5071,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":575.48353858140581},228.03076698761686,{"$f":"((LN(Z5071)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},575.48353858140581,228.03076698761686,{"$f":"((LN(AC5071)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},null,3.4723223293884331E-3,null,599.91815119782211,24.434612616416285,4.2459272904049978,24.519604942393702,{"$f":"IF(Controls!$C$40=1,(AL5071-AJ5071)*100,IF(G5071=\"On-Peak\",IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4992325977417238},null,{"$f":"MAX(0,$W5071-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5071-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5071-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5071-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5071-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5071-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5071+$N5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5071+$N5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":87.723020275464492},{"$f":"(I5071+$O5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5071/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.161937927243159},{"$f":"IF((J5071+$P5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5071+$P5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":81.585105622001549},{"$f":"(K5071+$Q5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5071/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.903862150479551},{"$f":"IF((L5071+$R5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5071+$R5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5071/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":83.727201632384094},{"$f":"(M5071+$S5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5071/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.396918914881148},null,{"$f":"AO5071/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5071/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5071/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5071/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5071/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5071/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5071*(1/(1-($AM5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5071*(1/(1-($AM5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5071*(1/(1-($AM5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,87.723020275464492,34.161937927243159,81.585105622001549,31.903862150479551,83.727201632384094,30.396918914881148,null,575.48353858140581,0,0,null,0,0,0,0,0,0]
[0,8,1,"2019-08-01",16,"peak","On-Peak",{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":41.198650445217737},{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":38.917614105707912},{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":41.756897741223391},{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":38.975874007063766},{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":40.863691845800986},{"$f":"IF(G5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5116,$B$13:$B$8772,\"=\"&B5116)","v":39.467186330268255},{"$f":"IF(Controls!$C$42=1,H5116*'Input Parameters, System'!$E$18,0)","v":1.1443939759274329},{"$f":"IF(Controls!$C$42=1,I5116*'Input Parameters, System'!$E$18,0)","v":1.0810325740951645},{"$f":"IF(Controls!$C$42=1,J5116*'Input Parameters, System'!$E$18,0)","v":1.1599006693681837},{"$f":"IF(Controls!$C$42=1,K5116*'Input Parameters, System'!$E$18,0)","v":1.082650886331834},{"$f":"IF(Controls!$C$42=1,L5116*'Input Parameters, System'!$E$18,0)","v":1.1350896759269431},{"$f":"IF(Controls!$C$42=1,M5116*'Input Parameters, System'!$E$18,0)","v":1.0962982960624454},null,{"$f":"VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5107","v":562.48167638401287},215.02890479022392,{"$f":"((LN(W5116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},{"$f":"'Input Parameters, System'!T5107+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5116,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5116,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":562.48167638401287},215.02890479022392,{"$f":"((LN(Z5116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},562.48167638401287,215.02890479022392,{"$f":"((LN(AC5116)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},null,3.5525144240811102E-3,null,586.14692774138291,23.665251357369989,4.2072928507654073,23.749472013139211,{"$f":"IF(Controls!$C$40=1,(AL5116-AJ5116)*100,IF(G5116=\"On-Peak\",IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4220655769222219},null,{"$f":"MAX(0,$W5116-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5116-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5116-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5116-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5116-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5116-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5116+$N5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5116+$N5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.055844249663373},{"$f":"(I5116+$O5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5116/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.941259649843801},{"$f":"IF((J5116+$P5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5116+$P5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":39.853712178678933},{"$f":"(K5116+$Q5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5116/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.174675018057769},{"$f":"IF((L5116+$R5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5116+$R5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":38.830119213074674},{"$f":"(M5116+$S5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5116/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.854097225524129},null,{"$f":"AO5116/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5116/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5116/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5116/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5116/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5116/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5116*(1/(1-($AM5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5116*(1/(1-($AM5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5116*(1/(1-($AM5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.055844249663373,42.941259649843801,39.853712178678933,40.174675018057769,38.830119213074674,40.854097225524129,null,562.48167638401287,0,0,null,0,0,0,0,0,0]
[0,8,3,"2019-08-03",13,"off-peak","On-Peak",{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":16.477806609937577},{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":21.505979862520782},{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":16.701083122267352},{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":21.538174443153295},{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":16.343836614224635},{"$f":"IF(G5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5161,$B$13:$B$8772,\"=\"&B5161)","v":21.809674975029282},{"$f":"IF(Controls!$C$42=1,H5161*'Input Parameters, System'!$E$18,0)","v":0.45771165844338224},{"$f":"IF(Controls!$C$42=1,I5161*'Input Parameters, System'!$E$18,0)","v":0.59738155340334209},{"$f":"IF(Controls!$C$42=1,J5161*'Input Parameters, System'!$E$18,0)","v":0.46391371343583993},{"$f":"IF(Controls!$C$42=1,K5161*'Input Parameters, System'!$E$18,0)","v":0.59827583716592192},{"$f":"IF(Controls!$C$42=1,L5161*'Input Parameters, System'!$E$18,0)","v":0.45399031188488809},{"$f":"IF(Controls!$C$42=1,M5161*'Input Parameters, System'!$E$18,0)","v":0.60581743306244573},null,{"$f":"VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5152","v":570.56629295336927},223.11352135958032,{"$f":"((LN(W5161)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},{"$f":"'Input Parameters, System'!T5152+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5161,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5161,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":570.56629295336927},223.11352135958032,{"$f":"((LN(Z5161)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},570.56629295336927,223.11352135958032,{"$f":"((LN(AC5161)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},null,3.5022212582731527E-3,null,594.70911018953973,24.142817236170512,4.2313781122965199,24.227518959441447,{"$f":"IF(Controls!$C$40=1,(AL5161-AJ5161)*100,IF(G5161=\"On-Peak\",IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4701723270935503},null,{"$f":"MAX(0,$W5161-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5161-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5161-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5161-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5161-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5161-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5161+$N5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5161+$N5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":10.802120811406633},{"$f":"(I5161+$O5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5161/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.799475327480454},{"$f":"IF((J5161+$P5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5161+$P5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.8606197557364919},{"$f":"(K5161+$Q5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5161/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.230425036811063},{"$f":"IF((L5161+$R5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5161+$R5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5161/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":9.390132047229713},{"$f":"(M5161+$S5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5161/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.56625415143106},null,{"$f":"AO5161/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5161/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5161/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5161/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5161/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5161/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5161*(1/(1-($AM5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5161*(1/(1-($AM5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5161*(1/(1-($AM5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.802120811406633,19.799475327480454,9.8606197557364919,18.230425036811063,9.390132047229713,18.56625415143106,null,570.56629295336927,0,0,null,0,0,0,0,0,0]
[0,8,7,"2019-08-07",20,"peak","On-Peak",{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":31.000469673489381},{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":31.389598744223989},{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":31.420530238170805},{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":31.436589161505765},{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":30.748425643141804},{"$f":"IF(G5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5264,$B$13:$B$8772,\"=\"&B5264)","v":31.832864653667023},{"$f":"IF(Controls!$C$42=1,H5264*'Input Parameters, System'!$E$18,0)","v":0.86111438995886802},{"$f":"IF(Controls!$C$42=1,I5264*'Input Parameters, System'!$E$18,0)","v":0.87192340820569314},{"$f":"IF(Controls!$C$42=1,J5264*'Input Parameters, System'!$E$18,0)","v":0.87278260662497731},{"$f":"IF(Controls!$C$42=1,K5264*'Input Parameters, System'!$E$18,0)","v":0.87322868276887533},{"$f":"IF(Controls!$C$42=1,L5264*'Input Parameters, System'!$E$18,0)","v":0.85411324630777252},{"$f":"IF(Controls!$C$42=1,M5264*'Input Parameters, System'!$E$18,0)","v":0.88423621047029943},null,{"$f":"VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5255","v":569.69624352813014},222.24347193434119,{"$f":"((LN(W5264)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},{"$f":"'Input Parameters, System'!T5255+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5264,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5264,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":569.69624352813014},222.24347193434119,{"$f":"((LN(Z5264)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},569.69624352813014,222.24347193434119,{"$f":"((LN(AC5264)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},null,3.5075652204401564E-3,null,593.78753537465366,24.091291846523518,4.2287959803501769,24.175941995090721,{"$f":"IF(Controls!$C$40=1,(AL5264-AJ5264)*100,IF(G5264=\"On-Peak\",IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4650148567202876},null,{"$f":"MAX(0,$W5264-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5264-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5264-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5264-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5264-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5264-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5264+$N5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5264+$N5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":29.176508286909531},{"$f":"(I5264+$O5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5264/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.948871165533518},{"$f":"IF((J5264+$P5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5264+$P5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":27.493869210203862},{"$f":"(K5264+$Q5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5264/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.699369753997541},{"$f":"IF((L5264+$R5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5264+$R5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5264/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.698205196585008},{"$f":"(M5264+$S5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5264/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.230431938035245},null,{"$f":"AO5264/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5264/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5264/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5264/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5264/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5264/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5264*(1/(1-($AM5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5264*(1/(1-($AM5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5264*(1/(1-($AM5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.176508286909531,32.948871165533518,27.493869210203862,30.699369753997541,26.698205196585008,31.230431938035245,null,569.69624352813014,0,0,null,0,0,0,0,0,0]
[0,8,9,"2019-08-09",17,"peak","On-Peak",{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":36.878869011419347},{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":35.234893771111558},{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":37.378582683660795},{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":35.287640618074299},{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":36.579031658043789},{"$f":"IF(G5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5309,$B$13:$B$8772,\"=\"&B5309)","v":35.732460731391811},{"$f":"IF(Controls!$C$42=1,H5309*'Input Parameters, System'!$E$18,0)","v":1.024401408288949},{"$f":"IF(Controls!$C$42=1,I5309*'Input Parameters, System'!$E$18,0)","v":0.9787359473757633},{"$f":"IF(Controls!$C$42=1,J5309*'Input Parameters, System'!$E$18,0)","v":1.038282186179043},{"$f":"IF(Controls!$C$42=1,K5309*'Input Parameters, System'!$E$18,0)","v":0.98020112094967915},{"$f":"IF(Controls!$C$42=1,L5309*'Input Parameters, System'!$E$18,0)","v":1.0160726873902564},{"$f":"IF(Controls!$C$42=1,M5309*'Input Parameters, System'!$E$18,0)","v":0.99255709505443301},null,{"$f":"VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5300","v":592.95295793985781},245.50018634606886,{"$f":"((LN(W5309)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},{"$f":"'Input Parameters, System'!T5300+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5309,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5309,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":592.95295793985781},245.50018634606886,{"$f":"((LN(Z5309)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},592.95295793985781,245.50018634606886,{"$f":"((LN(AC5309)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},null,3.3701078518131311E-3,null,618.43227167677435,25.479313736916545,4.2970211035697146,25.565326627149993,{"$f":"IF(Controls!$C$40=1,(AL5309-AJ5309)*100,IF(G5309=\"On-Peak\",IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6012890233448047},null,{"$f":"MAX(0,$W5309-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5309-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5309-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5309-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5309-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5309-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5309+$N5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5309+$N5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":36.684035582594774},{"$f":"(I5309+$O5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5309/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.135270174966863},{"$f":"IF((J5309+$P5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5309+$P5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.698577490549809},{"$f":"(K5309+$Q5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5309/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.617384492191789},{"$f":"IF((L5309+$R5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5309+$R5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5309/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.77005081743858},{"$f":"(M5309+$S5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5309/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.225450715830043},null,{"$f":"AO5309/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5309/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5309/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5309/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5309/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5309/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5309*(1/(1-($AM5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5309*(1/(1-($AM5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5309*(1/(1-($AM5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.684035582594774,38.135270174966863,34.698577490549809,35.617384492191789,33.77005081743858,36.225450715830043,null,592.95295793985781,0,0,null,0,0,0,0,0,0]
[0,8,13,"2019-08-13",24,"off-peak","Off-Peak",{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":22.550047078481466},{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":19.081643332856938},{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":22.686990684221229},{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":18.067642962511886},{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":27.198503701814182},{"$f":"IF(G5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5412,$B$13:$B$8772,\"=\"&B5412)","v":26.962639509713455},{"$f":"IF(Controls!$C$42=1,H5412*'Input Parameters, System'!$E$18,0)","v":0.62638309154832339},{"$f":"IF(Controls!$C$42=1,I5412*'Input Parameters, System'!$E$18,0)","v":0.53003963588453251},{"$f":"IF(Controls!$C$42=1,J5412*'Input Parameters, System'!$E$18,0)","v":0.63018703744841431},{"$f":"IF(Controls!$C$42=1,K5412*'Input Parameters, System'!$E$18,0)","v":0.50187327842206952},{"$f":"IF(Controls!$C$42=1,L5412*'Input Parameters, System'!$E$18,0)","v":0.75550542200367532},{"$f":"IF(Controls!$C$42=1,M5412*'Input Parameters, System'!$E$18,0)","v":0.74895371320593251},null,{"$f":"VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5403","v":426.90060359029667},79.447831996507716,{"$f":"((LN(W5412)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},{"$f":"'Input Parameters, System'!T5403+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5412,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5412,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":426.90060359029667},79.447831996507716,{"$f":"((LN(Z5412)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},426.90060359029667,79.447831996507716,{"$f":"((LN(AC5412)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},null,4.6794527092046678E-3,null,442.98544810195403,16.084844511657376,3.7678195758875663,16.160289163054451,{"$f":"IF(Controls!$C$40=1,(AL5412-AJ5412)*100,IF(G5412=\"On-Peak\",IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.5444651397074125},null,{"$f":"MAX(0,$W5412-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5412-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5412-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5412-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5412-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5412-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5412+$N5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5412+$N5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":18.20007707478355},{"$f":"(I5412+$O5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5412/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.319276121177747},{"$f":"IF((J5412+$P5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5412+$P5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":16.760184505852315},{"$f":"(K5412+$Q5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5412/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.629924221757744},{"$f":"IF((L5412+$R5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5412+$R5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5412/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":22.10705176743096},{"$f":"(M5412+$S5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5412/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.736972072711922},null,{"$f":"AO5412/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5412/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5412/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5412/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5412/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5412/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5412*(1/(1-($AM5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5412*(1/(1-($AM5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5412*(1/(1-($AM5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.20007707478355,16.319276121177747,16.760184505852315,13.629924221757744,22.10705176743096,24.736972072711922,null,426.90060359029667,0,0,null,0,0,0,0,0,0]
[0,8,15,"2019-08-15",21,"off-peak","On-Peak",{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":51.381949103600434},{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":30.557124078732883},{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":52.07818147627794},{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":30.602868276455542},{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":50.964196931598337},{"$f":"IF(G5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5457,$B$13:$B$8772,\"=\"&B5457)","v":30.98863425842945},{"$f":"IF(Controls!$C$42=1,H5457*'Input Parameters, System'!$E$18,0)","v":1.4272601745476794},{"$f":"IF(Controls!$C$42=1,I5457*'Input Parameters, System'!$E$18,0)","v":0.84879937423843943},{"$f":"IF(Controls!$C$42=1,J5457*'Input Parameters, System'!$E$18,0)","v":1.4465997433084878},{"$f":"IF(Controls!$C$42=1,K5457*'Input Parameters, System'!$E$18,0)","v":0.85007003198430542},{"$f":"IF(Controls!$C$42=1,L5457*'Input Parameters, System'!$E$18,0)","v":1.4156560791731112},{"$f":"IF(Controls!$C$42=1,M5457*'Input Parameters, System'!$E$18,0)","v":0.86078563215853199},null,{"$f":"VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5448","v":589.25769184165131},241.80492024786236,{"$f":"((LN(W5457)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},{"$f":"'Input Parameters, System'!T5448+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5457,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5457,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":589.25769184165131},241.80492024786236,{"$f":"((LN(Z5457)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},589.25769184165131,241.80492024786236,{"$f":"((LN(AC5457)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},null,3.3912240685456396E-3,null,614.51498208967257,25.257290248021231,4.2862894447898894,25.343088777409076,{"$f":"IF(Controls!$C$40=1,(AL5457-AJ5457)*100,IF(G5457=\"On-Peak\",IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5798529387844269},null,{"$f":"MAX(0,$W5457-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5457-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5457-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5457-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5457-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5457-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5457+$N5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5457+$N5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":55.046913176541288},{"$f":"(I5457+$O5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5457/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.892265711536051},{"$f":"IF((J5457+$P5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5457+$P5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":52.320781318982256},{"$f":"(K5457+$Q5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5457/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.697441212486485},{"$f":"IF((L5457+$R5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5457+$R5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5457/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":51.067282034120794},{"$f":"(M5457+$S5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5457/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.212815654783967},null,{"$f":"AO5457/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5457/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5457/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5457/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5457/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5457/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5457*(1/(1-($AM5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5457*(1/(1-($AM5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5457*(1/(1-($AM5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.046913176541288,31.892265711536051,52.320781318982256,29.697441212486485,51.067282034120794,30.212815654783967,null,589.25769184165131,0,0,null,0,0,0,0,0,0]
[0,8,17,"2019-08-17",18,"peak","On-Peak",{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":50.68974185381046},{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":29.180427748266997},{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":51.376594724458293},{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":29.224111023339251},{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":50.277617554769982},{"$f":"IF(G5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5502,$B$13:$B$8772,\"=\"&B5502)","v":29.592497012011645},{"$f":"IF(Controls!$C$42=1,H5502*'Input Parameters, System'!$E$18,0)","v":1.408032413487732},{"$f":"IF(Controls!$C$42=1,I5502*'Input Parameters, System'!$E$18,0)","v":0.81055824327320314},{"$f":"IF(Controls!$C$42=1,J5502*'Input Parameters, System'!$E$18,0)","v":1.4271114434807906},{"$f":"IF(Controls!$C$42=1,K5502*'Input Parameters, System'!$E$18,0)","v":0.81177165381702521},{"$f":"IF(Controls!$C$42=1,L5502*'Input Parameters, System'!$E$18,0)","v":1.3965846461444211},{"$f":"IF(Controls!$C$42=1,M5502*'Input Parameters, System'!$E$18,0)","v":0.82200448187563691},null,{"$f":"VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5493","v":590.82182563983395},243.36905404604499,{"$f":"((LN(W5502)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},{"$f":"'Input Parameters, System'!T5493+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5502,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5502,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":590.82182563983395},243.36905404604499,{"$f":"((LN(Z5502)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},590.82182563983395,243.36905404604499,{"$f":"((LN(AC5502)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},null,3.3822537743937175E-3,null,616.17302631306927,25.351200673235375,4.2908368602972891,25.437090035328794,{"$f":"IF(Controls!$C$40=1,(AL5502-AJ5502)*100,IF(G5502=\"On-Peak\",IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5889362093418242},null,{"$f":"MAX(0,$W5502-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5502-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5502-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5502-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5502-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5502-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5502+$N5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5502+$N5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":54.176342597767864},{"$f":"(I5502+$O5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5502/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.062014325748603},{"$f":"IF((J5502+$P5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5502+$P5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":51.485325541003363},{"$f":"(K5502+$Q5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5502/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":27.961901144410124},{"$f":"IF((L5502+$R5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5502+$R5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5502/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":50.247232969673021},{"$f":"(M5502+$S5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5502/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.450101289100772},null,{"$f":"AO5502/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5502/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5502/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5502/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5502/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5502/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5502*(1/(1-($AM5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5502*(1/(1-($AM5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5502*(1/(1-($AM5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,54.176342597767864,30.062014325748603,51.485325541003363,27.961901144410124,50.247232969673021,28.450101289100772,null,590.82182563983395,0,0,null,0,0,0,0,0,0]
[0,8,22,"2019-08-22",1,"off-peak","Off-Peak",{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":38.319448192504503},{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":18.633957342105273},{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":38.552157392054134},{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":17.643747048563451},{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":46.218602111472634},{"$f":"IF(G5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5605,$B$13:$B$8772,\"=\"&B5605)","v":26.330052694645953},{"$f":"IF(Controls!$C$42=1,H5605*'Input Parameters, System'!$E$18,0)","v":1.064417042754269},{"$f":"IF(Controls!$C$42=1,I5605*'Input Parameters, System'!$E$18,0)","v":0.51760405497625595},{"$f":"IF(Controls!$C$42=1,J5605*'Input Parameters, System'!$E$18,0)","v":1.070881113864113},{"$f":"IF(Controls!$C$42=1,K5605*'Input Parameters, System'!$E$18,0)","v":0.49009852548476418},{"$f":"IF(Controls!$C$42=1,L5605*'Input Parameters, System'!$E$18,0)","v":1.2838354960798444},{"$f":"IF(Controls!$C$42=1,M5605*'Input Parameters, System'!$E$18,0)","v":0.73138205654749455},null,{"$f":"VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5596","v":405.501687178841},58.048915585052043,{"$f":"((LN(W5605)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},{"$f":"'Input Parameters, System'!T5596+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5605,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5605,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":405.501687178841},58.048915585052043,{"$f":"((LN(Z5605)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},405.501687178841,58.048915585052043,{"$f":"((LN(AC5605)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},null,4.9260903938499467E-3,null,420.46918220126071,14.967495022419694,3.6911054862808705,15.041408157795834,{"$f":"IF(Controls!$C$40=1,(AL5605-AJ5605)*100,IF(G5605=\"On-Peak\",IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.3913135376139749},null,{"$f":"MAX(0,$W5605-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5605-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5605-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5605-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5605-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5605-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5605+$N5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5605+$N5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.87508914989251},{"$f":"(I5605+$O5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5605/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.688927333386992},{"$f":"IF((J5605+$P5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5605+$P5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":35.502303561738714},{"$f":"(K5605+$Q5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5605/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.064803941633166},{"$f":"IF((L5605+$R5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5605+$R5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5605/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":44.643932585995792},{"$f":"(M5605+$S5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5605/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.891091999401517},null,{"$f":"AO5605/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5605/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5605/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5605/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5605/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5605/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5605*(1/(1-($AM5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5605*(1/(1-($AM5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5605*(1/(1-($AM5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.87508914989251,15.688927333386992,35.502303561738714,13.064803941633166,44.643932585995792,23.891091999401517,null,405.501687178841,0,0,null,0,0,0,0,0,0]
[0,8,23,"2019-08-23",22,"off-peak","On-Peak",{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":41.257836373769379},{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":27.250285656809787},{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":41.816885647126675},{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":27.291079497613396},{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":40.922396573256989},{"$f":"IF(G5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5650,$B$13:$B$8772,\"=\"&B5650)","v":27.635098561003758},{"$f":"IF(Controls!$C$42=1,H5650*'Input Parameters, System'!$E$18,0)","v":1.1460380108499901},{"$f":"IF(Controls!$C$42=1,I5650*'Input Parameters, System'!$E$18,0)","v":0.75694379332696693},{"$f":"IF(Controls!$C$42=1,J5650*'Input Parameters, System'!$E$18,0)","v":1.1615669811867106},{"$f":"IF(Controls!$C$42=1,K5650*'Input Parameters, System'!$E$18,0)","v":0.75807694271817494},{"$f":"IF(Controls!$C$42=1,L5650*'Input Parameters, System'!$E$18,0)","v":1.1367203443040164},{"$f":"IF(Controls!$C$42=1,M5650*'Input Parameters, System'!$E$18,0)","v":0.76763291941871348},null,{"$f":"VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5641","v":572.97114866807499},225.51837707428604,{"$f":"((LN(W5650)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},{"$f":"'Input Parameters, System'!T5641+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5650,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5650,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":572.97114866807499},225.51837707428604,{"$f":"((LN(Z5650)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},572.97114866807499,225.51837707428604,{"$f":"((LN(AC5650)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},null,3.4875346587739386E-3,null,597.25654784823587,24.285399180160887,4.2385029746462051,24.370243213761984,{"$f":"IF(Controls!$C$40=1,(AL5650-AJ5650)*100,IF(G5650=\"On-Peak\",IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4844033601097379},null,{"$f":"MAX(0,$W5650-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5650-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5650-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5650-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5650-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5650-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5650+$N5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5650+$N5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.166240171710868},{"$f":"(I5650+$O5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5650/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.448839529002012},{"$f":"IF((J5650+$P5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5650+$P5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":39.95965523853954},{"$f":"(K5650+$Q5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5650/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.483952158899722},{"$f":"IF((L5650+$R5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5650+$R5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5650/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":38.93410856764423},{"$f":"(M5650+$S5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5650/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.933353704569001},null,{"$f":"AO5650/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5650/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5650/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5650/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5650/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5650/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5650*(1/(1-($AM5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5650*(1/(1-($AM5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5650*(1/(1-($AM5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.166240171710868,27.448839529002012,39.95965523853954,25.483952158899722,38.93410856764423,25.933353704569001,null,572.97114866807499,0,0,null,0,0,0,0,0,0]
[0,8,28,"2019-08-28",16,"peak","On-Peak",{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":31.471606672889994},{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":37.429075611041696},{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":31.898051207752996},{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":37.485107161357632},{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":31.215732143539483},{"$f":"IF(G5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5764,$B$13:$B$8772,\"=\"&B5764)","v":37.957627548756207},{"$f":"IF(Controls!$C$42=1,H5764*'Input Parameters, System'!$E$18,0)","v":0.87420138038510842},{"$f":"IF(Controls!$C$42=1,I5764*'Input Parameters, System'!$E$18,0)","v":1.0396847515858512},{"$f":"IF(Controls!$C$42=1,J5764*'Input Parameters, System'!$E$18,0)","v":0.88604692754479808},{"$f":"IF(Controls!$C$42=1,K5764*'Input Parameters, System'!$E$18,0)","v":1.0412411658846323},{"$f":"IF(Controls!$C$42=1,L5764*'Input Parameters, System'!$E$18,0)","v":0.86709383519084637},{"$f":"IF(Controls!$C$42=1,M5764*'Input Parameters, System'!$E$18,0)","v":1.0543665833193823},null,{"$f":"VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5755","v":528.11580020982728},180.66302861603833,{"$f":"((LN(W5764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},{"$f":"'Input Parameters, System'!T5755+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5764,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5764,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":528.11580020982728},180.66302861603833,{"$f":"((LN(Z5764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},528.11580020982728,180.66302861603833,{"$f":"((LN(AC5764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},null,3.7834673039451872E-3,null,549.78187390190226,21.666073692074956,4.1025232881626987,21.748201840105747,{"$f":"IF(Controls!$C$40=1,(AL5764-AJ5764)*100,IF(G5764=\"On-Peak\",IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.2128148030790271},null,{"$f":"MAX(0,$W5764-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5764-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5764-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5764-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5764-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5764-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5764+$N5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5764+$N5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":29.663224236920207},{"$f":"(I5764+$O5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5764/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.848075872543404},{"$f":"IF((J5764+$P5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5764+$P5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":27.960953284241619},{"$f":"(K5764+$Q5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5764/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.189808707581363},{"$f":"IF((L5764+$R5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5764+$R5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":27.156675732104837},{"$f":"(M5764+$S5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5764/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.838152780452731},null,{"$f":"AO5764/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5764/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5764/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5764/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5764/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5764/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5764*(1/(1-($AM5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5764*(1/(1-($AM5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5764*(1/(1-($AM5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.663224236920207,40.848075872543404,27.960953284241619,38.189808707581363,27.156675732104837,38.838152780452731,null,528.11580020982728,0,0,null,0,0,0,0,0,0]
[0,8,30,"2019-08-30",2,"off-peak","Off-Peak",{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":24.776637565788256},{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":18.365123570983926},{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":24.927102976106809},{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":17.389199130013765},{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":29.884082556734967},{"$f":"IF(G5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5798,$B$13:$B$8772,\"=\"&B5798)","v":25.950186666739409},{"$f":"IF(Controls!$C$42=1,H5798*'Input Parameters, System'!$E$18,0)","v":0.688232125751991},{"$f":"IF(Controls!$C$42=1,I5798*'Input Parameters, System'!$E$18,0)","v":0.51013653492711719},{"$f":"IF(Controls!$C$42=1,J5798*'Input Parameters, System'!$E$18,0)","v":0.69241167307437157},{"$f":"IF(Controls!$C$42=1,K5798*'Input Parameters, System'!$E$18,0)","v":0.48302783017253603},{"$f":"IF(Controls!$C$42=1,L5798*'Input Parameters, System'!$E$18,0)","v":0.83010398846730538},{"$f":"IF(Controls!$C$42=1,M5798*'Input Parameters, System'!$E$18,0)","v":0.72083034212729091},null,{"$f":"VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5789","v":360.7696245610224},13.316852967233444,{"$f":"((LN(W5798)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},{"$f":"'Input Parameters, System'!T5789+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5798,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5798,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":360.7696245610224},13.316852967233444,{"$f":"((LN(Z5798)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},360.7696245610224,13.316852967233444,{"$f":"((LN(AC5798)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},null,5.5360349750319671E-3,null,373.47774554900496,12.708120987982554,3.5225030387315877,12.778668687327585,{"$f":"IF(Controls!$C$40=1,(AL5798-AJ5798)*100,IF(G5798=\"On-Peak\",IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.0547699345031134},null,{"$f":"MAX(0,$W5798-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5798-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5798-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5798-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5798-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5798-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5798+$N5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5798+$N5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":20.825809518546521},{"$f":"(I5798+$O5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5798/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.24791264382349},{"$f":"IF((J5798+$P5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5798+$P5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":19.261417535953854},{"$f":"(K5798+$Q5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5798/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.669425462714106},{"$f":"IF((L5798+$R5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5798+$R5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5798/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.114715443601654},{"$f":"(M5798+$S5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5798/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.299283868467555},null,{"$f":"AO5798/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5798/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5798/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5798/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5798/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5798/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5798*(1/(1-($AM5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5798*(1/(1-($AM5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5798*(1/(1-($AM5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.825809518546521,15.24791264382349,19.261417535953854,12.669425462714106,25.114715443601654,23.299283868467555,null,360.7696245610224,0,0,null,0,0,0,0,0,0]
[0,9,3,"2019-09-03",7,"off-peak","Off-Peak",{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":15.229693265609107},{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":15.665204903621442},{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":15.264385049813225},{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":15.018264288132652},{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":20.027446434057147},{"$f":"IF(G5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5899,$B$13:$B$8772,\"=\"&B5899)","v":24.434083128686197},{"$f":"IF(Controls!$C$42=1,H5899*'Input Parameters, System'!$E$18,0)","v":0.42304223657910511},{"$f":"IF(Controls!$C$42=1,I5899*'Input Parameters, System'!$E$18,0)","v":0.43513964485829926},{"$f":"IF(Controls!$C$42=1,J5899*'Input Parameters, System'!$E$18,0)","v":0.42400588632074304},{"$f":"IF(Controls!$C$42=1,K5899*'Input Parameters, System'!$E$18,0)","v":0.41716927604409226},{"$f":"IF(Controls!$C$42=1,L5899*'Input Parameters, System'!$E$18,0)","v":0.55631164624725649},{"$f":"IF(Controls!$C$42=1,M5899*'Input Parameters, System'!$E$18,0)","v":0.67871683265354166},null,{"$f":"VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5890","v":448.40249752949956},100.9497259357106,{"$f":"((LN(W5899)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},{"$f":"'Input Parameters, System'!T5890+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5899,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5899,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":448.40249752949956},100.9497259357106,{"$f":"((LN(Z5899)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},448.40249752949956,100.9497259357106,{"$f":"((LN(AC5899)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},null,4.4553123185604449E-3,null,465.63286829196761,17.23037076246807,3.8426125762902372,17.307308709604364,{"$f":"IF(Controls!$C$40=1,(AL5899-AJ5899)*100,IF(G5899=\"On-Peak\",IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6937947136293872},null,{"$f":"MAX(0,$W5899-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5899-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5899-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5899-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5899-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5899-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5899+$N5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5899+$N5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":9.0607023904949546},{"$f":"(I5899+$O5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5899/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.852056297796924},{"$f":"IF((J5899+$P5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5899+$P5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":7.9854910998389332},{"$f":"(K5899+$Q5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5899/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.8567335337161062},{"$f":"IF((L5899+$R5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5899+$R5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5899/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.614340315385448},{"$f":"(M5899+$S5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5899/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.62304632811496},null,{"$f":"AO5899/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5899/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5899/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5899/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5899/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5899/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5899*(1/(1-($AM5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5899*(1/(1-($AM5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5899*(1/(1-($AM5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.0607023904949546,11.852056297796924,7.9854910998389332,9.8567335337161062,13.614340315385448,21.62304632811496,null,448.40249752949956,0,0,null,0,0,0,0,0,0]
[0,9,5,"2019-09-05",5,"off-peak","Off-Peak",{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":21.971293498087441},{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":12.85041987392712},{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":22.021342002638892},{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":12.319724067924231},{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":28.892827711346261},{"$f":"IF(G5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5945,$B$13:$B$8772,\"=\"&B5945)","v":20.043671906613199},{"$f":"IF(Controls!$C$42=1,H5945*'Input Parameters, System'!$E$18,0)","v":0.61030678555791107},{"$f":"IF(Controls!$C$42=1,I5945*'Input Parameters, System'!$E$18,0)","v":0.35695205869461666},{"$f":"IF(Controls!$C$42=1,J5945*'Input Parameters, System'!$E$18,0)","v":0.6116970060261524},{"$f":"IF(Controls!$C$42=1,K5945*'Input Parameters, System'!$E$18,0)","v":0.34221067573967678},{"$f":"IF(Controls!$C$42=1,L5945*'Input Parameters, System'!$E$18,0)","v":0.80256944397585128},{"$f":"IF(Controls!$C$42=1,M5945*'Input Parameters, System'!$E$18,0)","v":0.55676234870593078},null,{"$f":"VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5936","v":407.8230959535619},60.370324359772951,{"$f":"((LN(W5945)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},{"$f":"'Input Parameters, System'!T5936+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5945,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5945,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":407.8230959535619},60.370324359772951,{"$f":"((LN(Z5945)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},407.8230959535619,60.370324359772951,{"$f":"((LN(AC5945)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},null,4.8980844322894512E-3,null,422.91068807324422,15.087592119682302,3.6995433239024553,15.161673700574529,{"$f":"IF(Controls!$C$40=1,(AL5945-AJ5945)*100,IF(G5945=\"On-Peak\",IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.4081580892226384},null,{"$f":"MAX(0,$W5945-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5945-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5945-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5945-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5945-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5945-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5945+$N5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5945+$N5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":17.434551795628821},{"$f":"(I5945+$O5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5945/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.0857272159091096},{"$f":"IF((J5945+$P5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5945+$P5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":15.932204447095367},{"$f":"(K5945+$Q5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5945/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.4379140413920748},{"$f":"IF((L5945+$R5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5945+$R5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5945/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":24.072151817504682},{"$f":"(M5945+$S5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5945/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.04400637134674},null,{"$f":"AO5945/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5945/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5945/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5945/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5945/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5945/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5945*(1/(1-($AM5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5945*(1/(1-($AM5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5945*(1/(1-($AM5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,17.434551795628821,8.0857272159091096,15.932204447095367,6.4379140413920748,24.072151817504682,16.04400637134674,null,407.8230959535619,0,0,null,0,0,0,0,0,0]
[0,9,7,"2019-09-07",2,"off-peak","Off-Peak",{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":23.5062041275513},{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":14.373927918891686},{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":23.559749011668728},{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":13.78031437651858},{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":30.911275481536649},{"$f":"IF(G5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G5990,$B$13:$B$8772,\"=\"&B5990)","v":22.419990789571489},{"$f":"IF(Controls!$C$42=1,H5990*'Input Parameters, System'!$E$18,0)","v":0.65294270831176726},{"$f":"IF(Controls!$C$42=1,I5990*'Input Parameters, System'!$E$18,0)","v":0.39927124658288915},{"$f":"IF(Controls!$C$42=1,J5990*'Input Parameters, System'!$E$18,0)","v":0.65443004933297855},{"$f":"IF(Controls!$C$42=1,K5990*'Input Parameters, System'!$E$18,0)","v":0.38278216855291741},{"$f":"IF(Controls!$C$42=1,L5990*'Input Parameters, System'!$E$18,0)","v":0.85863680161907163},{"$f":"IF(Controls!$C$42=1,M5990*'Input Parameters, System'!$E$18,0)","v":0.62277045783455742},null,{"$f":"VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5981","v":456.24638925439484},108.79361766060589,{"$f":"((LN(W5990)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},{"$f":"'Input Parameters, System'!T5981+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B5990,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G5990,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.24638925439484},108.79361766060589,{"$f":"((LN(Z5990)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},456.24638925439484,108.79361766060589,{"$f":"((LN(AC5990)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},null,4.3787993642965262E-3,null,473.90020572306076,17.653816468665909,3.8693602589416778,17.731288482412005,{"$f":"IF(Controls!$C$40=1,(AL5990-AJ5990)*100,IF(G5990=\"On-Peak\",IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7472013746096025},null,{"$f":"MAX(0,$W5990-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W5990-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z5990-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z5990-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC5990-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC5990-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H5990+$N5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H5990+$N5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":19.462570856873377},{"$f":"(I5990+$O5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5990/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.159235710076263},{"$f":"IF((J5990+$P5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J5990+$P5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":17.856777646680513},{"$f":"(K5990+$Q5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5990/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.3201051891196371},{"$f":"IF((L5990+$R5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L5990+$R5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM5990/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.604874826853006},{"$f":"(M5990+$S5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM5990/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.115481669479344},null,{"$f":"AO5990/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP5990/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ5990/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR5990/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS5990/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT5990/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ5990*(1/(1-($AM5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL5990*(1/(1-($AM5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN5990*(1/(1-($AM5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,19.462570856873377,10.159235710076263,17.856777646680513,8.3201051891196371,26.604874826853006,19.115481669479344,null,456.24638925439484,0,0,null,0,0,0,0,0,0]
[0,9,11,"2019-09-11",20,"peak","On-Peak",{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":72.373287606235166},{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":23.589965789149836},{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":72.831346388553115},{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":23.547537793126182},{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":77.298651401839948},{"$f":"IF(G6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6104,$B$13:$B$8772,\"=\"&B6104)","v":25.452286794303504},{"$f":"IF(Controls!$C$42=1,H6104*'Input Parameters, System'!$E$18,0)","v":2.0103462967742205},{"$f":"IF(Controls!$C$42=1,I6104*'Input Parameters, System'!$E$18,0)","v":0.65526939474229728},{"$f":"IF(Controls!$C$42=1,J6104*'Input Parameters, System'!$E$18,0)","v":2.0230700075132977},{"$f":"IF(Controls!$C$42=1,K6104*'Input Parameters, System'!$E$18,0)","v":0.65409085266542255},{"$f":"IF(Controls!$C$42=1,L6104*'Input Parameters, System'!$E$18,0)","v":2.1471604058780165},{"$f":"IF(Controls!$C$42=1,M6104*'Input Parameters, System'!$E$18,0)","v":0.70699994699363611},null,{"$f":"VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T6095","v":605.45815325038825},258.0053816565993,{"$f":"((LN(W6104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},{"$f":"'Input Parameters, System'!T6095+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6104,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6104,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":605.45815325038825},258.0053816565993,{"$f":"((LN(Z6104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},605.45815325038825,258.0053816565993,{"$f":"((LN(AC6104)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},null,3.3005586989389712E-3,null,631.69291806722072,26.234764816832513,4.3330434442069663,26.321497252073812,{"$f":"IF(Controls!$C$40=1,(AL6104-AJ6104)*100,IF(G6104=\"On-Peak\",IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6732435241298589},null,{"$f":"MAX(0,$W6104-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6104-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6104-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6104-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6104-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6104-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6104+$N6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6104+$N6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":81.73443203269639},{"$f":"(I6104+$O6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6104/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.642353123457873},{"$f":"IF((J6104+$P6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6104+$P6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":77.304318564776352},{"$f":"(K6104+$Q6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6104/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.828023792108876},{"$f":"IF((L6104+$R6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6104+$R6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":82.846760665568794},{"$f":"(M6104+$S6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6104/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.240993166884856},null,{"$f":"AO6104/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6104/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6104/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6104/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6104/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6104/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6104*(1/(1-($AM6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6104*(1/(1-($AM6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6104*(1/(1-($AM6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,81.73443203269639,22.642353123457873,77.304318564776352,20.828023792108876,82.846760665568794,23.240993166884856,null,605.45815325038825,0,0,null,0,0,0,0,0,0]
[0,9,13,"2019-09-13",6,"off-peak","Off-Peak",{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":16.649259423818108},{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":13.537173203804386},{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":16.687184843917922},{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":12.97811590335229},{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":21.894213196676777},{"$f":"IF(G6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6138,$B$13:$B$8772,\"=\"&B6138)","v":21.114847678290719},{"$f":"IF(Controls!$C$42=1,H6138*'Input Parameters, System'!$E$18,0)","v":0.46247418258532202},{"$f":"IF(Controls!$C$42=1,I6138*'Input Parameters, System'!$E$18,0)","v":0.37602832369763395},{"$f":"IF(Controls!$C$42=1,J6138*'Input Parameters, System'!$E$18,0)","v":0.46352765452742983},{"$f":"IF(Controls!$C$42=1,K6138*'Input Parameters, System'!$E$18,0)","v":0.36049913038858716},{"$f":"IF(Controls!$C$42=1,L6138*'Input Parameters, System'!$E$18,0)","v":0.60816569036076795},{"$f":"IF(Controls!$C$42=1,M6138*'Input Parameters, System'!$E$18,0)","v":0.58651689374611826},null,{"$f":"VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T6129","v":443.62108242263645},96.168310828847495,{"$f":"((LN(W6138)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},{"$f":"'Input Parameters, System'!T6129+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6138,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6138,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":443.62108242263645},96.168310828847495,{"$f":"((LN(Z6138)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},443.62108242263645,96.168310828847495,{"$f":"((LN(AC6138)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},null,4.5032783268688092E-3,null,460.59477916529437,16.973696742657932,3.8261699939876039,17.050306391143643,{"$f":"IF(Controls!$C$40=1,(AL6138-AJ6138)*100,IF(G6138=\"On-Peak\",IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6609648485710835},null,{"$f":"MAX(0,$W6138-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6138-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6138-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6138-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6138-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6138-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6138+$N6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6138+$N6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":10.834448643540396},{"$f":"(I6138+$O6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6138/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.037833333806482},{"$f":"IF((J6138+$P6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6138+$P6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":9.6687615220512857},{"$f":"(K6138+$Q6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6138/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.3021717533063359},{"$f":"IF((L6138+$R6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6138+$R6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6138/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":15.82951079069483},{"$f":"(M6138+$S6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6138/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.454355270591208},null,{"$f":"AO6138/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6138/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6138/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6138/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6138/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6138/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6138*(1/(1-($AM6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6138*(1/(1-($AM6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6138*(1/(1-($AM6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.834448643540396,9.037833333806482,9.6687615220512857,7.3021717533063359,15.82951079069483,17.454355270591208,null,443.62108242263645,0,0,null,0,0,0,0,0,0]
[0,9,17,"2019-09-17",24,"off-peak","Off-Peak",{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":23.002707227764247},{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":15.043512415522018},{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":23.055105194114503},{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":14.422246416060934},{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":30.249163841181446},{"$f":"IF(G6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6252,$B$13:$B$8772,\"=\"&B6252)","v":23.464387166957067},{"$f":"IF(Controls!$C$42=1,H6252*'Input Parameters, System'!$E$18,0)","v":0.6389568419596493},{"$f":"IF(Controls!$C$42=1,I6252*'Input Parameters, System'!$E$18,0)","v":0.41787060496083095},{"$f":"IF(Controls!$C$42=1,J6252*'Input Parameters, System'!$E$18,0)","v":0.64041232451536589},{"$f":"IF(Controls!$C$42=1,K6252*'Input Parameters, System'!$E$18,0)","v":0.40061341183560495},{"$f":"IF(Controls!$C$42=1,L6252*'Input Parameters, System'!$E$18,0)","v":0.84024502022755565},{"$f":"IF(Controls!$C$42=1,M6252*'Input Parameters, System'!$E$18,0)","v":0.65178113924874015},null,{"$f":"VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6243","v":452.03795364380869},104.58518205001974,{"$f":"((LN(W6252)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},{"$f":"'Input Parameters, System'!T6243+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6252,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6252,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":452.03795364380869},104.58518205001974,{"$f":"((LN(Z6252)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},452.03795364380869,104.58518205001974,{"$f":"((LN(AC6252)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},null,4.4195206119965746E-3,null,469.46421611298308,17.4262624691744,3.8550441016520773,17.503448632632811,{"$f":"IF(Controls!$C$40=1,(AL6252-AJ6252)*100,IF(G6252=\"On-Peak\",IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7186163458410562},null,{"$f":"MAX(0,$W6252-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6252-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6252-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6252-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6252-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6252-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6252+$N6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6252+$N6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":18.821506489414411},{"$f":"(I6252+$O6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6252/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.037091228283717},{"$f":"IF((J6252+$P6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6252+$P6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":17.248412900807068},{"$f":"(K6252+$Q6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6252/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.1169632150220217},{"$f":"IF((L6252+$R6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6252+$R6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6252/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.804271664405285},{"$f":"(M6252+$S6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6252/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.415843614987828},null,{"$f":"AO6252/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6252/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6252/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6252/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6252/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6252/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6252*(1/(1-($AM6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6252*(1/(1-($AM6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6252*(1/(1-($AM6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.821506489414411,11.037091228283717,17.248412900807068,9.1169632150220217,25.804271664405285,20.415843614987828,null,452.03795364380869,0,0,null,0,0,0,0,0,0]
[0,9,19,"2019-09-19",21,"off-peak","On-Peak",{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":41.364237372578188},{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":23.253706633416286},{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":41.6260363432907},{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":23.211883420046831},{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":44.179280379829201},{"$f":"IF(G6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6297,$B$13:$B$8772,\"=\"&B6297)","v":25.08948150050027},{"$f":"IF(Controls!$C$42=1,H6297*'Input Parameters, System'!$E$18,0)","v":1.1489935606253736},{"$f":"IF(Controls!$C$42=1,I6297*'Input Parameters, System'!$E$18,0)","v":0.64592896858723159},{"$f":"IF(Controls!$C$42=1,J6297*'Input Parameters, System'!$E$18,0)","v":1.156265671768572},{"$f":"IF(Controls!$C$42=1,K6297*'Input Parameters, System'!$E$18,0)","v":0.64476722583797397},{"$f":"IF(Controls!$C$42=1,L6297*'Input Parameters, System'!$E$18,0)","v":1.2271883127510139},{"$f":"IF(Controls!$C$42=1,M6297*'Input Parameters, System'!$E$18,0)","v":0.69692213647857837},null,{"$f":"VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6288","v":633.56378543845767},286.11101384466872,{"$f":"((LN(W6297)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},{"$f":"'Input Parameters, System'!T6288+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6297,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6297,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":633.56378543845767},286.11101384466872,{"$f":"((LN(Z6297)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},633.56378543845767,286.11101384466872,{"$f":"((LN(AC6297)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},null,3.1542574430005743E-3,null,661.5191959228149,27.955410484357248,4.4124066316402093,28.043728261226903,{"$f":"IF(Controls!$C$40=1,(AL6297-AJ6297)*100,IF(G6297=\"On-Peak\",IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.8317776869654807},null,{"$f":"MAX(0,$W6297-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6297-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6297-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6297-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6297-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6297-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6297+$N6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6297+$N6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":42.500362654560689},{"$f":"(I6297+$O6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6297/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.247837828140387},{"$f":"IF((J6297+$P6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6297+$P6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":39.921018386108827},{"$f":"(K6297+$Q6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6297/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.455154788750402},{"$f":"IF((L6297+$R6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6297+$R6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6297/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":43.050871515437983},{"$f":"(M6297+$S6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6297/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.836748235246176},null,{"$f":"AO6297/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6297/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6297/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6297/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6297/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6297/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6297*(1/(1-($AM6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6297*(1/(1-($AM6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6297*(1/(1-($AM6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.500362654560689,22.247837828140387,39.921018386108827,20.455154788750402,43.050871515437983,22.836748235246176,null,633.56378543845767,0,0,null,0,0,0,0,0,0]
[0,9,21,"2019-09-21",7,"off-peak","Off-Peak",{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":17.777769198950701},{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":13.266989985865829},{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":17.818265256351498},{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":12.719090694414144},{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":23.378233175123398},{"$f":"IF(G6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6331,$B$13:$B$8772,\"=\"&B6331)","v":20.693424578643903},{"$f":"IF(Controls!$C$42=1,H6331*'Input Parameters, System'!$E$18,0)","v":0.4938213207677784},{"$f":"IF(Controls!$C$42=1,I6331*'Input Parameters, System'!$E$18,0)","v":0.36852331943986788},{"$f":"IF(Controls!$C$42=1,J6331*'Input Parameters, System'!$E$18,0)","v":0.49494619849162302},{"$f":"IF(Controls!$C$42=1,K6331*'Input Parameters, System'!$E$18,0)","v":0.35330406730960789},{"$f":"IF(Controls!$C$42=1,L6331*'Input Parameters, System'!$E$18,0)","v":0.64938799995434371},{"$f":"IF(Controls!$C$42=1,M6331*'Input Parameters, System'!$E$18,0)","v":0.57481082931583394},null,{"$f":"VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6322","v":597.3870455183486},249.93427392455965,{"$f":"((LN(W6331)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},{"$f":"'Input Parameters, System'!T6322+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6331,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6331,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":597.3870455183486},249.93427392455965,{"$f":"((LN(Z6331)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},597.3870455183486,249.93427392455965,{"$f":"((LN(AC6331)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},null,3.3451142339213646E-3,null,623.13350475670075,25.746459238352195,4.3098455903094068,25.832728295103962,{"$f":"IF(Controls!$C$40=1,(AL6331-AJ6331)*100,IF(G6331=\"On-Peak\",IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6269056751767437},null,{"$f":"MAX(0,$W6331-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6331-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6331-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6331-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6331-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6331-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6331+$N6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6331+$N6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":12.485646282014477},{"$f":"(I6331+$O6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6331/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.8664521338761055},{"$f":"IF((J6331+$P6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6331+$P6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":11.235734329631947},{"$f":"(K6331+$Q6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6331/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.146603460095438},{"$f":"IF((L6331+$R6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6331+$R6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6331/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":17.891634530980831},{"$f":"(M6331+$S6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6331/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.20048935992277},null,{"$f":"AO6331/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6331/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6331/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6331/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6331/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6331/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6331*(1/(1-($AM6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6331*(1/(1-($AM6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6331*(1/(1-($AM6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.485646282014477,8.8664521338761055,11.235734329631947,7.146603460095438,17.891634530980831,17.20048935992277,null,597.3870455183486,0,0,null,0,0,0,0,0,0]
[0,9,26,"2019-09-26",1,"off-peak","Off-Peak",{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":27.892263910742034},{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":13.949225201730748},{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":27.955799819422545},{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":13.373151004609126},{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":36.679059233477602},{"$f":"IF(G6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6445,$B$13:$B$8772,\"=\"&B6445)","v":21.757553141297233},{"$f":"IF(Controls!$C$42=1,H6445*'Input Parameters, System'!$E$18,0)","v":0.77477632032814581},{"$f":"IF(Controls!$C$42=1,I6445*'Input Parameters, System'!$E$18,0)","v":0.38747408269944433},{"$f":"IF(Controls!$C$42=1,J6445*'Input Parameters, System'!$E$18,0)","v":0.77654118666146743},{"$f":"IF(Controls!$C$42=1,K6445*'Input Parameters, System'!$E$18,0)","v":0.37147220317793339},{"$f":"IF(Controls!$C$42=1,L6445*'Input Parameters, System'!$E$18,0)","v":1.0188511996355858},{"$f":"IF(Controls!$C$42=1,M6445*'Input Parameters, System'!$E$18,0)","v":0.60436962077023093},null,{"$f":"VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6436","v":486.90079230521366},139.4480207114247,{"$f":"((LN(W6445)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},{"$f":"'Input Parameters, System'!T6436+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6445,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6445,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":486.90079230521366},139.4480207114247,{"$f":"((LN(Z6445)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},486.90079230521366,139.4480207114247,{"$f":"((LN(AC6445)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},null,4.1034005958824338E-3,null,506.23721202595277,19.336419720739116,3.9713264028985367,19.415927812155893,{"$f":"IF(Controls!$C$40=1,(AL6445-AJ6445)*100,IF(G6445=\"On-Peak\",IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.9508091416776949},null,{"$f":"MAX(0,$W6445-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6445-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6445-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6445-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6445-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6445-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6445+$N6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6445+$N6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":25.046538457058936},{"$f":"(I6445+$O6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6445/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.6392648044144345},{"$f":"IF((J6445+$P6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6445+$P6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":23.15591639544246},{"$f":"(K6445+$Q6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6445/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.8481106742837206},{"$f":"IF((L6445+$R6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6445+$R6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6445/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.578499234390108},{"$f":"(M6445+$S6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6445/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.345251985356711},null,{"$f":"AO6445/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6445/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6445/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6445/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6445/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6445/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6445*(1/(1-($AM6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6445*(1/(1-($AM6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6445*(1/(1-($AM6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.046538457058936,9.6392648044144345,23.15591639544246,7.8481106742837206,33.578499234390108,18.345251985356711,null,486.90079230521366,0,0,null,0,0,0,0,0,0]
[0,9,27,"2019-09-27",11,"off-peak","On-Peak",{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":13.666615805974024},{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":21.612183443061099},{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":13.753113374366263},{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":21.573312609530412},{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":14.596697289427118},{"$f":"IF(G6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6479,$B$13:$B$8772,\"=\"&B6479)","v":23.318367485589867},{"$f":"IF(Controls!$C$42=1,H6479*'Input Parameters, System'!$E$18,0)","v":0.37962391075086227},{"$f":"IF(Controls!$C$42=1,I6479*'Input Parameters, System'!$E$18,0)","v":0.60033161940013668},{"$f":"IF(Controls!$C$42=1,J6479*'Input Parameters, System'!$E$18,0)","v":0.38202659373029807},{"$f":"IF(Controls!$C$42=1,K6479*'Input Parameters, System'!$E$18,0)","v":0.5992518862717191},{"$f":"IF(Controls!$C$42=1,L6479*'Input Parameters, System'!$E$18,0)","v":0.40545921446307215},{"$f":"IF(Controls!$C$42=1,M6479*'Input Parameters, System'!$E$18,0)","v":0.6477250829964688},null,{"$f":"VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6470","v":596.09821861562546},248.6454470218365,{"$f":"((LN(W6479)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},{"$f":"'Input Parameters, System'!T6470+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6479,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6479,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":596.09821861562546},248.6454470218365,{"$f":"((LN(Z6479)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},596.09821861562546,248.6454470218365,{"$f":"((LN(AC6479)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},null,3.3523406638700237E-3,null,621.76694639394339,25.668727778317912,4.3061238864177103,25.754922494542395,{"$f":"IF(Controls!$C$40=1,(AL6479-AJ6479)*100,IF(G6479=\"On-Peak\",IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6194716224483159},null,{"$f":"MAX(0,$W6479-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6479-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6479-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6479-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6479-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6479-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6479+$N6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6479+$N6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":7.2731678117736305},{"$f":"(I6479+$O6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6479/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.987782517533958},{"$f":"IF((J6479+$P6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6479+$P6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":6.3555784474670904},{"$f":"(K6479+$Q6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6479/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.319104346085826},{"$f":"IF((L6479+$R6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6479+$R6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6479/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":7.3192341081069685},{"$f":"(M6479+$S6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6479/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.520954867081599},null,{"$f":"AO6479/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6479/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6479/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6479/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6479/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6479/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6479*(1/(1-($AM6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6479*(1/(1-($AM6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6479*(1/(1-($AM6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,7.2731678117736305,19.987782517533958,6.3555784474670904,18.319104346085826,7.3192341081069685,20.520954867081599,null,596.09821861562546,0,0,null,0,0,0,0,0,0]
[0,10,2,"2019-10-02",5,"off-peak","Off-Peak",{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":8.1389210175672684},{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":12.104513507228768},{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":7.9830693385074687},{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":11.497390572696919},{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":10.261884359577845},{"$f":"IF(G6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6593,$B$13:$B$8772,\"=\"&B6593)","v":18.178437733491297},{"$f":"IF(Controls!$C$42=1,H6593*'Input Parameters, System'!$E$18,0)","v":0.22607857496298939},{"$f":"IF(Controls!$C$42=1,I6593*'Input Parameters, System'!$E$18,0)","v":0.33623267241786065},{"$f":"IF(Controls!$C$42=1,J6593*'Input Parameters, System'!$E$18,0)","v":0.2217494107615704},{"$f":"IF(Controls!$C$42=1,K6593*'Input Parameters, System'!$E$18,0)","v":0.31936833775113416},{"$f":"IF(Controls!$C$42=1,L6593*'Input Parameters, System'!$E$18,0)","v":0.28504911000374789},{"$f":"IF(Controls!$C$42=1,M6593*'Input Parameters, System'!$E$18,0)","v":0.50495087604002287},null,{"$f":"VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6584","v":587.43458928146231},239.98181768767336,{"$f":"((LN(W6593)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},{"$f":"'Input Parameters, System'!T6584+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6593,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6593,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":587.43458928146231},239.98181768767336,{"$f":"((LN(Z6593)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},587.43458928146231,239.98181768767336,{"$f":"((LN(AC6593)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},null,3.4017397829995133E-3,null,612.58254643275711,25.14795715129485,4.2809799780525868,25.23364962671404,{"$f":"IF(Controls!$C$40=1,(AL6593-AJ6593)*100,IF(G6593=\"On-Peak\",IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5692475419190117},null,{"$f":"MAX(0,$W6593-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6593-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6593-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6593-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6593-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6593-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6593+$N6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6593+$N6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":0.26147310912835309},{"$f":"(I6593+$O6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6593/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":7.3067614680435895},{"$f":"IF((J6593+$P6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6593+$P6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":0},{"$f":"(K6593+$Q6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6593/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":5.5955723133613233},{"$f":"IF((L6593+$R6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6593+$R6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6593/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":2.0947451426374109},{"$f":"(M6593+$S6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6593/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.002302126571431},null,{"$f":"AO6593/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6593/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6593/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6593/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6593/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6593/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6593*(1/(1-($AM6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6593*(1/(1-($AM6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6593*(1/(1-($AM6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,0.26147310912835309,7.3067614680435895,0,5.5955723133613233,2.0947451426374109,14.002302126571431,null,587.43458928146231,0,0,null,0,0,0,0,0,0]
[0,10,4,"2019-10-04",2,"off-peak","Off-Peak",{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":33.466937517560403},{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":12.210951253141799},{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":32.82608126722414},{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":11.598489748282022},{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":42.196483039108649},{"$f":"IF(G6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6638,$B$13:$B$8772,\"=\"&B6638)","v":18.338284879385899},{"$f":"IF(Controls!$C$42=1,H6638*'Input Parameters, System'!$E$18,0)","v":0.92962660849201773},{"$f":"IF(Controls!$C$42=1,I6638*'Input Parameters, System'!$E$18,0)","v":0.33918924293456082},{"$f":"IF(Controls!$C$42=1,J6638*'Input Parameters, System'!$E$18,0)","v":0.91182524790387265},{"$f":"IF(Controls!$C$42=1,K6638*'Input Parameters, System'!$E$18,0)","v":0.32217661632969258},{"$f":"IF(Controls!$C$42=1,L6638*'Input Parameters, System'!$E$18,0)","v":1.1721112335825403},{"$f":"IF(Controls!$C$42=1,M6638*'Input Parameters, System'!$E$18,0)","v":0.50939102417240456},null,{"$f":"VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6629","v":464.71404094410968},117.26126935032073,{"$f":"((LN(W6638)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},{"$f":"'Input Parameters, System'!T6629+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6638,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6638,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":464.71404094410968},117.26126935032073,{"$f":"((LN(Z6638)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},464.71404094410968,117.26126935032073,{"$f":"((LN(AC6638)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},null,4.2990980367552112E-3,null,482.8282553118438,18.114214367734103,3.8979270630457816,18.192256786965562,{"$f":"IF(Controls!$C$40=1,(AL6638-AJ6638)*100,IF(G6638=\"On-Peak\",IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.8042419231458382},null,{"$f":"MAX(0,$W6638-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6638-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6638-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6638-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6638-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6638-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6638+$N6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6638+$N6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":31.993841205629963},{"$f":"(I6638+$O6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6638/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":7.3135763471360207},{"$f":"IF((J6638+$P6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6638+$P6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":28.895908012961577},{"$f":"(K6638+$Q6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6638/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":5.6017012389061964},{"$f":"IF((L6638+$R6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6638+$R6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6638/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":40.09128125692424},{"$f":"(M6638+$S6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6638/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.012021731523193},null,{"$f":"AO6638/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6638/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6638/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6638/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6638/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6638/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6638*(1/(1-($AM6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6638*(1/(1-($AM6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6638*(1/(1-($AM6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.993841205629963,7.3135763471360207,28.895908012961577,5.6017012389061964,40.09128125692424,14.012021731523193,null,464.71404094410968,0,0,null,0,0,0,0,0,0]
[0,10,8,"2019-10-08",9,"off-peak","On-Peak",{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":6.3248895521178241},{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":18.768850153053656},{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":6.4249669184488019},{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":18.445249288345835},{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":6.7630987998436867},{"$f":"IF(G6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6741,$B$13:$B$8772,\"=\"&B6741)","v":20.582332970922369},{"$f":"IF(Controls!$C$42=1,H6741*'Input Parameters, System'!$E$18,0)","v":0.17568938359946182},{"$f":"IF(Controls!$C$42=1,I6741*'Input Parameters, System'!$E$18,0)","v":0.52135103500052915},{"$f":"IF(Controls!$C$42=1,J6741*'Input Parameters, System'!$E$18,0)","v":0.17846927890957986},{"$f":"IF(Controls!$C$42=1,K6741*'Input Parameters, System'!$E$18,0)","v":0.51236222405224419},{"$f":"IF(Controls!$C$42=1,L6741*'Input Parameters, System'!$E$18,0)","v":0.18786172463184581},{"$f":"IF(Controls!$C$42=1,M6741*'Input Parameters, System'!$E$18,0)","v":0.57172498632634894},null,{"$f":"VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6732","v":702.10194620810807},354.64917461431912,{"$f":"((LN(W6741)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},{"$f":"'Input Parameters, System'!T6732+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6741,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6741,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":702.10194620810807},354.64917461431912,{"$f":"((LN(Z6741)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},702.10194620810807,354.64917461431912,{"$f":"((LN(AC6741)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},null,2.8465624788207577E-3,null,734.38091398316647,32.278967775058334,4.5974759006707862,32.370982774672086,{"$f":"IF(Controls!$C$40=1,(AL6741-AJ6741)*100,IF(G6741=\"On-Peak\",IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.2014999613752479},null,{"$f":"MAX(0,$W6741-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6741-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6741-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6741-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6741-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6741-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6741+$N6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6741+$N6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":0},{"$f":"(I6741+$O6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6741/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.358441269958643},{"$f":"IF((J6741+$P6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6741+$P6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":0},{"$f":"(K6741+$Q6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6741/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.520777567668883},{"$f":"IF((L6741+$R6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6741+$R6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6741/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":0},{"$f":"(M6741+$S6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6741/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.22474142487993},null,{"$f":"AO6741/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6741/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6741/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6741/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6741/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6741/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6741*(1/(1-($AM6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6741*(1/(1-($AM6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6741*(1/(1-($AM6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,0,16.358441269958643,0,14.520777567668883,0,17.22474142487993,null,702.10194620810807,0,0,null,0,0,0,0,0,0]
[0,10,10,"2019-10-10",6,"off-peak","Off-Peak",{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":18.103945932105457},{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":13.582727276961215},{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":17.757274627022586},{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":12.901461958994512},{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":22.826195168416312},{"$f":"IF(G6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6786,$B$13:$B$8772,\"=\"&B6786)","v":20.398404438788713},{"$f":"IF(Controls!$C$42=1,H6786*'Input Parameters, System'!$E$18,0)","v":0.50288168280576173},{"$f":"IF(Controls!$C$42=1,I6786*'Input Parameters, System'!$E$18,0)","v":0.37729370026546477},{"$f":"IF(Controls!$C$42=1,J6786*'Input Parameters, System'!$E$18,0)","v":0.49325203356054492},{"$f":"IF(Controls!$C$42=1,K6786*'Input Parameters, System'!$E$18,0)","v":0.35836987830857636},{"$f":"IF(Controls!$C$42=1,L6786*'Input Parameters, System'!$E$18,0)","v":0.63405378481546149},{"$f":"IF(Controls!$C$42=1,M6786*'Input Parameters, System'!$E$18,0)","v":0.56661591838600911},null,{"$f":"VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6777","v":563.30358227513489},215.85081068134593,{"$f":"((LN(W6786)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},{"$f":"'Input Parameters, System'!T6777+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6786,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6786,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":563.30358227513489},215.85081068134593,{"$f":"((LN(Z6786)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},563.30358227513489,215.85081068134593,{"$f":"((LN(AC6786)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},null,3.5473356097632802E-3,null,587.01725975933857,23.713677484203636,4.209750875083401,23.797947234957654,{"$f":"IF(Controls!$C$40=1,(AL6786-AJ6786)*100,IF(G6786=\"On-Peak\",IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4269750754017991},null,{"$f":"MAX(0,$W6786-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6786-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6786-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6786-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6786-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6786-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6786+$N6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6786+$N6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":12.848988554334538},{"$f":"(I6786+$O6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6786/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.247783684251548},{"$f":"IF((J6786+$P6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6786+$P6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":11.116006927340267},{"$f":"(K6786+$Q6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6786/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.3412203993711742},{"$f":"IF((L6786+$R6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6786+$R6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6786/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":17.167114899234583},{"$f":"(M6786+$S6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6786/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.770651922402394},null,{"$f":"AO6786/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6786/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6786/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6786/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6786/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6786/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6786*(1/(1-($AM6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6786*(1/(1-($AM6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6786*(1/(1-($AM6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.848988554334538,9.247783684251548,11.116006927340267,7.3412203993711742,17.167114899234583,16.770651922402394,null,563.30358227513489,0,0,null,0,0,0,0,0,0]
[0,10,13,"2019-10-13",18,"peak","On-Peak",{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":20.245806884660077},{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":17.04393571402624},{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":20.566151930303434},{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":16.750074753439577},{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":21.648503284561528},{"$f":"IF(G6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6870,$B$13:$B$8772,\"=\"&B6870)","v":18.690753942857199},{"$f":"IF(Controls!$C$42=1,H6870*'Input Parameters, System'!$E$18,0)","v":0.56237714551847839},{"$f":"IF(Controls!$C$42=1,I6870*'Input Parameters, System'!$E$18,0)","v":0.47343728851414746},{"$f":"IF(Controls!$C$42=1,J6870*'Input Parameters, System'!$E$18,0)","v":0.57127551807415056},{"$f":"IF(Controls!$C$42=1,K6870*'Input Parameters, System'!$E$18,0)","v":0.46527457664321376},{"$f":"IF(Controls!$C$42=1,L6870*'Input Parameters, System'!$E$18,0)","v":0.60134049244259224},{"$f":"IF(Controls!$C$42=1,M6870*'Input Parameters, System'!$E$18,0)","v":0.51918172043498467},null,{"$f":"VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6861","v":654.54213216339201},307.08936056960306,{"$f":"((LN(W6870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},{"$f":"'Input Parameters, System'!T6861+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6870,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6870,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":654.54213216339201},307.08936056960306,{"$f":"((LN(Z6870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},654.54213216339201,307.08936056960306,{"$f":"((LN(AC6870)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},null,3.0532393112228107E-3,null,683.80197844734505,29.259846283953053,4.4702769838884837,29.349320119875873,{"$f":"IF(Controls!$C$40=1,(AL6870-AJ6870)*100,IF(G6870=\"On-Peak\",IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9473835922820655},null,{"$f":"MAX(0,$W6870-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6870-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6870-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6870-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6870-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6870-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6870+$N6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6870+$N6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":15.704317628710248},{"$f":"(I6870+$O6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6870/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":13.980871262818521},{"$f":"IF((J6870+$P6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6870+$P6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":14.620500014106961},{"$f":"(K6870+$Q6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6870/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.308424582998313},{"$f":"IF((L6870+$R6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6870+$R6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":15.901156280612856},{"$f":"(M6870+$S6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6870/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.748622569992486},null,{"$f":"AO6870/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6870/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6870/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6870/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6870/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6870/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6870*(1/(1-($AM6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6870*(1/(1-($AM6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6870*(1/(1-($AM6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,15.704317628710248,13.980871262818521,14.620500014106961,12.308424582998313,15.901156280612856,14.748622569992486,null,654.54213216339201,0,0,null,0,0,0,0,0,0]
[0,10,16,"2019-10-16",9,"off-peak","On-Peak",{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":12.797671212258095},{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":19.28864760185148},{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":13.000166009920404},{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":18.956084712164383},{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":13.684336161638711},{"$f":"IF(G6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6933,$B$13:$B$8772,\"=\"&B6933)","v":21.152354260524501},{"$f":"IF(Controls!$C$42=1,H6933*'Input Parameters, System'!$E$18,0)","v":0.35548683471276477},{"$f":"IF(Controls!$C$42=1,I6933*'Input Parameters, System'!$E$18,0)","v":0.53578968924474191},{"$f":"IF(Controls!$C$42=1,J6933*'Input Parameters, System'!$E$18,0)","v":0.36111162640125782},{"$f":"IF(Controls!$C$42=1,K6933*'Input Parameters, System'!$E$18,0)","v":0.52655193598190142},{"$f":"IF(Controls!$C$42=1,L6933*'Input Parameters, System'!$E$18,0)","v":0.38011613726932375},{"$f":"IF(Controls!$C$42=1,M6933*'Input Parameters, System'!$E$18,0)","v":0.58755873143502613},null,{"$f":"VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6924","v":766.04958923431332},418.59681764052436,{"$f":"((LN(W6933)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},{"$f":"'Input Parameters, System'!T6924+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6933,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6933,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":766.04958923431332},418.59681764052436,{"$f":"((LN(Z6933)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},766.04958923431332,418.59681764052436,{"$f":"((LN(AC6933)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},null,2.6090944561580898E-3,null,802.51818393402357,36.468594699710238,4.7606049545906757,36.563868943668716,{"$f":"IF(Controls!$C$40=1,(AL6933-AJ6933)*100,IF(G6933=\"On-Peak\",IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.5274243958478166},null,{"$f":"MAX(0,$W6933-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6933-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6933-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6933-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6933-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6933-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6933+$N6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6933+$N6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":6.334613131163179},{"$f":"(I6933+$O6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6933/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.148894661258524},{"$f":"IF((J6933+$P6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6933+$P6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":5.6085642176800299},{"$f":"(K6933+$Q6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6933/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.256302458306596},{"$f":"IF((L6933+$R6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6933+$R6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6933/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":6.3863506459594888},{"$f":"(M6933+$S6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6933/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.047958634143797},null,{"$f":"AO6933/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6933/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6933/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6933/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6933/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6933/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6933*(1/(1-($AM6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6933*(1/(1-($AM6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6933*(1/(1-($AM6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,6.334613131163179,17.148894661258524,5.6085642176800299,15.256302458306596,6.3863506459594888,18.047958634143797,null,766.04958923431332,0,0,null,0,0,0,0,0,0]
[0,10,18,"2019-10-18",6,"off-peak","Off-Peak",{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":5.9269983364354335},{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":13.740795272757429},{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":5.8135026236100744},{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":13.051601779452984},{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":7.4730018139542649},{"$f":"IF(G6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G6978,$B$13:$B$8772,\"=\"&B6978)","v":20.635789379333684},{"$f":"IF(Controls!$C$42=1,H6978*'Input Parameters, System'!$E$18,0)","v":0.16463697519820006},{"$f":"IF(Controls!$C$42=1,I6978*'Input Parameters, System'!$E$18,0)","v":0.38168442812235526},{"$f":"IF(Controls!$C$42=1,J6978*'Input Parameters, System'!$E$18,0)","v":0.16148435226887284},{"$f":"IF(Controls!$C$42=1,K6978*'Input Parameters, System'!$E$18,0)","v":0.36254038157076385},{"$f":"IF(Controls!$C$42=1,L6978*'Input Parameters, System'!$E$18,0)","v":0.2075810291251117},{"$f":"IF(Controls!$C$42=1,M6978*'Input Parameters, System'!$E$18,0)","v":0.57320986971693411},null,{"$f":"VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6969","v":678.98628239866503},331.53351080487607,{"$f":"((LN(W6978)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},{"$f":"'Input Parameters, System'!T6969+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B6978,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G6978,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":678.98628239866503},331.53351080487607,{"$f":"((LN(Z6978)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},678.98628239866503,331.53351080487607,{"$f":"((LN(AC6978)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},null,2.9434006436801496E-3,null,709.78728057703938,30.800998178374318,4.5363211270724308,30.891791411118653,{"$f":"IF(Controls!$C$40=1,(AL6978-AJ6978)*100,IF(G6978=\"On-Peak\",IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0793232744335484},null,{"$f":"MAX(0,$W6978-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W6978-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z6978-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z6978-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC6978-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC6978-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H6978+$N6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H6978+$N6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":0},{"$f":"(I6978+$O6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6978/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.5891461792898198},{"$f":"IF((J6978+$P6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J6978+$P6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":0},{"$f":"(K6978+$Q6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6978/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.648222957674335},{"$f":"IF((L6978+$R6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L6978+$R6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM6978/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":0},{"$f":"(M6978+$S6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM6978/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.257514352699438},null,{"$f":"AO6978/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP6978/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ6978/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR6978/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS6978/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT6978/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ6978*(1/(1-($AM6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL6978*(1/(1-($AM6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN6978*(1/(1-($AM6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,0,9.5891461792898198,0,7.648222957674335,0,17.257514352699438,null,678.98628239866503,0,0,null,0,0,0,0,0,0]
[0,10,22,"2019-10-22",13,"off-peak","On-Peak",{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":43.564233549243326},{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":19.609044167125369},{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":44.253541042111102},{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":19.270957198726659},{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":46.582507600364984},{"$f":"IF(G7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7081,$B$13:$B$8772,\"=\"&B7081)","v":21.503708165288568},{"$f":"IF(Controls!$C$42=1,H7081*'Input Parameters, System'!$E$18,0)","v":1.2101038723572284},{"$f":"IF(Controls!$C$42=1,I7081*'Input Parameters, System'!$E$18,0)","v":0.54468949288502932},{"$f":"IF(Controls!$C$42=1,J7081*'Input Parameters, System'!$E$18,0)","v":1.2292510855274377},{"$f":"IF(Controls!$C$42=1,K7081*'Input Parameters, System'!$E$18,0)","v":0.53529829473183932},{"$f":"IF(Controls!$C$42=1,L7081*'Input Parameters, System'!$E$18,0)","v":1.29394386722295},{"$f":"IF(Controls!$C$42=1,M7081*'Input Parameters, System'!$E$18,0)","v":0.59731845141821438},null,{"$f":"VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7072","v":836.98127518488241},489.52850359109345,{"$f":"((LN(W7081)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},{"$f":"'Input Parameters, System'!T7072+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7081,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7081,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":836.98127518488241},489.52850359109345,{"$f":"((LN(Z7081)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},836.98127518488241,489.52850359109345,{"$f":"((LN(AC7081)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},null,2.3881133786378683E-3,null,878.26334173571979,41.282066550837399,4.9322568825352189,41.38077061760665,{"$f":"IF(Controls!$C$40=1,(AL7081-AJ7081)*100,IF(G7081=\"On-Peak\",IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8704066769251142},null,{"$f":"MAX(0,$W7081-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7081-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7081-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7081-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7081-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7081-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7081+$N7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7081+$N7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":45.93298746405992},{"$f":"(I7081+$O7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7081/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.680671673482355},{"$f":"IF((J7081+$P7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7081+$P7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":43.694931533145414},{"$f":"(K7081+$Q7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7081/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.75112635692556},{"$f":"IF((L7081+$R7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7081+$R7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7081/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":46.597953405085534},{"$f":"(M7081+$S7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7081/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.601777483897457},null,{"$f":"AO7081/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7081/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7081/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7081/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7081/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7081/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7081*(1/(1-($AM7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7081*(1/(1-($AM7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7081*(1/(1-($AM7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,45.93298746405992,17.680671673482355,43.694931533145414,15.75112635692556,46.597953405085534,18.601777483897457,null,836.98127518488241,0,0,null,0,0,0,0,0,0]
[0,10,24,"2019-10-24",10,"off-peak","On-Peak",{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":22.560296135796612},{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":19.029232860179569},{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":22.91726284680605},{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":18.701142638452332},{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":24.123347998865089},{"$f":"IF(G7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7126,$B$13:$B$8772,\"=\"&B7126)","v":20.867874361803139},{"$f":"IF(Controls!$C$42=1,H7126*'Input Parameters, System'!$E$18,0)","v":0.62666778435557891},{"$f":"IF(Controls!$C$42=1,I7126*'Input Parameters, System'!$E$18,0)","v":0.52858380593478105},{"$f":"IF(Controls!$C$42=1,J7126*'Input Parameters, System'!$E$18,0)","v":0.63658341385487605},{"$f":"IF(Controls!$C$42=1,K7126*'Input Parameters, System'!$E$18,0)","v":0.51947029203935369},{"$f":"IF(Controls!$C$42=1,L7126*'Input Parameters, System'!$E$18,0)","v":0.67008539917614762},{"$f":"IF(Controls!$C$42=1,M7126*'Input Parameters, System'!$E$18,0)","v":0.57965660166011834},null,{"$f":"VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7117","v":790.91126377484738},443.45849218105843,{"$f":"((LN(W7126)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},{"$f":"'Input Parameters, System'!T7117+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7126,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7126,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":790.91126377484738},443.45849218105843,{"$f":"((LN(Z7126)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},790.91126377484738,443.45849218105843,{"$f":"((LN(AC7126)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},null,2.5271314140251633E-3,null,829.04753744575851,38.136273670911102,4.8218144585392508,38.232770925384514,{"$f":"IF(Controls!$C$40=1,(AL7126-AJ7126)*100,IF(G7126=\"On-Peak\",IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6497254473412397},null,{"$f":"MAX(0,$W7126-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7126-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7126-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7126-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7126-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7126-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7126+$N7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7126+$N7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":18.871437217151843},{"$f":"(I7126+$O7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7126/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.834344109900655},{"$f":"IF((J7126+$P7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7126+$P7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":17.666687692503203},{"$f":"(K7126+$Q7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7126/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.963609982780536},{"$f":"IF((L7126+$R7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7126+$R7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7126/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":19.117322522954247},{"$f":"(M7126+$S7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7126/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.720370151494102},null,{"$f":"AO7126/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7126/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7126/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7126/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7126/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7126/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7126*(1/(1-($AM7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7126*(1/(1-($AM7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7126*(1/(1-($AM7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.871437217151843,16.834344109900655,17.666687692503203,14.963609982780536,19.117322522954247,17.720370151494102,null,790.91126377484738,0,0,null,0,0,0,0,0,0]
[0,10,26,"2019-10-26",7,"off-peak","Off-Peak",{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":12.710718933517718},{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":12.750288786536926},{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":12.467322187982271},{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":12.110775869343851},{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":16.026194079205215},{"$f":"IF(G7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7171,$B$13:$B$8772,\"=\"&B7171)","v":19.148256611195112},{"$f":"IF(Controls!$C$42=1,H7171*'Input Parameters, System'!$E$18,0)","v":0.35307152103359546},{"$f":"IF(Controls!$C$42=1,I7171*'Input Parameters, System'!$E$18,0)","v":0.35417067114978018},{"$f":"IF(Controls!$C$42=1,J7171*'Input Parameters, System'!$E$18,0)","v":0.34631057701380313},{"$f":"IF(Controls!$C$42=1,K7171*'Input Parameters, System'!$E$18,0)","v":0.33640662494791029},{"$f":"IF(Controls!$C$42=1,L7171*'Input Parameters, System'!$E$18,0)","v":0.44516700821726179},{"$f":"IF(Controls!$C$42=1,M7171*'Input Parameters, System'!$E$18,0)","v":0.5318899837387262},null,{"$f":"VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7162","v":890.32949437071522},542.87672277692627,{"$f":"((LN(W7171)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},{"$f":"'Input Parameters, System'!T7162+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7171,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7171,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":890.32949437071522},542.87672277692627,{"$f":"((LN(Z7171)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},890.32949437071522,542.87672277692627,{"$f":"((LN(AC7171)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},null,2.2450987788982246E-3,null,935.34171673153014,45.012222360814903,5.0556813680119106,45.113392772561077,{"$f":"IF(Controls!$C$40=1,(AL7171-AJ7171)*100,IF(G7171=\"On-Peak\",IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.117041174617469},null,{"$f":"MAX(0,$W7171-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7171-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7171-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7171-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7171-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7171-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7171+$N7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7171+$N7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":6.3300402113952092},{"$f":"(I7171+$O7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7171/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.4594790685426595},{"$f":"IF((J7171+$P7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7171+$P7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":5.0618335768917575},{"$f":"(K7171+$Q7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7171/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.6322628036702067},{"$f":"IF((L7171+$R7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7171+$R7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7171/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":9.361285363084324},{"$f":"(M7171+$S7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7171/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":15.646345923363535},null,{"$f":"AO7171/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7171/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7171/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7171/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7171/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7171/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7171*(1/(1-($AM7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7171*(1/(1-($AM7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7171*(1/(1-($AM7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,6.3300402113952092,8.4594790685426595,5.0618335768917575,6.6322628036702067,9.361285363084324,15.646345923363535,null,890.32949437071522,0,0,null,0,0,0,0,0,0]
[0,10,30,"2019-10-30",14,"peak","On-Peak",{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":37.286602753448463},{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":20.040756759609224},{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":37.876580645116952},{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":19.695226470650443},{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":39.869941799641076},{"$f":"IF(G7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7274,$B$13:$B$8772,\"=\"&B7274)","v":21.977133668384564},{"$f":"IF(Controls!$C$42=1,H7274*'Input Parameters, System'!$E$18,0)","v":1.0357272170986556},{"$f":"IF(Controls!$C$42=1,I7274*'Input Parameters, System'!$E$18,0)","v":0.55668137331877021},{"$f":"IF(Controls!$C$42=1,J7274*'Input Parameters, System'!$E$18,0)","v":1.0521153059767989},{"$f":"IF(Controls!$C$42=1,K7274*'Input Parameters, System'!$E$18,0)","v":0.54708341860637766},{"$f":"IF(Controls!$C$42=1,L7274*'Input Parameters, System'!$E$18,0)","v":1.1074858210891441},{"$f":"IF(Controls!$C$42=1,M7274*'Input Parameters, System'!$E$18,0)","v":0.6104690106704862},null,{"$f":"VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7265","v":628.18298021097166},280.73020861718271,{"$f":"((LN(W7274)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},{"$f":"'Input Parameters, System'!T7265+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7274,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7274,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":628.18298021097166},280.73020861718271,{"$f":"((LN(Z7274)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},628.18298021097166,280.73020861718271,{"$f":"((LN(AC7274)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},null,3.1812542801965549E-3,null,655.8065640441946,27.623583833222881,4.3973785829004246,27.711601406436525,{"$f":"IF(Controls!$C$40=1,(AL7274-AJ7274)*100,IF(G7274=\"On-Peak\",IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.801757321364434},null,{"$f":"MAX(0,$W7274-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7274-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7274-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7274-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7274-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7274-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7274+$N7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7274+$N7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.304572558238675},{"$f":"(I7274+$O7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7274/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.946719058028751},{"$f":"IF((J7274+$P7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7274+$P7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":35.395980250684907},{"$f":"(K7274+$Q7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7274/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.998686144228305},{"$f":"IF((L7274+$R7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7274+$R7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7274/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":37.835917122561575},{"$f":"(M7274+$S7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7274/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.87885237262438},null,{"$f":"AO7274/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7274/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7274/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7274/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7274/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7274/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7274*(1/(1-($AM7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7274*(1/(1-($AM7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7274*(1/(1-($AM7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.304572558238675,17.946719058028751,35.395980250684907,15.998686144228305,37.835917122561575,18.87885237262438,null,628.18298021097166,0,0,null,0,0,0,0,0,0]
[0,11,1,"2019-11-01",11,"off-peak","On-Peak",{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":36.787907304359685},{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":22.631049328771041},{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":36.643641001205339},{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":22.42380528729878},{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":36.705199701616941},{"$f":"IF(G7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7319,$B$13:$B$8772,\"=\"&B7319)","v":24.710309543953628},{"$f":"IF(Controls!$C$42=1,H7319*'Input Parameters, System'!$E$18,0)","v":1.0218747228642024},{"$f":"IF(Controls!$C$42=1,I7319*'Input Parameters, System'!$E$18,0)","v":0.62863312853415187},{"$f":"IF(Controls!$C$42=1,J7319*'Input Parameters, System'!$E$18,0)","v":1.0178673710098332},{"$f":"IF(Controls!$C$42=1,K7319*'Input Parameters, System'!$E$18,0)","v":0.6228764149028867},{"$f":"IF(Controls!$C$42=1,L7319*'Input Parameters, System'!$E$18,0)","v":1.0195773155142203},{"$f":"IF(Controls!$C$42=1,M7319*'Input Parameters, System'!$E$18,0)","v":0.68638970159968382},null,{"$f":"VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7310","v":835.63274591314757},488.17997431935862,{"$f":"((LN(W7319)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},{"$f":"'Input Parameters, System'!T7310+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7319,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7319,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":835.63274591314757},488.17997431935862,{"$f":"((LN(Z7319)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},835.63274591314757,488.17997431935862,{"$f":"((LN(AC7319)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},null,2.391964969881144E-3,null,876.82172438075816,41.188978467610632,4.9290766391162526,41.287618986552367,{"$f":"IF(Controls!$C$40=1,(AL7319-AJ7319)*100,IF(G7319=\"On-Peak\",IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8640518941735422},null,{"$f":"MAX(0,$W7319-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7319-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7319-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7319-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7319-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7319-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7319+$N7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7319+$N7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.221855754171727},{"$f":"(I7319+$O7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7319/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.762254453542987},{"$f":"IF((J7319+$P7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7319+$P7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.432720139590621},{"$f":"(K7319+$Q7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7319/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.783142223576963},{"$f":"IF((L7319+$R7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7319+$R7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7319/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.540719663174954},{"$f":"(M7319+$S7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7319/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.714723084824506},null,{"$f":"AO7319/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7319/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7319/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7319/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7319/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7319/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7319*(1/(1-($AM7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7319*(1/(1-($AM7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7319*(1/(1-($AM7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.221855754171727,21.762254453542987,34.432720139590621,19.783142223576963,34.540719663174954,22.714723084824506,null,835.63274591314757,0,0,null,0,0,0,0,0,0]
[0,11,5,"2019-11-05",18,"peak","On-Peak",{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":34.039246648156336},{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":28.288523953751383},{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":33.905759406398857},{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":28.029471536592489},{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":33.962718661224493},{"$f":"IF(G7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7422,$B$13:$B$8772,\"=\"&B7422)","v":30.887572789215568},{"$f":"IF(Controls!$C$42=1,H7422*'Input Parameters, System'!$E$18,0)","v":0.9455239040185579},{"$f":"IF(Controls!$C$42=1,I7422*'Input Parameters, System'!$E$18,0)","v":0.78578341889132908},{"$f":"IF(Controls!$C$42=1,J7422*'Input Parameters, System'!$E$18,0)","v":0.94181596714005367},{"$f":"IF(Controls!$C$42=1,K7422*'Input Parameters, System'!$E$18,0)","v":0.77858760003701288},{"$f":"IF(Controls!$C$42=1,L7422*'Input Parameters, System'!$E$18,0)","v":0.94339815071624744},{"$f":"IF(Controls!$C$42=1,M7422*'Input Parameters, System'!$E$18,0)","v":0.85797840096729361},null,{"$f":"VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7413","v":777.14019194021625},429.6874203464273,{"$f":"((LN(W7422)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},{"$f":"'Input Parameters, System'!T7413+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7422,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7422,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":777.14019194021625},429.6874203464273,{"$f":"((LN(Z7422)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},777.14019194021625,429.6874203464273,{"$f":"((LN(AC7422)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},null,2.5718838819503986E-3,null,814.35009246768982,37.209900527473515,4.7880550913954014,37.305723240515739,{"$f":"IF(Controls!$C$40=1,(AL7422-AJ7422)*100,IF(G7422=\"On-Peak\",IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.582271304222445},null,{"$f":"MAX(0,$W7422-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7422-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7422-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7422-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7422-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7422-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7422+$N7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7422+$N7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":33.55367890800602},{"$f":"(I7422+$O7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7422/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.287730146742742},{"$f":"IF((J7422+$P7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7422+$P7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":30.973182609090181},{"$f":"(K7422+$Q7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7422/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.843274284760167},{"$f":"IF((L7422+$R7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7422+$R7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7422/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.064925785195378},{"$f":"(M7422+$S7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7422/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.518209754669151},null,{"$f":"AO7422/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7422/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7422/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7422/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7422/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7422/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7422*(1/(1-($AM7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7422*(1/(1-($AM7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7422*(1/(1-($AM7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,33.55367890800602,29.287730146742742,30.973182609090181,26.843274284760167,31.064925785195378,30.518209754669151,null,777.14019194021625,0,0,null,0,0,0,0,0,0]
[0,11,7,"2019-11-07",15,"peak","On-Peak",{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":29.373419645772604},{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":23.215670384403676},{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":29.258229764808785},{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":23.003072670260785},{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":29.307381501684674},{"$f":"IF(G7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7467,$B$13:$B$8772,\"=\"&B7467)","v":25.348643500136109},{"$f":"IF(Controls!$C$42=1,H7467*'Input Parameters, System'!$E$18,0)","v":0.81591906850707574},{"$f":"IF(Controls!$C$42=1,I7467*'Input Parameters, System'!$E$18,0)","v":0.64487241809913276},{"$f":"IF(Controls!$C$42=1,J7467*'Input Parameters, System'!$E$18,0)","v":0.81271938588547921},{"$f":"IF(Controls!$C$42=1,K7467*'Input Parameters, System'!$E$18,0)","v":0.63896699302496496},{"$f":"IF(Controls!$C$42=1,L7467*'Input Parameters, System'!$E$18,0)","v":0.81408469642306425},{"$f":"IF(Controls!$C$42=1,M7467*'Input Parameters, System'!$E$18,0)","v":0.7041209992560602},null,{"$f":"VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7458","v":860.18568202371921},512.73291042993026,{"$f":"((LN(W7467)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},{"$f":"'Input Parameters, System'!T7458+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7467,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7467,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":860.18568202371921},512.73291042993026,{"$f":"((LN(Z7467)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},860.18568202371921,512.73291042993026,{"$f":"((LN(AC7467)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},null,2.3237289370108272E-3,null,903.0788856023172,42.893203578598012,4.9865051784732284,42.992991652269609,{"$f":"IF(Controls!$C$40=1,(AL7467-AJ7467)*100,IF(G7467=\"On-Peak\",IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9788073671597033},null,{"$f":"MAX(0,$W7467-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7467-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7467-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7467-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7467-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7467-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7467+$N7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7467+$N7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":27.742784042155478},{"$f":"(I7467+$O7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7467/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.59220630975851},{"$f":"IF((J7467+$P7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7467+$P7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":25.49280101428905},{"$f":"(K7467+$Q7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7467/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.561773362416542},{"$f":"IF((L7467+$R7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7467+$R7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7467/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.558791907975568},{"$f":"(M7467+$S7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7467/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.575335557793224},null,{"$f":"AO7467/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7467/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7467/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7467/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7467/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7467/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7467*(1/(1-($AM7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7467*(1/(1-($AM7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7467*(1/(1-($AM7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,27.742784042155478,22.59220630975851,25.49280101428905,20.561773362416542,25.558791907975568,23.575335557793224,null,860.18568202371921,0,0,null,0,0,0,0,0,0]
[0,11,9,"2019-11-09",12,"off-peak","On-Peak",{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":23.363374972599381},{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":19.77469212388878},{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":23.271753894275463},{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":19.593605199677345},{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":23.310848779141931},{"$f":"IF(G7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7512,$B$13:$B$8772,\"=\"&B7512)","v":21.591520411581755},{"$f":"IF(Controls!$C$42=1,H7512*'Input Parameters, System'!$E$18,0)","v":0.64897527678798161},{"$f":"IF(Controls!$C$42=1,I7512*'Input Parameters, System'!$E$18,0)","v":0.54929077282493421},{"$f":"IF(Controls!$C$42=1,J7512*'Input Parameters, System'!$E$18,0)","v":0.64643027570253864},{"$f":"IF(Controls!$C$42=1,K7512*'Input Parameters, System'!$E$18,0)","v":0.54426063754265464},{"$f":"IF(Controls!$C$42=1,L7512*'Input Parameters, System'!$E$18,0)","v":0.64751623240857814},{"$f":"IF(Controls!$C$42=1,M7512*'Input Parameters, System'!$E$18,0)","v":0.59975765281400295},null,{"$f":"VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7503","v":812.68866246090624},465.23589086711729,{"$f":"((LN(W7512)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},{"$f":"'Input Parameters, System'!T7503+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7512,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7512,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":812.68866246090624},465.23589086711729,{"$f":"((LN(Z7512)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},812.68866246090624,465.23589086711729,{"$f":"((LN(AC7512)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},null,2.4594541763356403E-3,null,852.30307976521499,39.614417304308738,4.8744887352497495,39.711967058793945,{"$f":"IF(Controls!$C$40=1,(AL7512-AJ7512)*100,IF(G7512=\"On-Peak\",IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7549754485207529},null,{"$f":"MAX(0,$W7512-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7512-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7512-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7512-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7512-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7512-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7512+$N7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7512+$N7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":19.935827944573376},{"$f":"(I7512+$O7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7512/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.870337382105443},{"$f":"IF((J7512+$P7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7512+$P7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":18.129890568249351},{"$f":"(K7512+$Q7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7512/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.131884865805951},{"$f":"IF((L7512+$R7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7512+$R7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7512/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":18.161283186989163},{"$f":"(M7512+$S7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7512/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.679028302825877},null,{"$f":"AO7512/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7512/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7512/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7512/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7512/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7512/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7512*(1/(1-($AM7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7512*(1/(1-($AM7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7512*(1/(1-($AM7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,19.935827944573376,17.870337382105443,18.129890568249351,16.131884865805951,18.161283186989163,18.679028302825877,null,812.68866246090624,0,0,null,0,0,0,0,0,0]
[0,11,13,"2019-11-13",19,"peak","On-Peak",{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":25.615920191306952},{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":29.973337389669055},{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":25.515465602321431},{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":29.698856278042047},{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":25.558329762649393},{"$f":"IF(G7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7615,$B$13:$B$8772,\"=\"&B7615)","v":32.727180883410753},{"$f":"IF(Controls!$C$42=1,H7615*'Input Parameters, System'!$E$18,0)","v":0.71154526757495684},{"$f":"IF(Controls!$C$42=1,I7615*'Input Parameters, System'!$E$18,0)","v":0.8325832612596995},{"$f":"IF(Controls!$C$42=1,J7615*'Input Parameters, System'!$E$18,0)","v":0.70875489397662361},{"$f":"IF(Controls!$C$42=1,K7615*'Input Parameters, System'!$E$18,0)","v":0.82495887242032484},{"$f":"IF(Controls!$C$42=1,L7615*'Input Parameters, System'!$E$18,0)","v":0.70994555159119122},{"$f":"IF(Controls!$C$42=1,M7615*'Input Parameters, System'!$E$18,0)","v":0.9090780461817326},null,{"$f":"VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7606","v":895.61118291447292},548.15841132068397,{"$f":"((LN(W7615)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},{"$f":"'Input Parameters, System'!T7606+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7615,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7615,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":895.61118291447292},548.15841132068397,{"$f":"((LN(Z7615)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},895.61118291447292,548.15841132068397,{"$f":"((LN(AC7615)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},null,2.2318661408142759E-3,null,940.99768377110775,45.386500856634818,5.0676567825939083,45.487910575510334,{"$f":"IF(Controls!$C$40=1,(AL7615-AJ7615)*100,IF(G7615=\"On-Peak\",IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.140971887551586},null,{"$f":"MAX(0,$W7615-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7615-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7615-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7615-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7615-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7615-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7615+$N7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7615+$N7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":22.967937013789431},{"$f":"(I7615+$O7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7615/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.80825280701595},{"$f":"IF((J7615+$P7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7615+$P7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":20.989538715390452},{"$f":"(K7615+$Q7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7615/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.207938469485921},{"$f":"IF((L7615+$R7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7615+$R7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7615/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":21.034368804756951},{"$f":"(M7615+$S7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7615/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.131847188679693},null,{"$f":"AO7615/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7615/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7615/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7615/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7615/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7615/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7615*(1/(1-($AM7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7615*(1/(1-($AM7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7615*(1/(1-($AM7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.967937013789431,31.80825280701595,20.989538715390452,29.207938469485921,21.034368804756951,33.131847188679693,null,895.61118291447292,0,0,null,0,0,0,0,0,0]
[0,11,15,"2019-11-15",16,"peak","On-Peak",{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":37.275286924860175},{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":23.230631159449391},{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":37.129109329076407},{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":23.017896441872015},{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":37.191483581614882},{"$f":"IF(G7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7660,$B$13:$B$8772,\"=\"&B7660)","v":25.36497881791243},{"$f":"IF(Controls!$C$42=1,H7660*'Input Parameters, System'!$E$18,0)","v":1.0354128920921537},{"$f":"IF(Controls!$C$42=1,I7660*'Input Parameters, System'!$E$18,0)","v":0.64528799046989016},{"$f":"IF(Controls!$C$42=1,J7660*'Input Parameters, System'!$E$18,0)","v":1.0313524493780666},{"$f":"IF(Controls!$C$42=1,K7660*'Input Parameters, System'!$E$18,0)","v":0.63937875978793146},{"$f":"IF(Controls!$C$42=1,L7660*'Input Parameters, System'!$E$18,0)","v":1.0330850478512357},{"$f":"IF(Controls!$C$42=1,M7660*'Input Parameters, System'!$E$18,0)","v":0.70457475293624294},null,{"$f":"VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7651","v":953.31468176198109},605.86191016819214,{"$f":"((LN(W7660)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},{"$f":"'Input Parameters, System'!T7651+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7660,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7660,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":953.31468176198109},605.86191016819214,{"$f":"((LN(Z7660)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},953.31468176198109,605.86191016819214,{"$f":"((LN(AC7660)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},null,2.096843570811302E-3,null,1002.8471745298009,49.532492767819825,5.1958176786148416,49.636463624042491,{"$f":"IF(Controls!$C$40=1,(AL7660-AJ7660)*100,IF(G7660=\"On-Peak\",IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.397085622266644},null,{"$f":"MAX(0,$W7660-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7660-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7660-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7660-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7660-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7660-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7660+$N7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7660+$N7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":38.133039438120115},{"$f":"(I7660+$O7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7660/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.759167747748048},{"$f":"IF((J7660+$P7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7660+$P7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":35.292077330914189},{"$f":"(K7660+$Q7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7660/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.718410610264726},{"$f":"IF((L7660+$R7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7660+$R7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7660/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":35.404114969127342},{"$f":"(M7660+$S7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7660/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.748464992907444},null,{"$f":"AO7660/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7660/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7660/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7660/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7660/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7660/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7660*(1/(1-($AM7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7660*(1/(1-($AM7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7660*(1/(1-($AM7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.133039438120115,22.759167747748048,35.292077330914189,20.718410610264726,35.404114969127342,23.748464992907444,null,953.31468176198109,0,0,null,0,0,0,0,0,0]
[0,11,19,"2019-11-19",23,"off-peak","Off-Peak",{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":35.644164483419971},{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":17.493392852869999},{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":35.026414665683056},{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":16.58856218806638},{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":42.933683028571664},{"$f":"IF(G7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7763,$B$13:$B$8772,\"=\"&B7763)","v":25.889396829045406},{"$f":"IF(Controls!$C$42=1,H7763*'Input Parameters, System'!$E$18,0)","v":0.99010444932007013},{"$f":"IF(Controls!$C$42=1,I7763*'Input Parameters, System'!$E$18,0)","v":0.48592206742248378},{"$f":"IF(Controls!$C$42=1,J7763*'Input Parameters, System'!$E$18,0)","v":0.97294492680152478},{"$f":"IF(Controls!$C$42=1,K7763*'Input Parameters, System'!$E$18,0)","v":0.46078816738338985},{"$f":"IF(Controls!$C$42=1,L7763*'Input Parameters, System'!$E$18,0)","v":1.1925887787904117},{"$f":"IF(Controls!$C$42=1,M7763*'Input Parameters, System'!$E$18,0)","v":0.71914175467836161},null,{"$f":"VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7754","v":806.43770627248864},458.98493467869969,{"$f":"((LN(W7763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},{"$f":"'Input Parameters, System'!T7754+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7763,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7763,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":806.43770627248864},458.98493467869969,{"$f":"((LN(Z7763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},806.43770627248864,458.98493467869969,{"$f":"((LN(AC7763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},null,2.4785063833441257E-3,null,845.62619780166335,39.188491529174719,4.8594567471691672,39.285740922420842,{"$f":"IF(Controls!$C$40=1,(AL7763-AJ7763)*100,IF(G7763=\"On-Peak\",IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7249393246123361},null,{"$f":"MAX(0,$W7763-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7763-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7763-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7763-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7763-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7763-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7763+$N7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7763+$N7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":35.681634601883779},{"$f":"(I7763+$O7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7763/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.783627657544759},{"$f":"IF((J7763+$P7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7763+$P7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":32.399490036553466},{"$f":"(K7763+$Q7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7763/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.284826503895008},{"$f":"IF((L7763+$R7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7763+$R7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":42.060569509109904},{"$f":"(M7763+$S7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7763/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.176598452545306},null,{"$f":"AO7763/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7763/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7763/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7763/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7763/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7763/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7763*(1/(1-($AM7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7763*(1/(1-($AM7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7763*(1/(1-($AM7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,35.681634601883779,14.783627657544759,32.399490036553466,12.284826503895008,42.060569509109904,24.176598452545306,null,806.43770627248864,0,0,null,0,0,0,0,0,0]
[0,11,21,"2019-11-21",1,"off-peak","Off-Peak",{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":38.173883641742592},{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":15.095852925175434},{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":37.512291204277382},{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":14.315032946287051},{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":45.980750117077811},{"$f":"IF(G7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7789,$B$13:$B$8772,\"=\"&B7789)","v":22.341150749876039},{"$f":"IF(Controls!$C$42=1,H7789*'Input Parameters, System'!$E$18,0)","v":1.0603736288754084},{"$f":"IF(Controls!$C$42=1,I7789*'Input Parameters, System'!$E$18,0)","v":0.41932449151529433},{"$f":"IF(Controls!$C$42=1,J7789*'Input Parameters, System'!$E$18,0)","v":1.0419962696228018},{"$f":"IF(Controls!$C$42=1,K7789*'Input Parameters, System'!$E$18,0)","v":0.39763529367829642},{"$f":"IF(Controls!$C$42=1,L7789*'Input Parameters, System'!$E$18,0)","v":1.2772285711780273},{"$f":"IF(Controls!$C$42=1,M7789*'Input Parameters, System'!$E$18,0)","v":0.62058048157285128},null,{"$f":"VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7780","v":619.01149531157193},271.55872371778298,{"$f":"((LN(W7789)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},{"$f":"'Input Parameters, System'!T7780+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7789,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7789,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":619.01149531157193},271.55872371778298,{"$f":"((LN(Z7789)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},619.01149531157193,271.55872371778298,{"$f":"((LN(AC7789)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},null,3.2283508044574916E-3,null,646.07210582248376,27.060610510911822,4.3715844884740296,27.148112822705613,{"$f":"IF(Controls!$C$40=1,(AL7789-AJ7789)*100,IF(G7789=\"On-Peak\",IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.7502311793791421},null,{"$f":"MAX(0,$W7789-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7789-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7789-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7789-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7789-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7789-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7789+$N7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7789+$N7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":38.404021518810275},{"$f":"(I7789+$O7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7789/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.331418769533038},{"$f":"IF((J7789+$P7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7789+$P7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.932467581046978},{"$f":"(K7789+$Q7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7789/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.1852239701644187},{"$f":"IF((L7789+$R7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7789+$R7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7789/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":45.174728608516411},{"$f":"(M7789+$S7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7789/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.324538143073489},null,{"$f":"AO7789/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7789/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7789/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7789/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7789/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7789/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7789*(1/(1-($AM7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7789*(1/(1-($AM7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7789*(1/(1-($AM7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.404021518810275,11.331418769533038,34.932467581046978,9.1852239701644187,45.174728608516411,19.324538143073489,null,619.01149531157193,0,0,null,0,0,0,0,0,0]
[0,11,23,"2019-11-23",16,"peak","On-Peak",{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":29.865882820795779},{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":20.564160714762764},{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":29.748761711694616},{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":20.375844224700835},{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":29.798737507215765},{"$f":"IF(G7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7852,$B$13:$B$8772,\"=\"&B7852)","v":22.453522565009273},{"$f":"IF(Controls!$C$42=1,H7852*'Input Parameters, System'!$E$18,0)","v":0.82959844598115118},{"$f":"IF(Controls!$C$42=1,I7852*'Input Parameters, System'!$E$18,0)","v":0.571220207158747},{"$f":"IF(Controls!$C$42=1,J7852*'Input Parameters, System'!$E$18,0)","v":0.82634511874200933},{"$f":"IF(Controls!$C$42=1,K7852*'Input Parameters, System'!$E$18,0)","v":0.56598925288073654},{"$f":"IF(Controls!$C$42=1,L7852*'Input Parameters, System'!$E$18,0)","v":0.82773331953787355},{"$f":"IF(Controls!$C$42=1,M7852*'Input Parameters, System'!$E$18,0)","v":0.62370188547595973},null,{"$f":"VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7843","v":1121.3600553871613},773.90728379337236,{"$f":"((LN(W7852)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},{"$f":"'Input Parameters, System'!T7843+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7852,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7852,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1121.3600553871613},773.90728379337236,{"$f":"((LN(Z7852)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},1121.3600553871613,773.90728379337236,{"$f":"((LN(AC7852)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},null,1.7827536712982095E-3,null,1183.5331529494333,62.173097562271927,5.5444366208323705,62.284035738545498,{"$f":"IF(Controls!$C$40=1,(AL7852-AJ7852)*100,IF(G7852=\"On-Peak\",IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.093817627357083},null,{"$f":"MAX(0,$W7852-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7852-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7852-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7852-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7852-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7852-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7852+$N7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7852+$N7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.858279502667344},{"$f":"(I7852+$O7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7852/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.353750032726399},{"$f":"IF((J7852+$P7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7852+$P7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":26.544849095007272},{"$f":"(K7852+$Q7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7852/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.523569543503815},{"$f":"IF((L7852+$R7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7852+$R7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7852/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.61578355673263},{"$f":"(M7852+$S7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7852/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.217242140319215},null,{"$f":"AO7852/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7852/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7852/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7852/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7852/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7852/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7852*(1/(1-($AM7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7852*(1/(1-($AM7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7852*(1/(1-($AM7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.858279502667344,19.353750032726399,26.544849095007272,17.523569543503815,26.61578355673263,20.217242140319215,null,1121.3600553871613,0,0,null,0,0,0,0,0,0]
[0,11,27,"2019-11-27",23,"off-peak","Off-Peak",{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":47.436498541979439},{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":17.591469978956432},{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":46.614375516988467},{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":16.681566359355234},{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":57.137644321386503},{"$f":"IF(G7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G7955,$B$13:$B$8772,\"=\"&B7955)","v":26.034546352551779},{"$f":"IF(Controls!$C$42=1,H7955*'Input Parameters, System'!$E$18,0)","v":1.317665568747608},{"$f":"IF(Controls!$C$42=1,I7955*'Input Parameters, System'!$E$18,0)","v":0.48864640113382307},{"$f":"IF(Controls!$C$42=1,J7955*'Input Parameters, System'!$E$18,0)","v":1.2948290770882043},{"$f":"IF(Controls!$C$42=1,K7955*'Input Parameters, System'!$E$18,0)","v":0.4633715872820735},{"$f":"IF(Controls!$C$42=1,L7955*'Input Parameters, System'!$E$18,0)","v":1.5871387837576394},{"$f":"IF(Controls!$C$42=1,M7955*'Input Parameters, System'!$E$18,0)","v":0.72317364015311292},null,{"$f":"VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7946","v":961.15271427804453},613.69994268425557,{"$f":"((LN(W7955)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},{"$f":"'Input Parameters, System'!T7946+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B7955,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G7955,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":961.15271427804453},613.69994268425557,{"$f":"((LN(Z7955)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},961.15271427804453,613.69994268425557,{"$f":"((LN(AC7955)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},null,2.0797530652476581E-3,null,1011.256292879954,50.103578601909433,5.2128634563076677,50.207890106573572,{"$f":"IF(Controls!$C$40=1,(AL7955-AJ7955)*100,IF(G7955=\"On-Peak\",IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.431150466413897},null,{"$f":"MAX(0,$W7955-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W7955-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z7955-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z7955-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC7955-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC7955-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H7955+$N7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H7955+$N7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":51.290596144566074},{"$f":"(I7955+$O7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7955/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.103078493449587},{"$f":"IF((J7955+$P7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J7955+$P7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":46.922462077983027},{"$f":"(K7955+$Q7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7955/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.571648840692589},{"$f":"IF((L7955+$R7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L7955+$R7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM7955/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":59.915779331859142},{"$f":"(M7955+$S7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM7955/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.625584818087646},null,{"$f":"AO7955/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP7955/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ7955/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR7955/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS7955/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT7955/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ7955*(1/(1-($AM7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL7955*(1/(1-($AM7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN7955*(1/(1-($AM7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,51.290596144566074,15.103078493449587,46.922462077983027,12.571648840692589,59.915779331859142,24.625584818087646,null,961.15271427804453,0,0,null,0,0,0,0,0,0]
[0,11,29,"2019-11-29",20,"peak","On-Peak",{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":47.843972100080734},{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":27.072097859649634},{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":47.656348680080406},{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":26.824184875586909},{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":47.7364079430508},{"$f":"IF(G8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8000,$B$13:$B$8772,\"=\"&B8000)","v":29.559385797709897},{"$f":"IF(Controls!$C$42=1,H8000*'Input Parameters, System'!$E$18,0)","v":1.3289841503079651},{"$f":"IF(Controls!$C$42=1,I8000*'Input Parameters, System'!$E$18,0)","v":0.75199418843820953},{"$f":"IF(Controls!$C$42=1,J8000*'Input Parameters, System'!$E$18,0)","v":1.3237724477577375},{"$f":"IF(Controls!$C$42=1,K8000*'Input Parameters, System'!$E$18,0)","v":0.74510779477119293},{"$f":"IF(Controls!$C$42=1,L8000*'Input Parameters, System'!$E$18,0)","v":1.325996290948483},{"$f":"IF(Controls!$C$42=1,M8000*'Input Parameters, System'!$E$18,0)","v":0.82108473635550272},null,{"$f":"VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7991","v":1155.5777250111482},808.12495341735928,{"$f":"((LN(W8000)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},{"$f":"'Input Parameters, System'!T7991+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8000,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8000,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1155.5777250111482},808.12495341735928,{"$f":"((LN(Z8000)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},1155.5777250111482,808.12495341735928,{"$f":"((LN(AC8000)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},null,1.7299875963630029E-3,null,1220.4229822047027,64.845257193554417,5.6115011383530113,64.957535776457306,{"$f":"IF(Controls!$C$40=1,(AL8000-AJ8000)*100,IF(G8000=\"On-Peak\",IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.22785829028885},null,{"$f":"MAX(0,$W8000-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":12.253212620691862},{"$f":"MAX(0,$W8000-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8000-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":12.253212620691862},{"$f":"MAX(0,$Z8000-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8000-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":12.253212620691862},{"$f":"MAX(0,$AC8000-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.16575071357562E-4,0,1.16575071357562E-4,0,1.16575071357562E-4,0,null,{"$f":"IF((H8000+$N8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8000+$N8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":52.372722475782851},{"$f":"(I8000+$O8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8000/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.325163980088814},{"$f":"IF((J8000+$P8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8000+$P8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":48.721832753616397},{"$f":"(K8000+$Q8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8000/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.940229144325453},{"$f":"IF((L8000+$R8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8000+$R8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8000/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":48.896976737341546},{"$f":"(M8000+$S8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8000/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.520083847875647},null,{"$f":"AO8000/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":27.54158330359633},{"$f":"IF(Controls!$C$44=1,AP8000/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8000/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":28.201126989753231},{"$f":"IF(Controls!$C$44=1,AR8000/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8000/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":28.876542600152476},{"$f":"IF(Controls!$C$44=1,AT8000/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8000*(1/(1-($AM8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":38.364283999791013},{"$f":"BL8000*(1/(1-($AM8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":39.283001017875023},{"$f":"BN8000*(1/(1-($AM8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":40.223826968569917},null,90.737006475573864,66.68944797987983,88.00483377149142,65.22323016220048,89.12080370591147,69.743910816445563,null,1155.5777250111482,40.223826968569917,28.876542600152476,null,1.1657507135756191E-4,0,1.1657507135756191E-4,0,1.1657507135756191E-4,0]
[1,12,4,"2019-12-04",14,"shoulder","On-Peak",{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":43.959347036765863},{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":25.04203583774456},{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":43.475868600659297},{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":25.486330021962612},{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":38.882092537910829},{"$f":"IF(G8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8114,$B$13:$B$8772,\"=\"&B8114)","v":25.369058622764797},{"$f":"IF(Controls!$C$42=1,H8114*'Input Parameters, System'!$E$18,0)","v":1.2210791225181461},{"$f":"IF(Controls!$C$42=1,I8114*'Input Parameters, System'!$E$18,0)","v":0.69560421635122571},{"$f":"IF(Controls!$C$42=1,J8114*'Input Parameters, System'!$E$18,0)","v":1.207649318294173},{"$f":"IF(Controls!$C$42=1,K8114*'Input Parameters, System'!$E$18,0)","v":0.70794558148003783},{"$f":"IF(Controls!$C$42=1,L8114*'Input Parameters, System'!$E$18,0)","v":1.0800458750707258},{"$f":"IF(Controls!$C$42=1,M8114*'Input Parameters, System'!$E$18,0)","v":0.70468807956334245},null,{"$f":"VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8105","v":1094.065730605372},746.61295901158303,{"$f":"((LN(W8114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},{"$f":"'Input Parameters, System'!T8105+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8114,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8114,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1094.065730605372},746.61295901158303,{"$f":"((LN(Z8114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},1094.065730605372,746.61295901158303,{"$f":"((LN(AC8114)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},null,1.8272088036290768E-3,null,1154.1305494306043,60.064818825232344,5.4900557749850263,60.17467012104229,{"$f":"IF(Controls!$C$40=1,(AL8114-AJ8114)*100,IF(G8114=\"On-Peak\",IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.985129580994624},null,{"$f":"MAX(0,$W8114-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8114-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8114-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8114-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8114-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8114-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8114+$N8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8114+$N8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":47.148128620788988},{"$f":"(I8114+$O8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8114/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.446235442102161},{"$f":"IF((J8114+$P8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8114+$P8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":43.411158444537776},{"$f":"(K8114+$Q8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8114/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.112000945061656},{"$f":"IF((L8114+$R8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8114+$R8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":37.794738501016916},{"$f":"(M8114+$S8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8114/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.970073583215708},null,{"$f":"AO8114/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8114/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8114/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8114/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8114/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8114/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8114*(1/(1-($AM8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8114*(1/(1-($AM8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8114*(1/(1-($AM8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,47.148128620788988,25.446235442102161,43.411158444537776,24.112000945061656,37.794738501016916,23.970073583215708,null,1094.065730605372,0,0,null,0,0,0,0,0,0]
[1,12,5,"2019-12-05",24,"off-peak","Off-Peak",{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":30.922129995737205},{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":19.444392342963152},{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":30.159405309305864},{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":18.492568941559359},{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":30.38482424775972},{"$f":"IF(G8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8148,$B$13:$B$8772,\"=\"&B8148)","v":24.458224531042092},{"$f":"IF(Controls!$C$42=1,H8148*'Input Parameters, System'!$E$18,0)","v":0.85893831248237651},{"$f":"IF(Controls!$C$42=1,I8148*'Input Parameters, System'!$E$18,0)","v":0.54011588298129576},{"$f":"IF(Controls!$C$42=1,J8148*'Input Parameters, System'!$E$18,0)","v":0.83775175595660356},{"$f":"IF(Controls!$C$42=1,K8148*'Input Parameters, System'!$E$18,0)","v":0.51367664395423929},{"$f":"IF(Controls!$C$42=1,L8148*'Input Parameters, System'!$E$18,0)","v":0.84401332211080493},{"$f":"IF(Controls!$C$42=1,M8148*'Input Parameters, System'!$E$18,0)","v":0.6793874195569467},null,{"$f":"VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8139","v":780.91537891107794},433.46260731728898,{"$f":"((LN(W8148)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},{"$f":"'Input Parameters, System'!T8139+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8148,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8148,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":780.91537891107794},433.46260731728898,{"$f":"((LN(Z8148)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},780.91537891107794,433.46260731728898,{"$f":"((LN(AC8148)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},null,2.5594585503778688E-3,null,818.37858630877838,37.463207397700423,4.7973453218375299,37.55921573646966,{"$f":"IF(Controls!$C$40=1,(AL8148-AJ8148)*100,IF(G8148=\"On-Peak\",IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6008338769237866},null,{"$f":"MAX(0,$W8148-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8148-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8148-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8148-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8148-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8148-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8148+$N8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8148+$N8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":29.568981063777983},{"$f":"(I8148+$O8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8148/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.379816661259255},{"$f":"IF((J8148+$P8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8148+$P8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":26.436979844586702},{"$f":"(K8148+$Q8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8148/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.684628165923012},{"$f":"IF((L8148+$R8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8148+$R8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8148/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.720037004198957},{"$f":"(M8148+$S8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8148/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.299845349750797},null,{"$f":"AO8148/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8148/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8148/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8148/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8148/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8148/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8148*(1/(1-($AM8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8148*(1/(1-($AM8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8148*(1/(1-($AM8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.568981063777983,17.379816661259255,26.436979844586702,14.684628165923012,26.720037004198957,22.299845349750797,null,780.91537891107794,0,0,null,0,0,0,0,0,0]
[1,12,7,"2019-12-07",21,"peak","On-Peak",{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":43.704722841001526},{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":25.617249940432995},{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":43.224044840212173},{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":26.071749536150357},{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":38.65687714665809},{"$f":"IF(G8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8193,$B$13:$B$8772,\"=\"&B8193)","v":25.951784419752489},{"$f":"IF(Controls!$C$42=1,H8193*'Input Parameters, System'!$E$18,0)","v":1.2140063084184332},{"$f":"IF(Controls!$C$42=1,I8193*'Input Parameters, System'!$E$18,0)","v":0.71158220463170252},{"$f":"IF(Controls!$C$42=1,J8193*'Input Parameters, System'!$E$18,0)","v":1.2006542931820208},{"$f":"IF(Controls!$C$42=1,K8193*'Input Parameters, System'!$E$18,0)","v":0.72420705019774889},{"$f":"IF(Controls!$C$42=1,L8193*'Input Parameters, System'!$E$18,0)","v":1.0737899629413108},{"$f":"IF(Controls!$C$42=1,M8193*'Input Parameters, System'!$E$18,0)","v":0.72087472365201155},null,{"$f":"VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8184","v":1089.0651354059962},741.61236381220726,{"$f":"((LN(W8193)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},{"$f":"'Input Parameters, System'!T8184+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8193,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8193,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1089.0651354059962},741.61236381220726,{"$f":"((LN(Z8193)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},1089.0651354059962,741.61236381220726,{"$f":"((LN(AC8193)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},null,1.8355948399975119E-3,null,1148.7459562470601,59.680820841063998,5.4800047215555558,59.790471253924615,{"$f":"IF(Controls!$C$40=1,(AL8193-AJ8193)*100,IF(G8193=\"On-Peak\",IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.965041286061705},null,{"$f":"MAX(0,$W8193-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8193-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8193-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8193-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8193-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8193-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8193+$N8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8193+$N8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":46.804000692882504},{"$f":"(I8193+$O8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8193/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.225367751674685},{"$f":"IF((J8193+$P8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8193+$P8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":43.088909725970012},{"$f":"(K8193+$Q8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8193/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.862798983032004},{"$f":"IF((L8193+$R8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8193+$R8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8193/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":37.505670807589098},{"$f":"(M8193+$S8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8193/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.719669435071246},null,{"$f":"AO8193/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8193/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8193/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8193/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8193/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8193/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8193*(1/(1-($AM8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8193*(1/(1-($AM8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8193*(1/(1-($AM8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,46.804000692882504,26.225367751674685,43.088909725970012,24.862798983032004,37.505670807589098,24.719669435071246,null,1089.0651354059962,0,0,null,0,0,0,0,0,0]
[1,12,12,"2019-12-12",4,"off-peak","Off-Peak",{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":58.776486377504497},{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":17.799648983475677},{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":57.326706651851765},{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":16.928337494774073},{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":57.755180795356466},{"$f":"IF(G8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8296,$B$13:$B$8772,\"=\"&B8296)","v":22.38937600789227},{"$f":"IF(Controls!$C$42=1,H8296*'Input Parameters, System'!$E$18,0)","v":1.6326616578384738},{"$f":"IF(Controls!$C$42=1,I8296*'Input Parameters, System'!$E$18,0)","v":0.49442908566624927},{"$f":"IF(Controls!$C$42=1,J8296*'Input Parameters, System'!$E$18,0)","v":1.5923904555896318},{"$f":"IF(Controls!$C$42=1,K8296*'Input Parameters, System'!$E$18,0)","v":0.47022626329097839},{"$f":"IF(Controls!$C$42=1,L8296*'Input Parameters, System'!$E$18,0)","v":1.6042923801276565},{"$f":"IF(Controls!$C$42=1,M8296*'Input Parameters, System'!$E$18,0)","v":0.62192005687847218},null,{"$f":"VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8287","v":783.31753398816102},435.86476239437206,{"$f":"((LN(W8296)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},{"$f":"'Input Parameters, System'!T8287+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8296,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8296,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":783.31753398816102},435.86476239437206,{"$f":"((LN(Z8296)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},783.31753398816102,435.86476239437206,{"$f":"((LN(AC8296)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},null,2.5516146099775483E-3,null,820.94217612485158,37.624642136690618,4.8032426830955206,37.720768309580997,{"$f":"IF(Controls!$C$40=1,(AL8296-AJ8296)*100,IF(G8296=\"On-Peak\",IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.612617289037928},null,{"$f":"MAX(0,$W8296-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8296-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8296-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8296-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8296-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8296-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8296+$N8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8296+$N8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":65.265810809675415},{"$f":"(I8296+$O8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8296/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.166972950522638},{"$f":"IF((J8296+$P8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8296+$P8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":59.402297502253134},{"$f":"(K8296+$Q8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8296/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.691992692812011},{"$f":"IF((L8296+$R8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8296+$R8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8296/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":60.031845863783445},{"$f":"(M8296+$S8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8296/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.656447486974109},null,{"$f":"AO8296/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8296/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8296/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8296/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8296/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8296/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8296*(1/(1-($AM8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8296*(1/(1-($AM8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8296*(1/(1-($AM8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,65.265810809675415,15.166972950522638,59.402297502253134,12.691992692812011,60.031845863783445,19.656447486974109,null,783.31753398816102,0,0,null,0,0,0,0,0,0]
[1,12,14,"2019-12-14",1,"off-peak","Off-Peak",{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":81.116789097982121},{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":17.983689759861203},{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":79.115963878710204},{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":17.10336928210576},{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":79.707296380441903},{"$f":"IF(G8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8341,$B$13:$B$8772,\"=\"&B8341)","v":22.620872603533297},{"$f":"IF(Controls!$C$42=1,H8341*'Input Parameters, System'!$E$18,0)","v":2.2532185833063445},{"$f":"IF(Controls!$C$42=1,I8341*'Input Parameters, System'!$E$18,0)","v":0.49954127146710847},{"$f":"IF(Controls!$C$42=1,J8341*'Input Parameters, System'!$E$18,0)","v":2.1976407354138958},{"$f":"IF(Controls!$C$42=1,K8341*'Input Parameters, System'!$E$18,0)","v":0.47508820223445281},{"$f":"IF(Controls!$C$42=1,L8341*'Input Parameters, System'!$E$18,0)","v":2.2140664519225397},{"$f":"IF(Controls!$C$42=1,M8341*'Input Parameters, System'!$E$18,0)","v":0.62835044492847814},null,{"$f":"VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8332","v":869.60910795527093},522.15633636148198,{"$f":"((LN(W8341)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},{"$f":"'Input Parameters, System'!T8332+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8341,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8341,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":869.60910795527093},522.15633636148198,{"$f":"((LN(Z8341)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},869.60910795527093,522.15633636148198,{"$f":"((LN(AC8341)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},null,2.2985625617018002E-3,null,913.16160924455903,43.552501289288159,5.0082848593541085,43.652724578844222,{"$f":"IF(Controls!$C$40=1,(AL8341-AJ8341)*100,IF(G8341=\"On-Peak\",IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.022328955606241},null,{"$f":"MAX(0,$W8341-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8341-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8341-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8341-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8341-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8341-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8341+$N8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8341+$N8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":94.365237791077348},{"$f":"(I8341+$O8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8341/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.52530722690814},{"$f":"IF((J8341+$P8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8341+$P8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":86.275043931737727},{"$f":"(K8341+$Q8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8341/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.014667803979094},{"$f":"IF((L8341+$R8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8341+$R8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8341/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":87.18704581930055},{"$f":"(M8341+$S8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8341/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.084503049940977},null,{"$f":"AO8341/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8341/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8341/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8341/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8341/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8341/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8341*(1/(1-($AM8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8341*(1/(1-($AM8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8341*(1/(1-($AM8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,94.365237791077348,15.52530722690814,86.275043931737727,13.014667803979094,87.18704581930055,20.084503049940977,null,869.60910795527093,0,0,null,0,0,0,0,0,0]
[1,12,18,"2019-12-18",19,"peak","On-Peak",{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":67.863759921261334},{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":36.969864213219395},{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":67.11737339082444},{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":37.625781158937805},{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":60.025572969092451},{"$f":"IF(G8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8455,$B$13:$B$8772,\"=\"&B8455)","v":37.452651956003635},{"$f":"IF(Controls!$C$42=1,H8455*'Input Parameters, System'!$E$18,0)","v":1.885083059721729},{"$f":"IF(Controls!$C$42=1,I8455*'Input Parameters, System'!$E$18,0)","v":1.026929024112597},{"$f":"IF(Controls!$C$42=1,J8455*'Input Parameters, System'!$E$18,0)","v":1.8643503357146369},{"$f":"IF(Controls!$C$42=1,K8455*'Input Parameters, System'!$E$18,0)","v":1.0451487326049171},{"$f":"IF(Controls!$C$42=1,L8455*'Input Parameters, System'!$E$18,0)","v":1.6673581140421967},{"$f":"IF(Controls!$C$42=1,M8455*'Input Parameters, System'!$E$18,0)","v":1.0403396426285736},null,{"$f":"VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8446","v":1194.5169392178746},847.0641676240856,{"$f":"((LN(W8455)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},{"$f":"'Input Parameters, System'!T8446+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8455,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8455,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1194.5169392178746},847.0641676240856,{"$f":"((LN(Z8455)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},1194.5169392178746,847.0641676240856,{"$f":"((LN(AC8455)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},null,1.673616541383538E-3,null,1262.4417799132527,67.924840695378222,5.6863857234082333,68.038616013907415,{"$f":"IF(Controls!$C$40=1,(AL8455-AJ8455)*100,IF(G8455=\"On-Peak\",IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.377531852919276},null,{"$f":"MAX(0,$W8455-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":54.736467446693013},{"$f":"MAX(0,$W8455-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":6.2579651360297399},{"$f":"MAX(0,$Z8455-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":54.736467446693013},{"$f":"MAX(0,$Z8455-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":6.2579651360297399},{"$f":"MAX(0,$AC8455-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":54.736467446693013},{"$f":"MAX(0,$AC8455-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":6.2579651360297399},null,5.2075384603085572E-4,9.3698100081315383E-5,5.2075384603085572E-4,9.3698100081315383E-5,5.2075384603085572E-4,9.3698100081315383E-5,null,{"$f":"IF((H8455+$N8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8455+$N8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":78.641722047571776},{"$f":"(I8455+$O8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8455/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.990544432675733},{"$f":"IF((J8455+$P8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8455+$P8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":72.902429863906349},{"$f":"(K8455+$Q8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8455/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.05465224714024},{"$f":"IF((L8455+$R8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8455+$R8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8455/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":64.249378393271769},{"$f":"(M8455+$S8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8455/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.887197335860911},null,{"$f":"AO8455/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":123.03132448562405},{"$f":"IF(Controls!$C$44=1,AP8455/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":3.1297018261890592},{"$f":"AQ8455/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":125.97757969432219},{"$f":"IF(Controls!$C$44=1,AR8455/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":3.1896029082554378},{"$f":"AS8455/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":128.99473655889631},{"$f":"IF(Controls!$C$44=1,AT8455/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":3.2508451197186461},null,{"$f":"BJ8455*(1/(1-($AM8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":171.66697334592041},{"$f":"BL8455*(1/(1-($AM8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":175.77791595745805},{"$f":"BN8455*(1/(1-($AM8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":179.98778843681859},null,253.43839721968124,216.78721960478521,251.86994872961984,219.02217111285373,247.48801194980899,223.12583089239814,null,1194.5169392178746,179.98778843681859,128.99473655889631,null,5.2075384603085528E-4,9.369810008131518E-5,5.2075384603085528E-4,9.369810008131518E-5,5.2075384603085528E-4,9.369810008131518E-5]
[1,12,20,"2019-12-20",5,"off-peak","Off-Peak",{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":110.06959901022665},{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":18.404077638552348},{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":107.35462431727143},{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":17.503178733168667},{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":108.15701962989534},{"$f":"IF(G8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8489,$B$13:$B$8772,\"=\"&B8489)","v":23.149659564102805},{"$f":"IF(Controls!$C$42=1,H8489*'Input Parameters, System'!$E$18,0)","v":3.0574541806301583},{"$f":"IF(Controls!$C$42=1,I8489*'Input Parameters, System'!$E$18,0)","v":0.51121858008591303},{"$f":"IF(Controls!$C$42=1,J8489*'Input Parameters, System'!$E$18,0)","v":2.9820390723720664},{"$f":"IF(Controls!$C$42=1,K8489*'Input Parameters, System'!$E$18,0)","v":0.48619389434744181},{"$f":"IF(Controls!$C$42=1,L8489*'Input Parameters, System'!$E$18,0)","v":3.004327578237088},{"$f":"IF(Controls!$C$42=1,M8489*'Input Parameters, System'!$E$18,0)","v":0.64303880500059707},null,{"$f":"VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8480","v":895.74305968882982},548.29028809504086,{"$f":"((LN(W8489)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},{"$f":"'Input Parameters, System'!T8480+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8489,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8489,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":895.74305968882982},548.29028809504086,{"$f":"((LN(Z8489)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},895.74305968882982,548.29028809504086,{"$f":"((LN(AC8489)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},null,2.2315377350690113E-3,null,941.13891710821554,45.395857419385756,5.0679552499302343,45.497273102609462,{"$f":"IF(Controls!$C$40=1,(AL8489-AJ8489)*100,IF(G8489=\"On-Peak\",IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.141568322370631},null,{"$f":"MAX(0,$W8489-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8489-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8489-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8489-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8489-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8489-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8489+$N8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8489+$N8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":131.82136322825804},{"$f":"(I8489+$O8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8489/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.127408441052751},{"$f":"IF((J8489+$P8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8489+$P8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":120.86503643391418},{"$f":"(K8489+$Q8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8489/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.556851706026279},{"$f":"IF((L8489+$R8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8489+$R8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8489/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":122.14060612327641},{"$f":"(M8489+$S8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8489/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.803755410567611},null,{"$f":"AO8489/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8489/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8489/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8489/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8489/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8489/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8489*(1/(1-($AM8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8489*(1/(1-($AM8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8489*(1/(1-($AM8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,131.82136322825804,16.127408441052751,120.86503643391418,13.556851706026279,122.14060612327641,20.803755410567611,null,895.74305968882982,0,0,null,0,0,0,0,0,0]
[1,12,24,"2019-12-24",23,"off-peak","Off-Peak",{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":64.312224243917711},{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":21.682909365210222},{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":62.725900110460337},{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":20.621508207472662},{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":63.194729176267529},{"$f":"IF(G8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8603,$B$13:$B$8772,\"=\"&B8603)","v":27.273954175917961},{"$f":"IF(Controls!$C$42=1,H8603*'Input Parameters, System'!$E$18,0)","v":1.7864304099256438},{"$f":"IF(Controls!$C$42=1,I8603*'Input Parameters, System'!$E$18,0)","v":0.60229620606437695},{"$f":"IF(Controls!$C$42=1,J8603*'Input Parameters, System'!$E$18,0)","v":1.7423663504824625},{"$f":"IF(Controls!$C$42=1,K8603*'Input Parameters, System'!$E$18,0)","v":0.57281317499828865},{"$f":"IF(Controls!$C$42=1,L8603*'Input Parameters, System'!$E$18,0)","v":1.7553892323694034},{"$f":"IF(Controls!$C$42=1,M8603*'Input Parameters, System'!$E$18,0)","v":0.75760124473359813},null,{"$f":"VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8594","v":1043.1344348270593},695.68166323327034,{"$f":"((LN(W8603)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},{"$f":"'Input Parameters, System'!T8594+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8603,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8603,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1043.1344348270593},695.68166323327034,{"$f":"((LN(Z8603)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},1043.1344348270593,695.68166323327034,{"$f":"((LN(AC8603)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},null,1.9163799950252525E-3,null,1099.3214272221524,56.186992395093071,5.3863615771066247,56.294771262947854,{"$f":"IF(Controls!$C$40=1,(AL8603-AJ8603)*100,IF(G8603=\"On-Peak\",IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.77788678547833},null,{"$f":"MAX(0,$W8603-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8603-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8603-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8603-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8603-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8603-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8603+$N8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8603+$N8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":73.435394623742582},{"$f":"(I8603+$O8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8603/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":20.781176281996885},{"$f":"IF((J8603+$P8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8603+$P8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":66.946746896743306},{"$f":"(K8603+$Q8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8603/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.747505948119876},{"$f":"IF((L8603+$R8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8603+$R8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8603/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":67.655593306169067},{"$f":"(M8603+$S8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8603/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.363009281468265},null,{"$f":"AO8603/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8603/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8603/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8603/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8603/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8603/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8603*(1/(1-($AM8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8603*(1/(1-($AM8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8603*(1/(1-($AM8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,73.435394623742582,20.781176281996885,66.946746896743306,17.747505948119876,67.655593306169067,26.363009281468265,null,1043.1344348270593,0,0,null,0,0,0,0,0,0]
[1,12,26,"2019-12-26",20,"peak","On-Peak",{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":37.669478511607366},{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":32.472633640833052},{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":37.255177986522007},{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":33.048761011880089},{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":33.318696661216791},{"$f":"IF(G8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8648,$B$13:$B$8772,\"=\"&B8648)","v":32.896692258070594},{"$f":"IF(Controls!$C$42=1,H8648*'Input Parameters, System'!$E$18,0)","v":1.0463625341886733},{"$f":"IF(Controls!$C$42=1,I8648*'Input Parameters, System'!$E$18,0)","v":0.90200736964629102},{"$f":"IF(Controls!$C$42=1,J8648*'Input Parameters, System'!$E$18,0)","v":1.0348543168075797},{"$f":"IF(Controls!$C$42=1,K8648*'Input Parameters, System'!$E$18,0)","v":0.91801072620453161},{"$f":"IF(Controls!$C$42=1,L8648*'Input Parameters, System'!$E$18,0)","v":0.92550885363469459},{"$f":"IF(Controls!$C$42=1,M8648*'Input Parameters, System'!$E$18,0)","v":0.9137866420681402},null,{"$f":"VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8639","v":1408.6536473037143},1061.2008757099252,{"$f":"((LN(W8648)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},{"$f":"'Input Parameters, System'!T8639+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8648,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8648,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1408.6536473037143},1061.2008757099252,{"$f":"((LN(Z8648)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},1408.6536473037143,1061.2008757099252,{"$f":"((LN(AC8648)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},null,1.4192917058828414E-3,null,1494.2165095932719,85.562862289557685,6.0740880097341501,85.684387169564104,{"$f":"IF(Controls!$C$40=1,(AL8648-AJ8648)*100,IF(G8648=\"On-Peak\",IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.152488000641881},null,{"$f":"MAX(0,$W8648-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":295.99114055061148},{"$f":"MAX(0,$W8648-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":245.25656624305049},{"$f":"MAX(0,$Z8648-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":295.99114055061148},{"$f":"MAX(0,$Z8648-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":245.25656624305049},{"$f":"MAX(0,$AC8648-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":295.99114055061148},{"$f":"MAX(0,$AC8648-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":245.25656624305049},null,2.8160115554205904E-3,3.6721320413140583E-3,2.8160115554205904E-3,3.6721320413140583E-3,2.8160115554205904E-3,3.6721320413140583E-3,null,{"$f":"IF((H8648+$N8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8648+$N8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":39.615528531000407},{"$f":"(I8648+$O8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8648/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":36.203619715501333},{"$f":"IF((J8648+$P8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8648+$P8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":36.35747134281133},{"$f":"(K8648+$Q8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8648/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.478177404349438},{"$f":"IF((L8648+$R8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8648+$R8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8648/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.46734930387759},{"$f":"(M8648+$S8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8648/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.319651606209199},null,{"$f":"AO8648/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":665.30018754713001},{"$f":"IF(Controls!$C$44=1,AP8648/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":122.65647164386587},{"$f":"AQ8648/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":681.23226135925597},{"$f":"IF(Controls!$C$44=1,AR8648/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":125.00406121691417},{"$f":"AS8648/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":697.54774065895913},{"$f":"IF(Controls!$C$44=1,AT8648/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":127.4042111324387},null,{"$f":"BJ8648*(1/(1-($AM8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":936.48984346654424},{"$f":"BL8648*(1/(1-($AM8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":958.91614904962876},{"$f":"BN8648*(1/(1-($AM8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":981.88214386137417},null,1098.7618436414105,1095.3499348259115,1120.2776816093542,1118.3983876708924,1140.7537042976905,1143.6060066000221,null,1408.6536473037143,981.88214386137417,697.54774065895913,null,2.8160115554205882E-3,3.6721320413140505E-3,2.8160115554205882E-3,3.6721320413140505E-3,2.8160115554205882E-3,3.6721320413140505E-3]
[1,12,28,"2019-12-28",6,"off-peak","Off-Peak",{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":36.156417614910104},{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":17.850986673730592},{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":35.26458408689588},{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":16.977162151240282},{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":35.528160408390256},{"$f":"IF(G8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8682,$B$13:$B$8772,\"=\"&B8682)","v":22.45395137404477},{"$f":"IF(Controls!$C$42=1,H8682*'Input Parameters, System'!$E$18,0)","v":1.0043335415716907},{"$f":"IF(Controls!$C$42=1,I8682*'Input Parameters, System'!$E$18,0)","v":0.49585511644227853},{"$f":"IF(Controls!$C$42=1,J8682*'Input Parameters, System'!$E$18,0)","v":0.97956066901493788},{"$f":"IF(Controls!$C$42=1,K8682*'Input Parameters, System'!$E$18,0)","v":0.47158248836468447},{"$f":"IF(Controls!$C$42=1,L8682*'Input Parameters, System'!$E$18,0)","v":0.98688215045317973},{"$f":"IF(Controls!$C$42=1,M8682*'Input Parameters, System'!$E$18,0)","v":0.62371379670294769},null,{"$f":"VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8673","v":904.84102470139408},557.38825310760512,{"$f":"((LN(W8682)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},{"$f":"'Input Parameters, System'!T8673+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8682,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8682,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":904.84102470139408},557.38825310760512,{"$f":"((LN(Z8682)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},904.84102470139408,557.38825310760512,{"$f":"((LN(AC8682)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},null,2.2091125319327887E-3,null,950.88370386284748,46.042679161453371,5.0884827173533473,46.144505052007446,{"$f":"IF(Controls!$C$40=1,(AL8682-AJ8682)*100,IF(G8682=\"On-Peak\",IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.182589055407476},null,{"$f":"MAX(0,$W8682-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8682-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8682-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8682-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8682-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8682-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8682+$N8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8682+$N8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":36.57519456544626},{"$f":"(I8682+$O8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8682/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.388792645880422},{"$f":"IF((J8682+$P8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8682+$P8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":32.907079719113241},{"$f":"(K8682+$Q8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8682/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.891738292313683},{"$f":"IF((L8682+$R8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8682+$R8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8682/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":33.258142675160862},{"$f":"(M8682+$S8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8682/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.921426755860359},null,{"$f":"AO8682/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8682/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8682/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8682/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8682/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8682/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8682*(1/(1-($AM8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8682*(1/(1-($AM8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8682*(1/(1-($AM8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.57519456544626,15.388792645880422,32.907079719113241,12.891738292313683,33.258142675160862,19.921426755860359,null,904.84102470139408,0,0,null,0,0,0,0,0,0]
[1,12,30,"2019-12-30",18,"peak","On-Peak",{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":27.536805303155116},{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":38.537097950036518},{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":27.233947038399602},{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":39.220820655601685},{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":24.356335663953995},{"$f":"IF(G8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8742,$B$13:$B$8772,\"=\"&B8742)","v":39.040352125530646},{"$f":"IF(Controls!$C$42=1,H8742*'Input Parameters, System'!$E$18,0)","v":0.76490258211541162},{"$f":"IF(Controls!$C$42=1,I8742*'Input Parameters, System'!$E$18,0)","v":1.0704628007752242},{"$f":"IF(Controls!$C$42=1,J8742*'Input Parameters, System'!$E$18,0)","v":0.75648994796355007},{"$f":"IF(Controls!$C$42=1,K8742*'Input Parameters, System'!$E$18,0)","v":1.0894548827244621},{"$f":"IF(Controls!$C$42=1,L8742*'Input Parameters, System'!$E$18,0)","v":0.67655720535212138},{"$f":"IF(Controls!$C$42=1,M8742*'Input Parameters, System'!$E$18,0)","v":1.0844419248623496},null,{"$f":"VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8733","v":1346.5105735938985},999.05780200010952,{"$f":"((LN(W8742)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},{"$f":"'Input Parameters, System'!T8733+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8742,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8742,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1346.5105735938985},999.05780200010952,{"$f":"((LN(Z8742)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},1346.5105735938985,999.05780200010952,{"$f":"((LN(AC8742)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},null,1.4847694079485052E-3,null,1426.8360048663042,80.325431272405751,5.9654512075618902,80.444784599597156,{"$f":"IF(Controls!$C$40=1,(AL8742-AJ8742)*100,IF(G8742=\"On-Peak\",IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.93533271914049},null,{"$f":"MAX(0,$W8742-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":225.30410835442564},{"$f":"MAX(0,$W8742-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":174.87025315985645},{"$f":"MAX(0,$Z8742-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":225.30410835442564},{"$f":"MAX(0,$Z8742-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":174.87025315985645},{"$f":"MAX(0,$AC8742-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":225.30410835442564},{"$f":"MAX(0,$AC8742-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":174.87025315985645},null,2.1435066314132107E-3,2.6182649033120657E-3,2.1435066314132107E-3,2.6182649033120657E-3,2.1435066314132107E-3,2.6182649033120657E-3,null,{"$f":"IF((H8742+$N8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8742+$N8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":26.166940650808044},{"$f":"(I8742+$O8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8742/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.47987911156504},{"$f":"IF((J8742+$P8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8742+$P8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":23.763927316022261},{"$f":"(K8742+$Q8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8742/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.45345867552092},{"$f":"IF((L8742+$R8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8742+$R8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8742/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":20.170526340281718},{"$f":"(M8742+$S8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8742/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.282162768881321},null,{"$f":"AO8742/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":506.41673012408211},{"$f":"IF(Controls!$C$44=1,AP8742/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":87.455225263170092},{"$f":"AQ8742/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":518.54399068262626},{"$f":"IF(Controls!$C$44=1,AR8742/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":89.129078849408288},{"$f":"AS8742/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":530.96309386644668},{"$f":"IF(Controls!$C$44=1,AT8742/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":90.84040845733179},null,{"$f":"BJ8742*(1/(1-($AM8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":711.08454220100759},{"$f":"BL8742*(1/(1-($AM8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":728.11302291552067},{"$f":"BN8742*(1/(1-($AM8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":745.55129415875194},null,824.70670811498576,843.01964657574274,841.00602908095118,859.69556044044987,856.56222895636552,878.67386538496498,null,1346.5105735938985,745.55129415875194,530.96309386644668,null,2.1435066314132089E-3,2.6182649033120601E-3,2.1435066314132089E-3,2.6182649033120601E-3,2.1435066314132089E-3,2.6182649033120601E-3]
[1,12,30,"2019-12-30",19,"peak","On-Peak",{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":32.409055318480902},{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":38.322516126572673},{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":32.052610547634664},{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":39.00243173526993},{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":28.665846353575748},{"$f":"IF(G8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8743,$B$13:$B$8772,\"=\"&B8743)","v":38.82296808798251},{"$f":"IF(Controls!$C$42=1,H8743*'Input Parameters, System'!$E$18,0)","v":0.90024132516878752},{"$f":"IF(Controls!$C$42=1,I8743*'Input Parameters, System'!$E$18,0)","v":1.0645022621784057},{"$f":"IF(Controls!$C$42=1,J8743*'Input Parameters, System'!$E$18,0)","v":0.89034019384290408},{"$f":"IF(Controls!$C$42=1,K8743*'Input Parameters, System'!$E$18,0)","v":1.0833885926364097},{"$f":"IF(Controls!$C$42=1,L8743*'Input Parameters, System'!$E$18,0)","v":0.79626447777736375},{"$f":"IF(Controls!$C$42=1,M8743*'Input Parameters, System'!$E$18,0)","v":1.0784035478683347},null,{"$f":"VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8734","v":1232.3525282740693},884.89975668028035,{"$f":"((LN(W8743)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},{"$f":"'Input Parameters, System'!T8734+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8743,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8743,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1232.3525282740693},884.89975668028035,{"$f":"((LN(Z8743)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},1232.3525282740693,884.89975668028035,{"$f":"((LN(AC8743)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},null,1.6222541332293616E-3,null,1303.3083992316763,70.955870957607004,5.7577575677133481,71.071072830637405,{"$f":"IF(Controls!$C$40=1,(AL8743-AJ8743)*100,IF(G8743=\"On-Peak\",IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.520187303040075},null,{"$f":"MAX(0,$W8743-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":96.735160064976341},{"$f":"MAX(0,$W8743-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":47.319104351912259},{"$f":"MAX(0,$Z8743-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":96.735160064976341},{"$f":"MAX(0,$Z8743-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":47.319104351912259},{"$f":"MAX(0,$AC8743-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":96.735160064976341},{"$f":"MAX(0,$AC8743-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":47.319104351912259},null,9.2032257469495081E-4,7.0849071206820007E-4,9.2032257469495081E-4,7.0849071206820007E-4,9.2032257469495081E-4,7.0849071206820007E-4,null,{"$f":"IF((H8743+$N8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8743+$N8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":32.37475949245173},{"$f":"(I8743+$O8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8743/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.934429472129651},{"$f":"IF((J8743+$P8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8743+$P8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.577061050881873},{"$f":"(K8743+$Q8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8743/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":41.927845099921143},{"$f":"IF((L8743+$R8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8743+$R8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8743/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.385098388207432},{"$f":"(M8743+$S8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8743/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.757390811546898},null,{"$f":"AO8743/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":217.4319137184643},{"$f":"IF(Controls!$C$44=1,AP8743/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":23.664990789285},{"$f":"AQ8743/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":222.63879831479395},{"$f":"IF(Controls!$C$44=1,AR8743/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":24.117928044683278},{"$f":"AS8743/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":227.97098663184167},{"$f":"IF(Controls!$C$44=1,AT8743/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":24.581006143071022},null,{"$f":"BJ8743*(1/(1-($AM8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":303.87430985004437},{"$f":"BL8743*(1/(1-($AM8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":311.15124742613182},{"$f":"BN8743*(1/(1-($AM8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":318.60330456495348},null,359.91406013178107,371.47373011145902,364.84623652169694,377.19702057073624,368.56940909623194,384.94170151957138,null,1232.3525282740693,318.60330456495348,227.97098663184167,null,9.2032257469495005E-4,7.0849071206819856E-4,9.2032257469495005E-4,7.0849071206819856E-4,9.2032257469495005E-4,7.0849071206819856E-4]
[1,12,30,"2019-12-30",20,"peak","On-Peak",{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":45.22284067571718},{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":35.755398500316666},{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":44.725465947473253},{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":36.389768473709381},{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":39.999654101090535},{"$f":"IF(G8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8744,$B$13:$B$8772,\"=\"&B8744)","v":36.222326591660497},{"$f":"IF(Controls!$C$42=1,H8744*'Input Parameters, System'!$E$18,0)","v":1.2561757699425851},{"$f":"IF(Controls!$C$42=1,I8744*'Input Parameters, System'!$E$18,0)","v":0.99319424807510592},{"$f":"IF(Controls!$C$42=1,J8744*'Input Parameters, System'!$E$18,0)","v":1.2423599619821337},{"$f":"IF(Controls!$C$42=1,K8744*'Input Parameters, System'!$E$18,0)","v":1.0108154363474062},{"$f":"IF(Controls!$C$42=1,L8744*'Input Parameters, System'!$E$18,0)","v":1.1110888997040573},{"$f":"IF(Controls!$C$42=1,M8744*'Input Parameters, System'!$E$18,0)","v":1.0061643257148021},null,{"$f":"VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8735","v":1225.4684867580193},878.0157151642303,{"$f":"((LN(W8744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},{"$f":"'Input Parameters, System'!T8735+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8744,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8744,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1225.4684867580193},878.0157151642303,{"$f":"((LN(Z8744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},1225.4684867580193,878.0157151642303,{"$f":"((LN(AC8744)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},null,1.6313633935052252E-3,null,1295.8700653795381,70.401578621518937,5.7448705847807267,70.51652291218889,{"$f":"IF(Controls!$C$40=1,(AL8744-AJ8744)*100,IF(G8744=\"On-Peak\",IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.494429066995338},null,{"$f":"MAX(0,$W8744-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":89.06102301297652},{"$f":"MAX(0,$W8744-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":39.758308154203334},{"$f":"MAX(0,$Z8744-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":89.06102301297652},{"$f":"MAX(0,$Z8744-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":39.758308154203334},{"$f":"MAX(0,$AC8744-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":89.06102301297652},{"$f":"MAX(0,$AC8744-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":39.758308154203334},null,8.4731208331297091E-4,5.9528582462825303E-4,8.4731208331297091E-4,5.9528582462825303E-4,8.4731208331297091E-4,5.9528582462825303E-4,null,{"$f":"IF((H8744+$N8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8744+$N8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":49.130685532035614},{"$f":"(I8744+$O8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8744/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.386388316143012},{"$f":"IF((J8744+$P8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8744+$P8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":45.267666947127296},{"$f":"(K8744+$Q8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8744/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.508833584387446},{"$f":"IF((L8744+$R8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8744+$R8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":39.460087654484056},{"$f":"(M8744+$S8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8744/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.343853855032414},null,{"$f":"AO8744/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":200.18273250830964},{"$f":"IF(Controls!$C$44=1,AP8744/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":19.883723691586603},{"$f":"AQ8744/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":204.97654758597261},{"$f":"IF(Controls!$C$44=1,AR8744/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":20.26428919935104},{"$f":"AS8744/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":209.88572586298309},{"$f":"IF(Controls!$C$44=1,AT8744/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":20.653375214129305},null,{"$f":"BJ8744*(1/(1-($AM8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":279.6861089090674},{"$f":"BL8744*(1/(1-($AM8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":286.38380690280189},{"$f":"BN8744*(1/(1-($AM8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":293.24268505394804},null,348.70051813268958,339.95622091679701,351.91576304928026,345.15692968654037,353.35614792256138,352.23991412310977,null,1225.4684867580193,293.24268505394804,209.88572586298309,null,8.4731208331297026E-4,5.9528582462825173E-4,8.4731208331297026E-4,5.9528582462825173E-4,8.4731208331297026E-4,5.9528582462825173E-4]
[1,12,30,"2019-12-30",21,"peak","On-Peak",{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":40.669468363625604},{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":28.697791091940207},{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":40.222173026293007},{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":29.206945450023017},{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":35.972191103284111},{"$f":"IF(G8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8745,$B$13:$B$8772,\"=\"&B8745)","v":29.072554215338901},{"$f":"IF(Controls!$C$42=1,H8745*'Input Parameters, System'!$E$18,0)","v":1.129694640395847},{"$f":"IF(Controls!$C$42=1,I8745*'Input Parameters, System'!$E$18,0)","v":0.79715182155566233},{"$f":"IF(Controls!$C$42=1,J8745*'Input Parameters, System'!$E$18,0)","v":1.1172699108483461},{"$f":"IF(Controls!$C$42=1,K8745*'Input Parameters, System'!$E$18,0)","v":0.81129483774455313},{"$f":"IF(Controls!$C$42=1,L8745*'Input Parameters, System'!$E$18,0)","v":0.9992161965171179},{"$f":"IF(Controls!$C$42=1,M8745*'Input Parameters, System'!$E$18,0)","v":0.80756179023625041},null,{"$f":"VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8736","v":1192.280055726096},844.827284132307,{"$f":"((LN(W8745)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},{"$f":"'Input Parameters, System'!T8736+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8745,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8745,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1192.280055726096},844.827284132307,{"$f":"((LN(Z8745)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},1192.280055726096,844.827284132307,{"$f":"((LN(AC8745)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},null,1.6767551633218858E-3,null,1260.0268861878424,67.746830461746384,5.6821239386151365,67.860520598146692,{"$f":"IF(Controls!$C$40=1,(AL8745-AJ8745)*100,IF(G8745=\"On-Peak\",IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.369013640030801},null,{"$f":"MAX(0,$W8745-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":52.269675364699971},{"$f":"MAX(0,$W8745-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":3.9028850888481039},{"$f":"MAX(0,$Z8745-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":52.269675364699971},{"$f":"MAX(0,$Z8745-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":3.9028850888481039},{"$f":"MAX(0,$AC8745-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":52.269675364699971},{"$f":"MAX(0,$AC8745-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":3.9028850888481039},null,4.9728518749333898E-4,5.8436394213082941E-5,4.9728518749333898E-4,5.8436394213082941E-5,4.9728518749333898E-4,5.8436394213082941E-5,null,{"$f":"IF((H8745+$N8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8745+$N8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":43.096779463028739},{"$f":"(I8745+$O8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8745/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.618318504776912},{"$f":"IF((J8745+$P8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8745+$P8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":39.617388835366093},{"$f":"(K8745+$Q8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8745/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.095993738026994},{"$f":"IF((L8745+$R8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8745+$R8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8745/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":34.391602453823531},{"$f":"(M8745+$S8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8745/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.946085951847138},null,{"$f":"AO8745/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":117.48670841455916},{"$f":"IF(Controls!$C$44=1,AP8745/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":1.9518911218676867},{"$f":"AQ8745/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":120.30018561694139},{"$f":"IF(Controls!$C$44=1,AR8745/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":1.989249438016929},{"$f":"AS8745/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":123.18136917138345},{"$f":"IF(Controls!$C$44=1,AT8745/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":2.0274441720450387},null,{"$f":"BJ8745*(1/(1-($AM8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":163.91475381220454},{"$f":"BL8745*(1/(1-($AM8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":167.84005250520616},{"$f":"BN8745*(1/(1-($AM8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":171.85981354360135},null,208.96342439710097,196.48496343884915,209.44669077858919,198.92529568125008,208.27886016946991,202.83334366749352,null,1192.280055726096,171.85981354360135,123.18136917138345,null,4.9728518749333854E-4,5.8436394213082819E-5,4.9728518749333854E-4,5.8436394213082819E-5,4.9728518749333854E-4,5.8436394213082819E-5]
[1,12,30,"2019-12-30",22,"off-peak","Off-Peak",{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":34.0062755084965},{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":23.392551314265219},{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":33.167477345902547},{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":22.247461389790697},{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":33.41537936710715},{"$f":"IF(G8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8746,$B$13:$B$8772,\"=\"&B8746)","v":29.424435709109616},{"$f":"IF(Controls!$C$42=1,H8746*'Input Parameters, System'!$E$18,0)","v":0.94460804941656429},{"$f":"IF(Controls!$C$42=1,I8746*'Input Parameters, System'!$E$18,0)","v":0.6497857215302526},{"$f":"IF(Controls!$C$42=1,J8746*'Input Parameters, System'!$E$18,0)","v":0.9213083647444188},{"$f":"IF(Controls!$C$42=1,K8746*'Input Parameters, System'!$E$18,0)","v":0.61797802886793252},{"$f":"IF(Controls!$C$42=1,L8746*'Input Parameters, System'!$E$18,0)","v":0.92819445389105282},{"$f":"IF(Controls!$C$42=1,M8746*'Input Parameters, System'!$E$18,0)","v":0.81733616530339048},null,{"$f":"VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8737","v":1144.0420967045395},796.58932511075056,{"$f":"((LN(W8746)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},{"$f":"'Input Parameters, System'!T8737+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8746,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8746,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.0420967045395},796.58932511075056,{"$f":"((LN(Z8746)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},1144.0420967045395,796.58932511075056,{"$f":"((LN(AC8746)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},null,1.7474238238914808E-3,null,1207.9829161867633,63.940819482223901,5.5890268082274304,64.052648871720166,{"$f":"IF(Controls!$C$40=1,(AL8746-AJ8746)*100,IF(G8746=\"On-Peak\",IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.182938949626475},null,{"$f":"MAX(0,$W8746-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0.12489688920123794},{"$f":"MAX(0,$W8746-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8746-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0.12489688920123794},{"$f":"MAX(0,$Z8746-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8746-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0.12489688920123794},{"$f":"MAX(0,$AC8746-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,1.1882486839724588E-6,0,1.1882486839724588E-6,0,1.1882486839724588E-6,0,null,{"$f":"IF((H8746+$N8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8746+$N8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":34.29648485109859},{"$f":"(I8746+$O8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8746/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.260601637388373},{"$f":"IF((J8746+$P8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8746+$P8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":30.802736276914018},{"$f":"(K8746+$Q8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8746/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.9801945433932},{"$f":"IF((L8746+$R8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8746+$R8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8746/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.13168094197146},{"$f":"(M8746+$S8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8746/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.32485771819065},null,{"$f":"AO8746/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0.28073111801611},{"$f":"IF(Controls!$C$44=1,AP8746/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8746/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0.28745384104747312},{"$f":"IF(Controls!$C$44=1,AR8746/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8746/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0.29433834646398471},{"$f":"IF(Controls!$C$44=1,AT8746/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8746*(1/(1-($AM8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.3908490392493203},{"$f":"BL8746*(1/(1-($AM8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.40020877769412205},{"$f":"BN8746*(1/(1-($AM8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.40979375832172704},null,34.687333890347908,23.651450676637694,31.20294505460814,20.380403321087321,31.541474700293186,29.734651476512376,null,1144.0420967045395,0.40979375832172704,0.29433834646398471,null,1.188248683972458E-6,0,1.188248683972458E-6,0,1.188248683972458E-6,0]
[1,12,30,"2019-12-30",23,"off-peak","Off-Peak",{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":31.840085424411438},{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":22.165289926473339},{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":31.054718466358118},{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":21.080275734268348},{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":31.286829199274653},{"$f":"IF(G8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8747,$B$13:$B$8772,\"=\"&B8747)","v":27.880718937124449},{"$f":"IF(Controls!$C$42=1,H8747*'Input Parameters, System'!$E$18,0)","v":0.88443678516029933},{"$f":"IF(Controls!$C$42=1,I8747*'Input Parameters, System'!$E$18,0)","v":0.61569551411083945},{"$f":"IF(Controls!$C$42=1,J8747*'Input Parameters, System'!$E$18,0)","v":0.86262128377916125},{"$f":"IF(Controls!$C$42=1,K8747*'Input Parameters, System'!$E$18,0)","v":0.58555657286065843},{"$f":"IF(Controls!$C$42=1,L8747*'Input Parameters, System'!$E$18,0)","v":0.86906873100442872},{"$f":"IF(Controls!$C$42=1,M8747*'Input Parameters, System'!$E$18,0)","v":0.77445563025414021},null,{"$f":"VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8738","v":1050.9336968056416},703.48092521185265,{"$f":"((LN(W8747)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},{"$f":"'Input Parameters, System'!T8738+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8747,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8747,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1050.9336968056416},703.48092521185265,{"$f":"((LN(Z8747)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},1050.9336968056416,703.48092521185265,{"$f":"((LN(AC8747)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},null,1.902164783984972E-3,null,1107.709702388717,56.776005583075445,5.4024345927481985,56.88410568097634,{"$f":"IF(Controls!$C$40=1,(AL8747-AJ8747)*100,IF(G8747=\"On-Peak\",IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.810009790089481},null,{"$f":"MAX(0,$W8747-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8747-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8747-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8747-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8747-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8747-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8747+$N8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8747+$N8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":31.29811626722563},{"$f":"(I8747+$O8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8747/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.450561287568593},{"$f":"IF((J8747+$P8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8747+$P8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":28.033802073912433},{"$f":"(K8747+$Q8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8747/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.35027798339695},{"$f":"IF((L8747+$R8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8747+$R8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8747/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":28.333643080695047},{"$f":"(M8747+$S8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8747/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.162636875824667},null,{"$f":"AO8747/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8747/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8747/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8747/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8747/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8747/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8747*(1/(1-($AM8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8747*(1/(1-($AM8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8747*(1/(1-($AM8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.29811626722563,21.450561287568593,28.033802073912433,18.35027798339695,28.333643080695047,27.162636875824667,null,1050.9336968056416,0,0,null,0,0,0,0,0,0]
[1,12,30,"2019-12-30",24,"off-peak","Off-Peak",{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":29.620540904757767},{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":19.596468142397498},{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":28.889921190765801},{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":18.637200471091329},{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":29.105851687406872},{"$f":"IF(G8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8748,$B$13:$B$8772,\"=\"&B8748)","v":24.649513823229675},{"$f":"IF(Controls!$C$42=1,H8748*'Input Parameters, System'!$E$18,0)","v":0.82278347006028374},{"$f":"IF(Controls!$C$42=1,I8748*'Input Parameters, System'!$E$18,0)","v":0.54434016282726871},{"$f":"IF(Controls!$C$42=1,J8748*'Input Parameters, System'!$E$18,0)","v":0.80248870820884821},{"$f":"IF(Controls!$C$42=1,K8748*'Input Parameters, System'!$E$18,0)","v":0.5176941408706891},{"$f":"IF(Controls!$C$42=1,L8748*'Input Parameters, System'!$E$18,0)","v":0.80848670952453805},{"$f":"IF(Controls!$C$42=1,M8748*'Input Parameters, System'!$E$18,0)","v":0.6847009507351095},null,{"$f":"VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8739","v":974.70262235518362},627.24985076139467,{"$f":"((LN(W8748)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},{"$f":"'Input Parameters, System'!T8739+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8748,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8748,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":974.70262235518362},627.24985076139467,{"$f":"((LN(Z8748)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},974.70262235518362,627.24985076139467,{"$f":"((LN(AC8748)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},null,2.0508560266367937E-3,null,1025.7978547697001,51.095232414516495,5.2421355234537659,51.200128906881673,{"$f":"IF(Controls!$C$40=1,(AL8748-AJ8748)*100,IF(G8748=\"On-Peak\",IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.489649236517806},null,{"$f":"MAX(0,$W8748-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8748-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8748-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8748-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8748-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8748-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8748+$N8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8748+$N8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.278217088686496},{"$f":"(I8748+$O8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8748/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.846878374291855},{"$f":"IF((J8748+$P8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8748+$P8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":25.244984791724811},{"$f":"(K8748+$Q8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8748/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.105210845578675},{"$f":"IF((L8748+$R8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8748+$R8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8748/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.515513153561301},{"$f":"(M8748+$S8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8748/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.857783503279158},null,{"$f":"AO8748/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8748/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8748/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8748/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8748/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8748/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8748*(1/(1-($AM8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8748*(1/(1-($AM8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8748*(1/(1-($AM8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.278217088686496,17.846878374291855,25.244984791724811,15.105210845578675,25.515513153561301,22.857783503279158,null,974.70262235518362,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",1,"off-peak","Off-Peak",{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":29.0427674341399},{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":18.555184802321513},{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":28.326399069885678},{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":17.646889042767313},{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":28.53811766125272},{"$f":"IF(G8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8749,$B$13:$B$8772,\"=\"&B8749)","v":23.33973045315544},{"$f":"IF(Controls!$C$42=1,H8749*'Input Parameters, System'!$E$18,0)","v":0.80673438903261807},{"$f":"IF(Controls!$C$42=1,I8749*'Input Parameters, System'!$E$18,0)","v":0.51541595369082893},{"$f":"IF(Controls!$C$42=1,J8749*'Input Parameters, System'!$E$18,0)","v":0.78683549351691107},{"$f":"IF(Controls!$C$42=1,K8749*'Input Parameters, System'!$E$18,0)","v":0.4901858021115576},{"$f":"IF(Controls!$C$42=1,L8749*'Input Parameters, System'!$E$18,0)","v":0.7927164987909664},{"$f":"IF(Controls!$C$42=1,M8749*'Input Parameters, System'!$E$18,0)","v":0.64831849203112835},null,{"$f":"VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8740","v":925.7693056047334},578.31653401094445,{"$f":"((LN(W8749)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},{"$f":"'Input Parameters, System'!T8740+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8749,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8749,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.7693056047334},578.31653401094445,{"$f":"((LN(Z8749)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},925.7693056047334,578.31653401094445,{"$f":"((LN(AC8749)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},null,2.159199470558093E-3,null,973.30975459158822,47.540448986854756,5.1352371156656851,47.643209199111666,{"$f":"IF(Controls!$C$40=1,(AL8749-AJ8749)*100,IF(G8749=\"On-Peak\",IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.276021225691068},null,{"$f":"MAX(0,$W8749-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8749-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8749-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8749-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8749-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8749-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8749+$N8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8749+$N8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":27.44114924757411},{"$f":"(I8749+$O8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8749/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.369908493906415},{"$f":"IF((J8749+$P8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8749+$P8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":24.471969163174258},{"$f":"(K8749+$Q8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8749/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.77521968438958},{"$f":"IF((L8749+$R8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8749+$R8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8749/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":24.73437252779339},{"$f":"(M8749+$S8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8749/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.09343882486678},null,{"$f":"AO8749/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8749/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8749/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8749/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8749/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8749/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8749*(1/(1-($AM8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8749*(1/(1-($AM8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8749*(1/(1-($AM8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,27.44114924757411,16.369908493906415,24.471969163174258,13.77521968438958,24.73437252779339,21.09343882486678,null,925.7693056047334,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",2,"off-peak","Off-Peak",{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":27.270456174575898},{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":18.229723218818691},{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":26.597803607063238},{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":17.337359145170225},{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":26.796602243601949},{"$f":"IF(G8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8750,$B$13:$B$8772,\"=\"&B8750)","v":22.930346999811306},{"$f":"IF(Controls!$C$42=1,H8750*'Input Parameters, System'!$E$18,0)","v":0.7575040791318034},{"$f":"IF(Controls!$C$42=1,I8750*'Input Parameters, System'!$E$18,0)","v":0.50637545669562534},{"$f":"IF(Controls!$C$42=1,J8750*'Input Parameters, System'!$E$18,0)","v":0.73881949752937459},{"$f":"IF(Controls!$C$42=1,K8750*'Input Parameters, System'!$E$18,0)","v":0.48158784692730811},{"$f":"IF(Controls!$C$42=1,L8750*'Input Parameters, System'!$E$18,0)","v":0.7443416192401332},{"$f":"IF(Controls!$C$42=1,M8750*'Input Parameters, System'!$E$18,0)","v":0.63694685842690724},null,{"$f":"VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8741","v":905.41519151182376},557.96241991803481,{"$f":"((LN(W8750)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},{"$f":"'Input Parameters, System'!T8741+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8750,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8750,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":905.41519151182376},557.96241991803481,{"$f":"((LN(Z8750)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},905.41519151182376,557.96241991803481,{"$f":"((LN(AC8750)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},null,2.2077124015833505E-3,null,951.49877879409337,46.083587282269576,5.0897740301133192,46.185438977678928,{"$f":"IF(Controls!$C$40=1,(AL8750-AJ8750)*100,IF(G8750=\"On-Peak\",IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.185169540935135},null,{"$f":"MAX(0,$W8750-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8750-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8750-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8750-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8750-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8750-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8750+$N8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8750+$N8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":25.117767848064737},{"$f":"(I8750+$O8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8750/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.903081408361544},{"$f":"IF((J8750+$P8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8750+$P8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":22.326372301493784},{"$f":"(K8750+$Q8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8750/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.354848283575162},{"$f":"IF((L8750+$R8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8750+$R8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8750/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":22.566223769505839},{"$f":"(M8750+$S8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8750/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.53578095041852},null,{"$f":"AO8750/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8750/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8750/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8750/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8750/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8750/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8750*(1/(1-($AM8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8750*(1/(1-($AM8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8750*(1/(1-($AM8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.117767848064737,15.903081408361544,22.326372301493784,13.354848283575162,22.566223769505839,20.53578095041852,null,905.41519151182376,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",3,"off-peak","Off-Peak",{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":24.571730517715},{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":18.299464986712152},{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":23.965644667329428},{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":17.403686980369603},{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":24.144769889623014},{"$f":"IF(G8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8751,$B$13:$B$8772,\"=\"&B8751)","v":23.018072025527903},{"$f":"IF(Controls!$C$42=1,H8751*'Input Parameters, System'!$E$18,0)","v":0.68254032786769103},{"$f":"IF(Controls!$C$42=1,I8751*'Input Parameters, System'!$E$18,0)","v":0.50831270605174039},{"$f":"IF(Controls!$C$42=1,J8751*'Input Parameters, System'!$E$18,0)","v":0.66570480076715177},{"$f":"IF(Controls!$C$42=1,K8751*'Input Parameters, System'!$E$18,0)","v":0.48343026589536159},{"$f":"IF(Controls!$C$42=1,L8751*'Input Parameters, System'!$E$18,0)","v":0.67068044494758483},{"$f":"IF(Controls!$C$42=1,M8751*'Input Parameters, System'!$E$18,0)","v":0.63938363705638313},null,{"$f":"VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8742","v":898.77949204180743},551.32672044801848,{"$f":"((LN(W8751)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},{"$f":"'Input Parameters, System'!T8742+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8751,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8751,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":898.77949204180743},551.32672044801848,{"$f":"((LN(Z8751)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},898.77949204180743,551.32672044801848,{"$f":"((LN(AC8751)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},null,2.2240029087612356E-3,null,944.39093446938432,45.611442427576854,5.0748201123235237,45.712995293284642,{"$f":"IF(Controls!$C$40=1,(AL8751-AJ8751)*100,IF(G8751=\"On-Peak\",IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.155286570778799},null,{"$f":"MAX(0,$W8751-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8751-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8751-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8751-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8751-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8751-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8751+$N8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8751+$N8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":21.627125208898029},{"$f":"(I8751+$O8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8751/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.989402371983768},{"$f":"IF((J8751+$P8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8751+$P8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":19.102832725328739},{"$f":"(K8751+$Q8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8751/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.432579129794533},{"$f":"IF((L8751+$R8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8751+$R8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8751/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":19.308802277996467},{"$f":"(M8751+$S8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8751/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.638897428841588},null,{"$f":"AO8751/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8751/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8751/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8751/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8751/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8751/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8751*(1/(1-($AM8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8751*(1/(1-($AM8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8751*(1/(1-($AM8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.627125208898029,15.989402371983768,19.102832725328739,13.432579129794533,19.308802277996467,20.638897428841588,null,898.77949204180743,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",4,"off-peak","Off-Peak",{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":21.643483611573743},{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":18.076678783719153},{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":21.10962584520399},{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":17.191806395704926},{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":21.267404468501837},{"$f":"IF(G8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8752,$B$13:$B$8772,\"=\"&B8752)","v":22.737839304488766},{"$f":"IF(Controls!$C$42=1,H8752*'Input Parameters, System'!$E$18,0)","v":0.60120105866342066},{"$f":"IF(Controls!$C$42=1,I8752*'Input Parameters, System'!$E$18,0)","v":0.50212427060859521},{"$f":"IF(Controls!$C$42=1,J8752*'Input Parameters, System'!$E$18,0)","v":0.58637184447233937},{"$f":"IF(Controls!$C$42=1,K8752*'Input Parameters, System'!$E$18,0)","v":0.47754476085852404},{"$f":"IF(Controls!$C$42=1,L8752*'Input Parameters, System'!$E$18,0)","v":0.59075453429545077},{"$f":"IF(Controls!$C$42=1,M8752*'Input Parameters, System'!$E$18,0)","v":0.6315994831011128},null,{"$f":"VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8743","v":906.70657015119821},559.25379855740925,{"$f":"((LN(W8752)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},{"$f":"'Input Parameters, System'!T8743+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8752,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8752,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":906.70657015119821},559.25379855740925,{"$f":"((LN(Z8752)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},906.70657015119821,559.25379855740925,{"$f":"((LN(AC8752)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},null,2.2045697951362797E-3,null,952.88220323164137,46.175633080443156,5.0926765726141277,46.277542778650329,{"$f":"IF(Controls!$C$40=1,(AL8752-AJ8752)*100,IF(G8752=\"On-Peak\",IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.190969820717299},null,{"$f":"MAX(0,$W8752-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8752-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8752-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8752-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8752-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8752-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8752+$N8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8752+$N8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":17.863387287495932},{"$f":"(I8752+$O8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8752/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.69712561308754},{"$f":"IF((J8752+$P8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8752+$P8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":15.627095046593139},{"$f":"(K8752+$Q8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8752/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.169387908961014},{"$f":"IF((L8752+$R8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8752+$R8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8752/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":15.796531885141047},{"$f":"(M8752+$S8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8752/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.289752228908604},null,{"$f":"AO8752/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8752/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8752/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8752/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8752/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8752/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8752*(1/(1-($AM8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8752*(1/(1-($AM8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8752*(1/(1-($AM8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,17.863387287495932,15.69712561308754,15.627095046593139,13.169387908961014,15.796531885141047,20.289752228908604,null,906.70657015119821,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",5,"off-peak","Off-Peak",{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":19.737901949201802},{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":18.654954275835774},{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":19.251047224863832},{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":17.741774695899757},{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":19.394934366703957},{"$f":"IF(G8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8753,$B$13:$B$8772,\"=\"&B8753)","v":23.465225976055578},{"$f":"IF(Controls!$C$42=1,H8753*'Input Parameters, System'!$E$18,0)","v":0.54826883511993396},{"$f":"IF(Controls!$C$42=1,I8753*'Input Parameters, System'!$E$18,0)","v":0.51818729651971585},{"$f":"IF(Controls!$C$42=1,J8753*'Input Parameters, System'!$E$18,0)","v":0.5347452461755573},{"$f":"IF(Controls!$C$42=1,K8753*'Input Parameters, System'!$E$18,0)","v":0.49282148480196747},{"$f":"IF(Controls!$C$42=1,L8753*'Input Parameters, System'!$E$18,0)","v":0.53874206589066453},{"$f":"IF(Controls!$C$42=1,M8753*'Input Parameters, System'!$E$18,0)","v":0.65180443923718423},null,{"$f":"VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8744","v":925.22295310345942},577.77018150967046,{"$f":"((LN(W8753)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},{"$f":"'Input Parameters, System'!T8744+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8753,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8753,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.22295310345942},577.77018150967046,{"$f":"((LN(Z8753)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},925.22295310345942,577.77018150967046,{"$f":"((LN(AC8753)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},null,2.1604738089084918E-3,null,972.72412763205693,47.501174528597495,5.1340246552752635,47.603910511297578,{"$f":"IF(Controls!$C$40=1,(AL8753-AJ8753)*100,IF(G8753=\"On-Peak\",IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.273598270008222},null,{"$f":"MAX(0,$W8753-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8753-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8753-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8753-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8753-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8753-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8753+$N8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8753+$N8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":15.429353388853814},{"$f":"(I8753+$O8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8753/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.504656063781987},{"$f":"IF((J8753+$P8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8753+$P8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":13.379312786111379},{"$f":"(K8753+$Q8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8753/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.896558026698536},{"$f":"IF((L8753+$R8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8753+$R8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8753/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.525123679804992},{"$f":"(M8753+$S8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8753/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.254404299516075},null,{"$f":"AO8753/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8753/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8753/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8753/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8753/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8753/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8753*(1/(1-($AM8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8753*(1/(1-($AM8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8753*(1/(1-($AM8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,15.429353388853814,16.504656063781987,13.379312786111379,13.896558026698536,13.525123679804992,21.254404299516075,null,925.22295310345942,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",6,"off-peak","Off-Peak",{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":19.674043214522992},{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":19.972298780490043},{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":19.188763628553257},{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":18.994633805221302},{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":19.332185247216795},{"$f":"IF(G8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8754,$B$13:$B$8772,\"=\"&B8754)","v":25.122254239591356},{"$f":"IF(Controls!$C$42=1,H8754*'Input Parameters, System'!$E$18,0)","v":0.54649500149948682},{"$f":"IF(Controls!$C$42=1,I8754*'Input Parameters, System'!$E$18,0)","v":0.55477978435744424},{"$f":"IF(Controls!$C$42=1,J8754*'Input Parameters, System'!$E$18,0)","v":0.53301516590237719},{"$f":"IF(Controls!$C$42=1,K8754*'Input Parameters, System'!$E$18,0)","v":0.5276227319763106},{"$f":"IF(Controls!$C$42=1,L8754*'Input Parameters, System'!$E$18,0)","v":0.5369990545648119},{"$f":"IF(Controls!$C$42=1,M8754*'Input Parameters, System'!$E$18,0)","v":0.69783248001617437},null,{"$f":"VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8745","v":961.80870332512177},614.35593173133282,{"$f":"((LN(W8754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},{"$f":"'Input Parameters, System'!T8745+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8754,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8754,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":961.80870332512177},614.35593173133282,{"$f":"((LN(Z8754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},961.80870332512177,614.35593173133282,{"$f":"((LN(AC8754)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},null,2.0783353336284449E-3,null,1011.9601625996199,50.151459274498137,5.2142862817852205,50.255799213474461,{"$f":"IF(Controls!$C$40=1,(AL8754-AJ8754)*100,IF(G8754=\"On-Peak\",IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.433993897632377},null,{"$f":"MAX(0,$W8754-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8754-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8754-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8754-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8754-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8754-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8754+$N8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8754+$N8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":15.392402396143561},{"$f":"(I8754+$O8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8754/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.341377836278429},{"$f":"IF((J8754+$P8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8754+$P8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":13.345189273711805},{"$f":"(K8754+$Q8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8754/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.550500842611839},{"$f":"IF((L8754+$R8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8754+$R8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":13.490641502673348},{"$f":"(M8754+$S8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8754/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.448497982850071},null,{"$f":"AO8754/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8754/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8754/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8754/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8754/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8754/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8754*(1/(1-($AM8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8754*(1/(1-($AM8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8754*(1/(1-($AM8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,15.392402396143561,18.341377836278429,13.345189273711805,15.550500842611839,13.490641502673348,23.448497982850071,null,961.80870332512177,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",7,"peak","On-Peak",{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":24.806672410692073},{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":27.696783737457007},{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":24.533840988239451},{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":28.188178287637697},{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":21.941530010067471},{"$f":"IF(G8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8755,$B$13:$B$8772,\"=\"&B8755)","v":28.058474752221649},{"$f":"IF(Controls!$C$42=1,H8755*'Input Parameters, System'!$E$18,0)","v":0.68906641753593056},{"$f":"IF(Controls!$C$42=1,I8755*'Input Parameters, System'!$E$18,0)","v":0.76934637710662934},{"$f":"IF(Controls!$C$42=1,J8755*'Input Parameters, System'!$E$18,0)","v":0.68148785287605984},{"$f":"IF(Controls!$C$42=1,K8755*'Input Parameters, System'!$E$18,0)","v":0.78299607089400503},{"$f":"IF(Controls!$C$42=1,L8755*'Input Parameters, System'!$E$18,0)","v":0.60948003137969031},{"$f":"IF(Controls!$C$42=1,M8755*'Input Parameters, System'!$E$18,0)","v":0.77939323577725805},null,{"$f":"VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8746","v":1035.635826769975},688.18305517618603,{"$f":"((LN(W8755)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},{"$f":"'Input Parameters, System'!T8746+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8755,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8755,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.635826769975},688.18305517618603,{"$f":"((LN(Z8755)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},1035.635826769975,688.18305517618603,{"$f":"((LN(AC8755)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},null,1.9302490113464188E-3,null,1091.2581703068452,55.622343536870247,5.3708400288110667,55.729812197761511,{"$f":"IF(Controls!$C$40=1,(AL8755-AJ8755)*100,IF(G8755=\"On-Peak\",IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.746866089126428},null,{"$f":"MAX(0,$W8755-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8755-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8755-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8755-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8755-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8755-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8755+$N8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8755+$N8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":22.14194713597152},{"$f":"(I8755+$O8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8755/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.977447113989417},{"$f":"IF((J8755+$P8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8755+$P8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":19.994837692026046},{"$f":"(K8755+$Q8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8755/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":27.514795004989136},{"$f":"IF((L8755+$R8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8755+$R8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8755/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":16.78952905106452},{"$f":"(M8755+$S8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8755/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.367419051693084},null,{"$f":"AO8755/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8755/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8755/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8755/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8755/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8755/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8755*(1/(1-($AM8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8755*(1/(1-($AM8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8755*(1/(1-($AM8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.14194713597152,28.977447113989417,19.994837692026046,27.514795004989136,16.78952905106452,27.367419051693084,null,1035.635826769975,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",8,"peak","On-Peak",{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":29.350271661320889},{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":30.700929265950901},{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":29.027468335096547},{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":31.24562317228229},{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":25.960348723875402},{"$f":"IF(G8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8756,$B$13:$B$8772,\"=\"&B8756)","v":31.10185127789563},{"$f":"IF(Controls!$C$42=1,H8756*'Input Parameters, System'!$E$18,0)","v":0.81527607623244702},{"$f":"IF(Controls!$C$42=1,I8756*'Input Parameters, System'!$E$18,0)","v":0.8527939174620881},{"$f":"IF(Controls!$C$42=1,J8756*'Input Parameters, System'!$E$18,0)","v":0.8063094188796367},{"$f":"IF(Controls!$C$42=1,K8756*'Input Parameters, System'!$E$18,0)","v":0.86792413212673813},{"$f":"IF(Controls!$C$42=1,L8756*'Input Parameters, System'!$E$18,0)","v":0.72111261829031537},{"$f":"IF(Controls!$C$42=1,M8756*'Input Parameters, System'!$E$18,0)","v":0.86393051369347051},null,{"$f":"VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8747","v":1076.0957129097606},728.6429413159716,{"$f":"((LN(W8756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},{"$f":"'Input Parameters, System'!T8747+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8756,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8756,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1076.0957129097606},728.6429413159716,{"$f":"((LN(Z8756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},1076.0957129097606,728.6429413159716,{"$f":"((LN(AC8756)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},null,1.8577076982690954E-3,null,1134.7838943512977,58.688181441537047,5.4538068256813634,58.797308259479529,{"$f":"IF(Controls!$C$40=1,(AL8756-AJ8756)*100,IF(G8756=\"On-Peak\",IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.912681794248158},null,{"$f":"MAX(0,$W8756-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8756-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8756-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8756-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8756-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8756-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8756+$N8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8756+$N8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":28.108843929476109},{"$f":"(I8756+$O8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8756/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.154893959640262},{"$f":"IF((J8756+$P8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8756+$P8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":25.582366891502978},{"$f":"(K8756+$Q8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8756/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.540322963341819},{"$f":"IF((L8756+$R8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8756+$R8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":21.801726414740813},{"$f":"(M8756+$S8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8756/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.386501290196229},null,{"$f":"AO8756/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8756/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8756/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8756/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8756/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8756/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8756*(1/(1-($AM8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8756*(1/(1-($AM8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8756*(1/(1-($AM8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.108843929476109,33.154893959640262,25.582366891502978,31.540322963341819,21.801726414740813,31.386501290196229,null,1076.0957129097606,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",9,"peak","On-Peak",{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":39.294313125814483},{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":27.018210850691741},{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":38.862142169269994},{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":27.497566204494341},{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":34.755864728694306},{"$f":"IF(G8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8757,$B$13:$B$8772,\"=\"&B8757)","v":27.371040413587735},{"$f":"IF(Controls!$C$42=1,H8757*'Input Parameters, System'!$E$18,0)","v":1.0914963170743417},{"$f":"IF(Controls!$C$42=1,I8757*'Input Parameters, System'!$E$18,0)","v":0.7504973440570043},{"$f":"IF(Controls!$C$42=1,J8757*'Input Parameters, System'!$E$18,0)","v":1.0794917044500048},{"$f":"IF(Controls!$C$42=1,K8757*'Input Parameters, System'!$E$18,0)","v":0.76381261951608026},{"$f":"IF(Controls!$C$42=1,L8757*'Input Parameters, System'!$E$18,0)","v":0.96542973601902149},{"$f":"IF(Controls!$C$42=1,M8757*'Input Parameters, System'!$E$18,0)","v":0.76029805407890638},null,{"$f":"VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8748","v":1109.2245418506361},761.77177025684716,{"$f":"((LN(W8757)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},{"$f":"'Input Parameters, System'!T8748+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8757,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8757,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1109.2245418506361},761.77177025684716,{"$f":"((LN(Z8757)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},1109.2245418506361,761.77177025684716,{"$f":"((LN(AC8757)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},null,1.8022491707743171E-3,null,1170.4576985024187,61.233156651782586,5.520357181208853,61.343613563122645,{"$f":"IF(Controls!$C$40=1,(AL8757-AJ8757)*100,IF(G8757=\"On-Peak\",IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.045691134005864},null,{"$f":"MAX(0,$W8757-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8757-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8757-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8757-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8757-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8757-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8757+$N8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8757+$N8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":41.113145658772901},{"$f":"(I8757+$O8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8757/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.175318636348987},{"$f":"IF((J8757+$P8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8757+$P8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":37.759871907234484},{"$f":"(K8757+$Q8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8757/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.741837087812012},{"$f":"IF((L8757+$R8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8757+$R8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8757/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":32.725348709496444},{"$f":"(M8757+$S8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8757/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.595698803274239},null,{"$f":"AO8757/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8757/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8757/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8757/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8757/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8757/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8757*(1/(1-($AM8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8757*(1/(1-($AM8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8757*(1/(1-($AM8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,41.113145658772901,28.175318636348987,37.759871907234484,26.741837087812012,32.725348709496444,26.595698803274239,null,1109.2245418506361,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",10,"peak","On-Peak",{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":37.935216407484418},{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":27.031692431223508},{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":37.517993215185527},{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":27.511286974358121},{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":33.553742132881325},{"$f":"IF(G8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8758,$B$13:$B$8772,\"=\"&B8758)","v":27.384698049454638},{"$f":"IF(Controls!$C$42=1,H8758*'Input Parameters, System'!$E$18,0)","v":1.0537440586786979},{"$f":"IF(Controls!$C$42=1,I8758*'Input Parameters, System'!$E$18,0)","v":0.75087182815732822},{"$f":"IF(Controls!$C$42=1,J8758*'Input Parameters, System'!$E$18,0)","v":1.0421546570181033},{"$f":"IF(Controls!$C$42=1,K8758*'Input Parameters, System'!$E$18,0)","v":0.76419374768915183},{"$f":"IF(Controls!$C$42=1,L8758*'Input Parameters, System'!$E$18,0)","v":0.93203782045606132},{"$f":"IF(Controls!$C$42=1,M8758*'Input Parameters, System'!$E$18,0)","v":0.76067742854973464},null,{"$f":"VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8749","v":1102.3802350619515},754.9274634681625,{"$f":"((LN(W8758)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},{"$f":"'Input Parameters, System'!T8749+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8758,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8758,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1102.3802350619515},754.9274634681625,{"$f":"((LN(Z8758)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},1102.3802350619515,754.9274634681625,{"$f":"((LN(AC8758)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},null,1.8134336562027897E-3,null,1163.0850830442107,60.704847982259274,5.5067068559014745,60.815032072258148,{"$f":"IF(Controls!$C$40=1,(AL8758-AJ8758)*100,IF(G8758=\"On-Peak\",IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.018408999887441},null,{"$f":"MAX(0,$W8758-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8758-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8758-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8758-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8758-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8758-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8758+$N8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8758+$N8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":39.328443587890995},{"$f":"(I8758+$O8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8758/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.182429582569622},{"$f":"IF((J8758+$P8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8758+$P8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":36.08863888971775},{"$f":"(K8758+$Q8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8758/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.748689434204234},{"$f":"IF((L8758+$R8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8758+$R8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8758/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":31.226197756465126},{"$f":"(M8758+$S8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8758/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.602540177613697},null,{"$f":"AO8758/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8758/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8758/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8758/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8758/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8758/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8758*(1/(1-($AM8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8758*(1/(1-($AM8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8758*(1/(1-($AM8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,39.328443587890995,28.182429582569622,36.08863888971775,26.748689434204234,31.226197756465126,26.602540177613697,null,1102.3802350619515,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",11,"shoulder","On-Peak",{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":35.243252857453967},{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":26.735097659524786},{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":34.855636709275537},{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":27.209430037355062},{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":31.172697305863625},{"$f":"IF(G8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8759,$B$13:$B$8772,\"=\"&B8759)","v":27.084230060382861},{"$f":"IF(Controls!$C$42=1,H8759*'Input Parameters, System'!$E$18,0)","v":0.97896814158482437},{"$f":"IF(Controls!$C$42=1,I8759*'Input Parameters, System'!$E$18,0)","v":0.74263317795020745},{"$f":"IF(Controls!$C$42=1,J8759*'Input Parameters, System'!$E$18,0)","v":0.96820114848786765},{"$f":"IF(Controls!$C$42=1,K8759*'Input Parameters, System'!$E$18,0)","v":0.75580892788158194},{"$f":"IF(Controls!$C$42=1,L8759*'Input Parameters, System'!$E$18,0)","v":0.86589843659261423},{"$f":"IF(Controls!$C$42=1,M8759*'Input Parameters, System'!$E$18,0)","v":0.75233119019151473},null,{"$f":"VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8750","v":1114.2509848623552},766.7982132685662,{"$f":"((LN(W8759)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},{"$f":"'Input Parameters, System'!T8750+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8759,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8759,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1114.2509848623552},766.7982132685662,{"$f":"((LN(Z8759)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},1114.2509848623552,766.7982132685662,{"$f":"((LN(AC8759)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},null,1.7941227783406788E-3,null,1175.8729619150731,61.621977052717853,5.5303497946048568,61.732633681501156,{"$f":"IF(Controls!$C$40=1,(AL8759-AJ8759)*100,IF(G8759=\"On-Peak\",IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.065662878330329},null,{"$f":"MAX(0,$W8759-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8759-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8759-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8759-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8759-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8759-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8759+$N8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8759+$N8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":35.848927213670521},{"$f":"(I8759+$O8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8759/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.795903734214736},{"$f":"IF((J8759+$P8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8759+$P8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":32.830345674024962},{"$f":"(K8759+$Q8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8759/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.376220156516464},{"$f":"IF((L8759+$R8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8759+$R8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8759/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":28.303401636257192},{"$f":"(M8759+$S8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8759/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.230667301849195},null,{"$f":"AO8759/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8759/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8759/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8759/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8759/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8759/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8759*(1/(1-($AM8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8759*(1/(1-($AM8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8759*(1/(1-($AM8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,35.848927213670521,27.795903734214736,32.830345674024962,26.376220156516464,28.303401636257192,26.230667301849195,null,1114.2509848623552,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",12,"shoulder","On-Peak",{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":35.990318887758342},{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":26.553096322346018},{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":35.594486277317678},{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":27.024199644194095},{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":31.833478060817288},{"$f":"IF(G8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8760,$B$13:$B$8772,\"=\"&B8760)","v":26.899851976179722},{"$f":"IF(Controls!$C$42=1,H8760*'Input Parameters, System'!$E$18,0)","v":0.99971974037413824},{"$f":"IF(Controls!$C$42=1,I8760*'Input Parameters, System'!$E$18,0)","v":0.73757764259583769},{"$f":"IF(Controls!$C$42=1,J8760*'Input Parameters, System'!$E$18,0)","v":0.98872451480318735},{"$f":"IF(Controls!$C$42=1,K8760*'Input Parameters, System'!$E$18,0)","v":0.75066369754511864},{"$f":"IF(Controls!$C$42=1,L8760*'Input Parameters, System'!$E$18,0)","v":0.88425324936453431},{"$f":"IF(Controls!$C$42=1,M8760*'Input Parameters, System'!$E$18,0)","v":0.7472096348353342},null,{"$f":"VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8751","v":1123.1217627466735},775.66899115288459,{"$f":"((LN(W8760)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},{"$f":"'Input Parameters, System'!T8751+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8760,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8760,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1123.1217627466735},775.66899115288459,{"$f":"((LN(Z8760)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},1123.1217627466735,775.66899115288459,{"$f":"((LN(AC8760)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},null,1.7799585219151481E-3,null,1185.4316507099277,62.309887963254191,5.5479192043141401,62.420895744648817,{"$f":"IF(Controls!$C$40=1,(AL8760-AJ8760)*100,IF(G8760=\"On-Peak\",IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.100778139462619},null,{"$f":"MAX(0,$W8760-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8760-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8760-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8760-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8760-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8760-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8760+$N8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8760+$N8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":36.840347299973438},{"$f":"(I8760+$O8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8760/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.561017616137452},{"$f":"IF((J8760+$P8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8760+$P8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":33.758732551303567},{"$f":"(K8760+$Q8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8760/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.149876011328015},{"$f":"IF((L8760+$R8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8760+$R8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8760/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":29.136195182857911},{"$f":"(M8760+$S8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8760/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.004685581407159},null,{"$f":"AO8760/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8760/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8760/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8760/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8760/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8760/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8760*(1/(1-($AM8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8760*(1/(1-($AM8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8760*(1/(1-($AM8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.840347299973438,27.561017616137452,33.758732551303567,26.149876011328015,29.136195182857911,26.004685581407159,null,1123.1217627466735,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",13,"shoulder","On-Peak",{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":36.931680374578804},{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":26.504787325440546},{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":36.525494380611356},{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":26.975033552182232},{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":32.666113368424703},{"$f":"IF(G8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8761,$B$13:$B$8772,\"=\"&B8761)","v":26.850912114323336},{"$f":"IF(Controls!$C$42=1,H8761*'Input Parameters, System'!$E$18,0)","v":1.0258683739591123},{"$f":"IF(Controls!$C$42=1,I8761*'Input Parameters, System'!$E$18,0)","v":0.7362357412363445},{"$f":"IF(Controls!$C$42=1,J8761*'Input Parameters, System'!$E$18,0)","v":1.0145855576634537},{"$f":"IF(Controls!$C$42=1,K8761*'Input Parameters, System'!$E$18,0)","v":0.74929798825827965},{"$f":"IF(Controls!$C$42=1,L8761*'Input Parameters, System'!$E$18,0)","v":0.90738174556218143},{"$f":"IF(Controls!$C$42=1,M8761*'Input Parameters, System'!$E$18,0)","v":0.74585020964819992},null,{"$f":"VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8752","v":1098.2378897341121},750.78511814032311,{"$f":"((LN(W8761)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},{"$f":"'Input Parameters, System'!T8752+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8761,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8761,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1098.2378897341121},750.78511814032311,{"$f":"((LN(Z8761)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},1098.2378897341121,750.78511814032311,{"$f":"((LN(AC8761)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},null,1.8202704728267349E-3,null,1158.6236283571432,60.385738623031173,5.498420623390694,60.495757101342477,{"$f":"IF(Controls!$C$40=1,(AL8761-AJ8761)*100,IF(G8761=\"On-Peak\",IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.001847831130362},null,{"$f":"MAX(0,$W8761-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8761-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8761-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8761-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8761-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8761-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8761+$N8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8761+$N8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":38.013284498343467},{"$f":"(I8761+$O8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8761/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.454467519331704},{"$f":"IF((J8761+$P8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8761+$P8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.857095917028204},{"$f":"(K8761+$Q8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8761/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.047200762664286},{"$f":"IF((L8761+$R8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8761+$R8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8761/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":30.121463227015788},{"$f":"(M8761+$S8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8761/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.902174737486163},null,{"$f":"AO8761/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8761/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8761/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8761/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8761/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8761/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8761*(1/(1-($AM8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8761*(1/(1-($AM8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8761*(1/(1-($AM8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.013284498343467,27.454467519331704,34.857095917028204,26.047200762664286,30.121463227015788,25.902174737486163,null,1098.2378897341121,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",14,"shoulder","On-Peak",{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":34.952781149962405},{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":26.645220455979715},{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":34.568359699074492},{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":27.117958238263228},{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":30.915774749646268},{"$f":"IF(G8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8762,$B$13:$B$8772,\"=\"&B8762)","v":26.993179154603531},{"$f":"IF(Controls!$C$42=1,H8762*'Input Parameters, System'!$E$18,0)","v":0.97089957456531206},{"$f":"IF(Controls!$C$42=1,I8762*'Input Parameters, System'!$E$18,0)","v":0.7401366172813828},{"$f":"IF(Controls!$C$42=1,J8762*'Input Parameters, System'!$E$18,0)","v":0.96022132205317234},{"$f":"IF(Controls!$C$42=1,K8762*'Input Parameters, System'!$E$18,0)","v":0.75326807339443969},{"$f":"IF(Controls!$C$42=1,L8762*'Input Parameters, System'!$E$18,0)","v":0.85876177987115232},{"$f":"IF(Controls!$C$42=1,M8762*'Input Parameters, System'!$E$18,0)","v":0.74980202705266008},null,{"$f":"VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8753","v":1041.7251737387176},694.27240214492861,{"$f":"((LN(W8762)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},{"$f":"'Input Parameters, System'!T8753+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8762,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8762,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1041.7251737387176},694.27240214492861,{"$f":"((LN(Z8762)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},1041.7251737387176,694.27240214492861,{"$f":"((LN(AC8762)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},null,1.9189712586396013E-3,null,1097.8059237988402,56.080750060122604,5.3834496346911367,56.188470731030314,{"$f":"IF(Controls!$C$40=1,(AL8762-AJ8762)*100,IF(G8762=\"On-Peak\",IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.772067090771031},null,{"$f":"MAX(0,$W8762-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8762-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8762-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8762-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8762-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8762-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8762+$N8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8762+$N8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":35.320868878828463},{"$f":"(I8762+$O8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8762/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.552748803047496},{"$f":"IF((J8762+$P8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8762+$P8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":32.335860606314533},{"$f":"(K8762+$Q8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8762/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.141907905567283},{"$f":"IF((L8762+$R8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8762+$R8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8762/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":27.859832275941812},{"$f":"(M8762+$S8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8762/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.996730234265414},null,{"$f":"AO8762/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8762/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8762/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8762/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8762/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8762/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8762*(1/(1-($AM8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8762*(1/(1-($AM8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8762*(1/(1-($AM8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,35.320868878828463,27.552748803047496,32.335860606314533,26.141907905567283,27.859832275941812,25.996730234265414,null,1041.7251737387176,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",15,"shoulder","On-Peak",{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":34.252346029221897},{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":26.636232735625203},{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":33.875628179492722},{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":27.108811058354043},{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":30.296239087329507},{"$f":"IF(G8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8763,$B$13:$B$8772,\"=\"&B8763)","v":26.984074064025599},{"$f":"IF(Controls!$C$42=1,H8763*'Input Parameters, System'!$E$18,0)","v":0.95144326412695679},{"$f":"IF(Controls!$C$42=1,I8763*'Input Parameters, System'!$E$18,0)","v":0.73988696121450026},{"$f":"IF(Controls!$C$42=1,J8763*'Input Parameters, System'!$E$18,0)","v":0.94097899810863994},{"$f":"IF(Controls!$C$42=1,K8763*'Input Parameters, System'!$E$18,0)","v":0.75301398794572538},{"$f":"IF(Controls!$C$42=1,L8763*'Input Parameters, System'!$E$18,0)","v":0.84155265112140687},{"$f":"IF(Controls!$C$42=1,M8763*'Input Parameters, System'!$E$18,0)","v":0.74954911073877462},null,{"$f":"VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8754","v":1052.831030037338},705.37825844354904,{"$f":"((LN(W8763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},{"$f":"'Input Parameters, System'!T8754+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8763,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8763,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1052.831030037338},705.37825844354904,{"$f":"((LN(Z8763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},1052.831030037338,705.37825844354904,{"$f":"((LN(AC8763)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},null,1.8987384717465972E-3,null,1109.7505904787781,56.919560441440069,5.4063338577151789,57.02773846903618,{"$f":"IF(Controls!$C$40=1,(AL8763-AJ8763)*100,IF(G8763=\"On-Peak\",IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.817802759611084},null,{"$f":"MAX(0,$W8763-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8763-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8763-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8763-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8763-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8763-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8763+$N8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8763+$N8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":34.434492284005067},{"$f":"(I8763+$O8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8763/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.559126371876548},{"$f":"IF((J8763+$P8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8763+$P8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":31.505838690953112},{"$f":"(K8763+$Q8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8763/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.148053544895863},{"$f":"IF((L8763+$R8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8763+$R8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":27.115275333607173},{"$f":"(M8763+$S8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8763/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.002866033128399},null,{"$f":"AO8763/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8763/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8763/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8763/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8763/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8763/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8763*(1/(1-($AM8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8763*(1/(1-($AM8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8763*(1/(1-($AM8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,34.434492284005067,27.559126371876548,31.505838690953112,26.148053544895863,27.115275333607173,26.002866033128399,null,1052.831030037338,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",16,"shoulder","On-Peak",{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":33.083658858277602},{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":27.169878631674052},{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":32.719794589954745},{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":27.651924865461819},{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":29.262533953117195},{"$f":"IF(G8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8764,$B$13:$B$8772,\"=\"&B8764)","v":27.524688817090354},{"$f":"IF(Controls!$C$42=1,H8764*'Input Parameters, System'!$E$18,0)","v":0.91898009983105999},{"$f":"IF(Controls!$C$42=1,I8764*'Input Parameters, System'!$E$18,0)","v":0.75471029018564595},{"$f":"IF(Controls!$C$42=1,J8764*'Input Parameters, System'!$E$18,0)","v":0.90887287369078584},{"$f":"IF(Controls!$C$42=1,K8764*'Input Parameters, System'!$E$18,0)","v":0.76810031146313318},{"$f":"IF(Controls!$C$42=1,L8764*'Input Parameters, System'!$E$18,0)","v":0.81283894531565892},{"$f":"IF(Controls!$C$42=1,M8764*'Input Parameters, System'!$E$18,0)","v":0.76456601687572356},null,{"$f":"VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8755","v":1095.4763261822186},748.02355458842965,{"$f":"((LN(W8764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},{"$f":"'Input Parameters, System'!T8755+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8764,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8764,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1095.4763261822186},748.02355458842965,{"$f":"((LN(Z8764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},1095.4763261822186,748.02355458842965,{"$f":"((LN(AC8764)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},null,1.824857062125318E-3,null,1155.6495924351213,60.173266252902643,5.4928860455258786,60.283174115344508,{"$f":"IF(Controls!$C$40=1,(AL8764-AJ8764)*100,IF(G8764=\"On-Peak\",IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.990786244186523},null,{"$f":"MAX(0,$W8764-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8764-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8764-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8764-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8764-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8764-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8764+$N8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8764+$N8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":33.000237549001248},{"$f":"(I8764+$O8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8764/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.360033336187154},{"$f":"IF((J8764+$P8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8764+$P8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":30.162772020176142},{"$f":"(K8764+$Q8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8764/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.919834370839414},{"$f":"IF((L8764+$R8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8764+$R8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.910500380996623},{"$f":"(M8764+$S8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8764/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.773411075085157},null,{"$f":"AO8764/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8764/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8764/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8764/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8764/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8764/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8764*(1/(1-($AM8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8764*(1/(1-($AM8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8764*(1/(1-($AM8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,33.000237549001248,28.360033336187154,30.162772020176142,26.919834370839414,25.910500380996623,26.773411075085157,null,1095.4763261822186,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",17,"peak","On-Peak",{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":32.637750785573161},{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":31.404218383691063},{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":32.278790751552478},{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":31.961390000175907},{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":28.868127754776843},{"$f":"IF(G8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8765,$B$13:$B$8772,\"=\"&B8765)","v":31.814324615618862},{"$f":"IF(Controls!$C$42=1,H8765*'Input Parameters, System'!$E$18,0)","v":0.90659390497501924},{"$f":"IF(Controls!$C$42=1,I8765*'Input Parameters, System'!$E$18,0)","v":0.87232950469563997},{"$f":"IF(Controls!$C$42=1,J8765*'Input Parameters, System'!$E$18,0)","v":0.89662290602013339},{"$f":"IF(Controls!$C$42=1,K8765*'Input Parameters, System'!$E$18,0)","v":0.88780631848862723},{"$f":"IF(Controls!$C$42=1,L8765*'Input Parameters, System'!$E$18,0)","v":0.80188334185361565},{"$f":"IF(Controls!$C$42=1,M8765*'Input Parameters, System'!$E$18,0)","v":0.88372121525500735},null,{"$f":"VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8756","v":1199.7700518344675},852.31728024067854,{"$f":"((LN(W8765)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},{"$f":"'Input Parameters, System'!T8756+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8765,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8765,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1199.7700518344675},852.31728024067854,{"$f":"((LN(Z8765)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},1199.7700518344675,852.31728024067854,{"$f":"((LN(AC8765)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},null,1.6662917754484141E-3,null,1268.1134571712112,68.343405336743729,5.6963753372778037,68.457380322381837,{"$f":"IF(Controls!$C$40=1,(AL8765-AJ8765)*100,IF(G8765=\"On-Peak\",IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.397498563810871},null,{"$f":"MAX(0,$W8765-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":60.537920737124153},{"$f":"MAX(0,$W8765-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":11.850859643695529},{"$f":"MAX(0,$Z8765-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":60.537920737124153},{"$f":"MAX(0,$Z8765-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":11.850859643695529},{"$f":"MAX(0,$AC8765-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":60.537920737124153},{"$f":"MAX(0,$AC8765-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":11.850859643695529},null,5.759479287783879E-4,1.7743835397093335E-4,5.759479287783879E-4,1.7743835397093335E-4,5.759479287783879E-4,1.7743835397093335E-4,null,{"$f":"IF((H8765+$N8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8765+$N8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":32.614961863568858},{"$f":"(I8765+$O8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8765/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.35131905988743},{"$f":"IF((J8765+$P8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8765+$P8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":29.801991665378445},{"$f":"(K8765+$Q8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8765/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":32.693238337030905},{"$f":"IF((L8765+$R8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8765+$R8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8765/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":25.586868543269055},{"$f":"(M8765+$S8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8765/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":32.537570603049083},null,{"$f":"AO8765/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":136.0712687048659},{"$f":"IF(Controls!$C$44=1,AP8765/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":5.9267918984149244},{"$f":"AQ8765/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":139.3297940101244},{"$f":"IF(Controls!$C$44=1,AR8765/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":6.0402280235200436},{"$f":"AS8765/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":142.66673575370586},{"$f":"IF(Controls!$C$44=1,AT8765/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":6.1562038777384416},null,{"$f":"BJ8765*(1/(1-($AM8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":189.90453796647603},{"$f":"BL8765*(1/(1-($AM8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":194.45221910766807},{"$f":"BN8765*(1/(1-($AM8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":199.10934023299802},null,228.44629172845981,230.18264892477839,230.29443879656657,233.18568546821902,230.85241265400552,237.80311471378553,null,1199.7700518344675,199.10934023299802,142.66673575370586,null,5.7594792877838747E-4,1.7743835397093297E-4,5.7594792877838747E-4,1.7743835397093297E-4,5.7594792877838747E-4,1.7743835397093297E-4]
[1,12,31,"2019-12-31",18,"peak","On-Peak",{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":33.091430676538245},{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":38.976372782363036},{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":32.727480931364809},{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":39.667889073663027},{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":29.269408135223351},{"$f":"IF(G8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8766,$B$13:$B$8772,\"=\"&B8766)","v":39.485363427527098},{"$f":"IF(Controls!$C$42=1,H8766*'Input Parameters, System'!$E$18,0)","v":0.91919598122288637},{"$f":"IF(Controls!$C$42=1,I8766*'Input Parameters, System'!$E$18,0)","v":1.0826647410441039},{"$f":"IF(Controls!$C$42=1,J8766*'Input Parameters, System'!$E$18,0)","v":0.90908638075258374},{"$f":"IF(Controls!$C$42=1,K8766*'Input Parameters, System'!$E$18,0)","v":1.1018733090303703},{"$f":"IF(Controls!$C$42=1,L8766*'Input Parameters, System'!$E$18,0)","v":0.8130298926526881},{"$f":"IF(Controls!$C$42=1,M8766*'Input Parameters, System'!$E$18,0)","v":1.096803209703501},null,{"$f":"VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8757","v":1179.6841471512741},832.23137555748519,{"$f":"((LN(W8766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},{"$f":"'Input Parameters, System'!T8757+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8766,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8766,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1179.6841471512741},832.23137555748519,{"$f":"((LN(Z8766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},1179.6841471512741,832.23137555748519,{"$f":"((LN(AC8766)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},null,1.6946508936648286E-3,null,1246.4310980537707,66.746950902496621,5.6580357601378761,66.860159579993066,{"$f":"IF(Controls!$C$40=1,(AL8766-AJ8766)*100,IF(G8766=\"On-Peak\",IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.320867749644492},null,{"$f":"MAX(0,$W8766-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":38.425179837113646},{"$f":"MAX(0,$W8766-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8766-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":38.425179837113646},{"$f":"MAX(0,$Z8766-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8766-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":38.425179837113646},{"$f":"MAX(0,$AC8766-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,3.6557090945066382E-4,0,3.6557090945066382E-4,0,3.6557090945066382E-4,0,null,{"$f":"IF((H8766+$N8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8766+$N8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":33.170623835508074},{"$f":"(I8766+$O8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8766/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.71389212515345},{"$f":"IF((J8766+$P8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8766+$P8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":30.322325366579548},{"$f":"(K8766+$Q8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8766/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.678961467926101},{"$f":"IF((L8766+$R8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8766+$R8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":26.053624977514851},{"$f":"(M8766+$S8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8766/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.50730448372348},null,{"$f":"AO8766/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":86.368393677623175},{"$f":"IF(Controls!$C$44=1,AP8766/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8766/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":88.436674506131382},{"$f":"IF(Controls!$C$44=1,AR8766/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8766/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":90.554728529821332},{"$f":"IF(Controls!$C$44=1,AT8766/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8766*(1/(1-($AM8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":120.43377498225482},{"$f":"BL8766*(1/(1-($AM8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":123.31782616457066},{"$f":"BN8766*(1/(1-($AM8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":126.27128206235497},null,153.6043988177629,165.14766710740827,153.6401515311502,165.99678763249676,152.32490703986983,168.77858654607846,null,1179.6841471512741,126.27128206235497,90.554728529821332,null,3.6557090945066355E-4,0,3.6557090945066355E-4,0,3.6557090945066355E-4,0]
[1,12,31,"2019-12-31",19,"peak","On-Peak",{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":36.759728895562063},{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":38.073106886735097},{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":36.355434076913745},{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":38.748597492790076},{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":32.51402208932614},{"$f":"IF(G8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8767,$B$13:$B$8772,\"=\"&B8767)","v":38.570301824444869},{"$f":"IF(Controls!$C$42=1,H8767*'Input Parameters, System'!$E$18,0)","v":1.0210919981649531},{"$f":"IF(Controls!$C$42=1,I8767*'Input Parameters, System'!$E$18,0)","v":1.0575743063224174},{"$f":"IF(Controls!$C$42=1,J8767*'Input Parameters, System'!$E$18,0)","v":1.0098617139211759},{"$f":"IF(Controls!$C$42=1,K8767*'Input Parameters, System'!$E$18,0)","v":1.0763377214345895},{"$f":"IF(Controls!$C$42=1,L8767*'Input Parameters, System'!$E$18,0)","v":0.90315703573041317},{"$f":"IF(Controls!$C$42=1,M8767*'Input Parameters, System'!$E$18,0)","v":1.0713851201580129},null,{"$f":"VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8758","v":1142.2142992457327},794.76152765194377,{"$f":"((LN(W8767)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},{"$f":"'Input Parameters, System'!T8758+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8767,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8767,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1142.2142992457327},794.76152765194377,{"$f":"((LN(Z8767)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},1142.2142992457327,794.76152765194377,{"$f":"((LN(AC8767)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},null,1.7502188683167219E-3,null,1206.0121459157813,63.797846670048479,5.5854533349983209,63.909604636970883,{"$f":"IF(Controls!$C$40=1,(AL8767-AJ8767)*100,IF(G8767=\"On-Peak\",IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.175796692240425},null,{"$f":"MAX(0,$W8767-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8767-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8767-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8767-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8767-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8767-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8767+$N8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8767+$N8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":37.883195643145761},{"$f":"(I8767+$O8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8767/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.387909664259908},{"$f":"IF((J8767+$P8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8767+$P8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":34.735277943280941},{"$f":"(K8767+$Q8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8767/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":41.40120027410758},{"$f":"IF((L8767+$R8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8767+$R8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8767/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":30.012188500197084},{"$f":"(M8767+$S8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8767/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.231589255247947},null,{"$f":"AO8767/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8767/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8767/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8767/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8767/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8767/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8767*(1/(1-($AM8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8767*(1/(1-($AM8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8767*(1/(1-($AM8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.883195643145761,43.387909664259908,34.735277943280941,41.40120027410758,30.012188500197084,41.231589255247947,null,1142.2142992457327,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",20,"peak","On-Peak",{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":51.11816313210128},{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":34.364548775456733},{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":50.555949832002021},{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":34.974242382763229},{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":45.214073530438228},{"$f":"IF(G8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8768,$B$13:$B$8772,\"=\"&B8768)","v":34.813313824725419},{"$f":"IF(Controls!$C$42=1,H8768*'Input Parameters, System'!$E$18,0)","v":1.4199328695642504},{"$f":"IF(Controls!$C$42=1,I8768*'Input Parameters, System'!$E$18,0)","v":0.9545599717250467},{"$f":"IF(Controls!$C$42=1,J8768*'Input Parameters, System'!$E$18,0)","v":1.4043160105927313},{"$f":"IF(Controls!$C$42=1,K8768*'Input Parameters, System'!$E$18,0)","v":0.97149571315887828},{"$f":"IF(Controls!$C$42=1,L8768*'Input Parameters, System'!$E$18,0)","v":1.2559322408916358},{"$f":"IF(Controls!$C$42=1,M8768*'Input Parameters, System'!$E$18,0)","v":0.96702552614102821},null,{"$f":"VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8759","v":1133.8898738626881},786.43710226889914,{"$f":"((LN(W8768)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},{"$f":"'Input Parameters, System'!T8759+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8768,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8768,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1133.8898738626881},786.43710226889914,{"$f":"((LN(Z8768)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},1133.8898738626881,786.43710226889914,{"$f":"((LN(AC8768)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},null,1.763062396445747E-3,null,1197.0377310724525,63.147857209764418,5.5691349455874501,63.259289023983328,{"$f":"IF(Controls!$C$40=1,(AL8768-AJ8768)*100,IF(G8768=\"On-Peak\",IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.143181421891057},null,{"$f":"MAX(0,$W8768-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8768-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8768-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8768-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8768-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8768-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8768+$N8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8768+$N8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":56.580946151139251},{"$f":"(I8768+$O8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8768/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.285461853935573},{"$f":"IF((J8768+$P8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8768+$P8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":52.244249615403106},{"$f":"(K8768+$Q8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8768/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.484310346978944},{"$f":"IF((L8768+$R8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8768+$R8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8768/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":45.718311640262101},{"$f":"(M8768+$S8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8768/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.322572306602908},null,{"$f":"AO8768/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8768/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8768/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8768/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8768/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8768/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8768*(1/(1-($AM8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8768*(1/(1-($AM8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8768*(1/(1-($AM8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,56.580946151139251,38.285461853935573,52.244249615403106,36.484310346978944,45.718311640262101,36.322572306602908,null,1133.8898738626881,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",21,"peak","On-Peak",{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":45.66720409954231},{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":29.113473158336138},{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":45.164942125520277},{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":29.630002520822746},{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":40.392694055737287},{"$f":"IF(G8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8769,$B$13:$B$8772,\"=\"&B8769)","v":29.493664654568278},{"$f":"IF(Controls!$C$42=1,H8769*'Input Parameters, System'!$E$18,0)","v":1.2685190583720001},{"$f":"IF(Controls!$C$42=1,I8769*'Input Parameters, System'!$E$18,0)","v":0.80869841464897541},{"$f":"IF(Controls!$C$42=1,J8769*'Input Parameters, System'!$E$18,0)","v":1.254567495124254},{"$f":"IF(Controls!$C$42=1,K8769*'Input Parameters, System'!$E$18,0)","v":0.8230462897475862},{"$f":"IF(Controls!$C$42=1,L8769*'Input Parameters, System'!$E$18,0)","v":1.122006552382866},{"$f":"IF(Controls!$C$42=1,M8769*'Input Parameters, System'!$E$18,0)","v":0.81925916975345248},null,{"$f":"VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8760","v":1107.3669433463051},759.91417175251615,{"$f":"((LN(W8769)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},{"$f":"'Input Parameters, System'!T8760+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8769,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8769,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1107.3669433463051},759.91417175251615,{"$f":"((LN(Z8769)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},1107.3669433463051,759.91417175251615,{"$f":"((LN(AC8769)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},null,1.8052710641871528E-3,null,1168.4565835977799,61.089640251474833,5.516657384305752,61.200023216951003,{"$f":"IF(Controls!$C$40=1,(AL8769-AJ8769)*100,IF(G8769=\"On-Peak\",IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.038296547616966},null,{"$f":"MAX(0,$W8769-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8769-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8769-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8769-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8769-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8769-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8769+$N8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8769+$N8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":49.405774596395766},{"$f":"(I8769+$O8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8769/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.040813958752107},{"$f":"IF((J8769+$P8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8769+$P8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":45.525266203954125},{"$f":"(K8769+$Q8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8769/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.503124534682069},{"$f":"IF((L8769+$R8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8769+$R8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8769/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":39.691162655590666},{"$f":"(M8769+$S8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8769/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.352564846171752},null,{"$f":"AO8769/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8769/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8769/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8769/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8769/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8769/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8769*(1/(1-($AM8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8769*(1/(1-($AM8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8769*(1/(1-($AM8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,49.405774596395766,31.040813958752107,45.525266203954125,29.503124534682069,39.691162655590666,29.352564846171752,null,1107.3669433463051,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",22,"off-peak","Off-Peak",{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":54.132336760765526},{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":23.050622924454224},{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":52.7971095436449},{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":21.922270753327094},{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":53.191728345464838},{"$f":"IF(G8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8770,$B$13:$B$8772,\"=\"&B8770)","v":28.994339402471294},{"$f":"IF(Controls!$C$42=1,H8770*'Input Parameters, System'!$E$18,0)","v":1.5036589650981174},{"$f":"IF(Controls!$C$42=1,I8770*'Input Parameters, System'!$E$18,0)","v":0.6402878184370776},{"$f":"IF(Controls!$C$42=1,J8770*'Input Parameters, System'!$E$18,0)","v":1.4665697408819254},{"$f":"IF(Controls!$C$42=1,K8770*'Input Parameters, System'!$E$18,0)","v":0.6089450580940039},{"$f":"IF(Controls!$C$42=1,L8770*'Input Parameters, System'!$E$18,0)","v":1.4775312499291924},{"$f":"IF(Controls!$C$42=1,M8770*'Input Parameters, System'!$E$18,0)","v":0.80538918118943226},null,{"$f":"VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8761","v":1064.4435041098666},716.99073251607763,{"$f":"((LN(W8770)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},{"$f":"'Input Parameters, System'!T8761+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8770,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8770,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1064.4435041098666},716.99073251607763,{"$f":"((LN(Z8770)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},1064.4435041098666,716.99073251607763,{"$f":"((LN(AC8770)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},null,1.8780340358333092E-3,null,1122.2439319410587,57.80042783119211,5.4301076203689469,57.909080997181647,{"$f":"IF(Controls!$C$40=1,(AL8770-AJ8770)*100,IF(G8770=\"On-Peak\",IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.865316598953711},null,{"$f":"MAX(0,$W8770-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8770-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8770-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8770-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8770-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8770-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8770+$N8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8770+$N8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":60.28978253403087},{"$f":"(I8770+$O8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8770/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.679076910271561},{"$f":"IF((J8770+$P8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8770+$P8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":54.807033610534432},{"$f":"(K8770+$Q8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8770/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.456539486272867},{"$f":"IF((L8770+$R8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8770+$R8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8770/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":55.38828216420282},{"$f":"(M8770+$S8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8770/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.630185422377828},null,{"$f":"AO8770/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8770/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8770/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8770/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8770/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8770/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8770*(1/(1-($AM8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8770*(1/(1-($AM8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8770*(1/(1-($AM8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,60.28978253403087,22.679076910271561,54.807033610534432,19.456539486272867,55.38828216420282,28.630185422377828,null,1064.4435041098666,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",23,"off-peak","Off-Peak",{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":48.248661339243647},{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":25.101224627655025},{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":47.058560751225308},{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":23.872493352175407},{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":47.410288204101647},{"$f":"IF(G8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8771,$B$13:$B$8772,\"=\"&B8771)","v":31.573698839166315},{"$f":"IF(Controls!$C$42=1,H8771*'Input Parameters, System'!$E$18,0)","v":1.3402253905528734},{"$f":"IF(Controls!$C$42=1,I8771*'Input Parameters, System'!$E$18,0)","v":0.69724833075507098},{"$f":"IF(Controls!$C$42=1,J8771*'Input Parameters, System'!$E$18,0)","v":1.3071674158629774},{"$f":"IF(Controls!$C$42=1,K8771*'Input Parameters, System'!$E$18,0)","v":0.6631172935852423},{"$f":"IF(Controls!$C$42=1,L8771*'Input Parameters, System'!$E$18,0)","v":1.31693751206492},{"$f":"IF(Controls!$C$42=1,M8771*'Input Parameters, System'!$E$18,0)","v":0.87703724172555109},null,{"$f":"VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8762","v":993.24880635296904},645.79603475918009,{"$f":"((LN(W8771)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},{"$f":"'Input Parameters, System'!T8762+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8771,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8771,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":993.24880635296904},645.79603475918009,{"$f":"((LN(Z8771)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},993.24880635296904,645.79603475918009,{"$f":"((LN(AC8771)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},null,2.0125812036031476E-3,null,1045.7103014282025,52.461495075233508,5.2818080162474779,52.567184412647393,{"$f":"IF(Controls!$C$40=1,(AL8771-AJ8771)*100,IF(G8771=\"On-Peak\",IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.56893374138852},null,{"$f":"MAX(0,$W8771-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8771-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8771-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8771-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8771-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8771-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8771+$N8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8771+$N8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":52.436906346036771},{"$f":"(I8771+$O8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8771/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.367385919669122},{"$f":"IF((J8771+$P8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8771+$P8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":47.555057457293493},{"$f":"(K8771+$Q8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8771/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.877324952873362},{"$f":"IF((L8771+$R8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8771+$R8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8771/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":48.06008208496452},{"$f":"(M8771+$S8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8771/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.841560114338925},null,{"$f":"AO8771/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8771/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8771/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8771/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8771/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8771/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8771*(1/(1-($AM8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8771*(1/(1-($AM8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8771*(1/(1-($AM8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,52.436906346036771,25.367385919669122,47.555057457293493,21.877324952873362,48.06008208496452,31.841560114338925,null,993.24880635296904,0,0,null,0,0,0,0,0,0]
[1,12,31,"2019-12-31",24,"off-peak","Off-Peak",{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($H$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($H$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":45.083970526787297},{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($H$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($H$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":23.050622924454224},{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($J$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($J$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":43.971930143803846},{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($J$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($J$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":21.922270753327094},{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($L$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($L$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":44.300587347522814},{"$f":"IF(G8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($L$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($L$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&G8772,$B$13:$B$8772,\"=\"&B8772)","v":28.994339402471294},{"$f":"IF(Controls!$C$42=1,H8772*'Input Parameters, System'!$E$18,0)","v":1.2523183095608956},{"$f":"IF(Controls!$C$42=1,I8772*'Input Parameters, System'!$E$18,0)","v":0.6402878184370776},{"$f":"IF(Controls!$C$42=1,J8772*'Input Parameters, System'!$E$18,0)","v":1.2214286493045117},{"$f":"IF(Controls!$C$42=1,K8772*'Input Parameters, System'!$E$18,0)","v":0.6089450580940039},{"$f":"IF(Controls!$C$42=1,L8772*'Input Parameters, System'!$E$18,0)","v":1.2305579125210644},{"$f":"IF(Controls!$C$42=1,M8772*'Input Parameters, System'!$E$18,0)","v":0.80538918118943226},null,{"$f":"VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8763","v":917.78262540429444},570.32985381050548,{"$f":"((LN(W8772)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},{"$f":"'Input Parameters, System'!T8763+IF(AA$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH('Hourly - NLH'!B8772,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH('Hourly - NLH'!G8772,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":917.78262540429444},570.32985381050548,{"$f":"((LN(Z8772)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},917.78262540429444,570.32985381050548,{"$f":"((LN(AC8772)-LN(X$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},null,2.1779789166433972E-3,null,964.74987786822317,46.967252463928716,5.1174702117768973,47.069657627230441,{"$f":"IF(Controls!$C$40=1,(AL8772-AJ8772)*100,IF(G8772=\"On-Peak\",IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.240516330172511},null,{"$f":"MAX(0,$W8772-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$5)^Controls!$C$30","v":0},{"$f":"MAX(0,$W8772-MAX($W$13:$W$8772)*'Input Parameters, System'!$D$12)^Controls!$C$32","v":0},{"$f":"MAX(0,$Z8772-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$6)^Controls!$C$30","v":0},{"$f":"MAX(0,$Z8772-MAX($Z$13:$Z$8772)*'Input Parameters, System'!$D$13)^Controls!$C$32","v":0},{"$f":"MAX(0,$AC8772-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$7)^Controls!$C$30","v":0},{"$f":"MAX(0,$AC8772-MAX($AC$13:$AC$8772)*'Input Parameters, System'!$D$14)^Controls!$C$32","v":0},null,0,0,0,0,0,0,null,{"$f":"IF((H8772+$N8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)>0,(H8772+$N8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0),0)","v":48.124782310287522},{"$f":"(I8772+$O8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8772/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.459833283650099},{"$f":"IF((J8772+$P8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)>0,(J8772+$P8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0),0)","v":43.572896026443452},{"$f":"(K8772+$Q8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8772/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.259113601408178},{"$f":"IF((L8772+$R8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)>0,(L8772+$R8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AM8772/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0),0)","v":44.036065031343441},{"$f":"(M8772+$S8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AM8772/100))*VLOOKUP(BH$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.36828344926213},null,{"$f":"AO8772/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AP8772/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AQ8772/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AR8772/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AS8772/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AT8772/SUM(AT$13:AT$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BJ8772*(1/(1-($AM8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BL8772*(1/(1-($AM8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BN8772*(1/(1-($AM8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,48.124782310287522,22.459833283650099,43.572896026443452,19.259113601408178,44.036065031343441,28.36828344926213,null,917.78262540429444,0,0,null,0,0,0,0,0,0]

{"sheet":"Hourly","index":14,"n_rows":8772,"n_cols":81,"rows_kept":281,"cut":true,"hidden":false,"merged":[[8,71,8,76],[9,71,9,76],[9,60,9,65],[9,53,9,58],[2,36,2,37],[9,43,9,44],[9,46,9,47],[9,48,9,49],[9,50,9,51],[9,41,9,42],[9,39,9,40],[9,67,9,69],[1,34,1,37],[7,36,7,37],[9,21,10,21],[9,25,10,25],[9,24,10,24],[9,26,10,26],[9,22,10,22],[9,23,10,23],[9,33,11,33],[2,21,2,23],[3,21,3,23],[2,34,2,35],[9,19,10,19],[5,14,5,15],[1,7,1,13],[10,12,10,13],[10,14,10,15],[10,10,10,11],[9,6,9,11],[9,12,9,17],[10,16,10,17],[10,6,10,7],[10,8,10,9],[10,46,10,47],[10,48,10,49],[10,50,10,51],[10,43,10,44],[9,27,10,27],[9,28,10,28],[9,29,10,29],[10,41,10,42],[10,39,10,40],[8,36,9,37],[9,34,9,35]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,null,null,"AVERAGE LOADS, LOSSES FOR SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE AND MARGINAL LOSSES FOR SYSTEM"]
[null,null,null,null,null,null,null,null,"Min, Max Losses (MW)",null,"Min, Max Load (MW)",null,null,null,null,null,null,null,null,null,null,"Model Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Min, Max of Average Loss (%)",null,"Min, Max Marginal Losses (%)"]
[null,null,null,null,null,null,null,null,{"$f":"MIN(AI13:AI8772)","v":12.056284371802111},"Multiple",{"$f":"W5","v":347.45277159378895},null,null,null,null,null,null,null,null,null,null,"Min Losses, Min and Max Loads",null,null,null,null,null,null,null,null,null,null,null,"Multiple",{"$f":"(I4/K4)*100","v":3.4699059433312716},"Multiple",{"$f":"MIN(AL13:AL8772)","v":6.9497985847881694},"Multiple"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(AI13:AI8772)","v":92.176887136018536},{"$f":"1/(I4/I5)","v":7.6455468611545712},{"$f":"X5","v":1485.6},null,null,null,null,null,null,null,null,null,null,{"$f":"'LoadFlow Study Results, Losses'!Y33","v":12.056284371802109},{"$f":"MIN(IF($V$9=1,$V$13:$V$8772,IF($Y$9=1,$Y$13:$Y$8772,$AB$13:$AB$8772)))","v":347.45277159378895},{"$f":"MAX(IF($V$9=1,$V$13:$V$8772,IF($Y$9=1,$Y$13:$Y$8772,$AB$13:$AB$8772)))","v":1485.6},null,null,null,null,null,null,null,null,null,{"$f":"1/(K4/K5)","v":4.275689018641164},{"$f":"(I5/K5)*100","v":6.2046908411428747},{"$f":"1/(AI4/AI5)","v":1.788143812101743},{"$f":"MAX(AL13:AL8772)","v":12.413558237781785},{"$f":"1/(AK4/AK5)","v":1.7861752518918723},null,null,null,{"$f":"LN(V13)","v":6.7505108131223803},{"$f":"EXP(AP5)","v":854.49513839310475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Losses_Total Load",null,null,null,null,null,null,null,{"$f":"V5/W5","v":3.4699059433312709E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LN(W5)","v":5.8506287466857492}]
[null,null,null,null,null,"Avg Off Peak",{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$G$13:$G$8772)","v":31.373737883549445},{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$H$13:$H$8772)","v":18.448882344700053},{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$I$13:$I$8772)","v":31.273033765932887},{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$J$13:$J$8772)","v":17.600658820849475},{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$K$13:$K$8772)","v":34.190721207653354},{"$f":"AVERAGEIF($F$13:$F$8772,\"off-peak\",$L$13:$L$8772)","v":22.508721384061317},null,null,{"$f":"SUM(AI13:AI8772)","v":342976.89336216199},{"$f":"IF($V$9=1,SUM(V13:V8772),IF(Y9=1,SUM(Y13:Y8772),SUM($AB$13:$AB$8772)))","v":6918200.0000000056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP5-AP6","v":0.89988206643663116},null,{"$f":"W13/W5","v":1.4593130585013867}]
[null,null,null,null,null,"Avg Peak",{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$G$13:$G$8772)","v":40.910744200208001},{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$H$13:$H$8772)","v":26.866535450119372},{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$I$13:$I$8772)","v":41.496089292226316},{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$J$13:$J$8772)","v":26.894202926804297},{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$K$13:$K$8772)","v":41.652973373776142},{"$f":"AVERAGEIF($F$13:$F$8772,\"on-peak\",$L$13:$L$8772)","v":28.059036090801701},null,null,"Loss Rate:",{"$f":"O7/P7","v":4.9576030378156416E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM WIDE",null,null,null,null,{"$f":"X13*2","v":1.2598348930112835},null,{"$f":"2*AR7*V5","v":35.18778644155401}]
[null,null,null,null,null,"Average:",{"$f":"AVERAGE(G13:G8772)","v":35.920146374230612},{"$f":"AVERAGE(H13:H8772)","v":22.461681359338321},{"$f":"AVERAGE(I13:I8772)","v":36.146490372987515},22.031005874099126,37.748068815613713,25.154624833301927,{"$f":"AVERAGE(M13:M8772)","v":0.99777052599722837},0.62392851608109567,1.0040577879795125,0.61196544385514973,1.0485455734265872,0.69873165297546325,null,null,null,{"$f":"IF(Controls!$D$56=Hourly!V12,1,0)","v":0},{"$f":"V9","v":0},{"$f":"V9","v":0},{"$f":"IF(Controls!$D$56=Hourly!Y12,1,0)","v":0},{"$f":"Y9","v":0},{"$f":"Y9","v":0},{"$f":"IF(Controls!$D$56=Hourly!AB12,1,0)","v":1},{"$f":"AB9","v":1},{"$f":"AB9","v":1},null,null,null,null,null,null,"Line Losses wrt 1 MW Change In Load",null,null,null,null,null,null,null,null,null,{"$f":"IF(Controls!$D$56=Hourly!AU11,1,0)","v":0},{"$f":"AU9","v":0},{"$f":"IF(Controls!$D$56=Hourly!AW11,1,0)","v":0},{"$f":"AW9","v":0},{"$f":"IF(Controls!$D$56=Hourly!AY11,1,0)","v":1},{"$f":"AY9","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(BI11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BJ11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BK11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BL11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BM11=Controls!$D$56,1,0)","v":1},{"$f":"IF(BN11=Controls!$D$56,1,0)","v":1},null,{"$f":"IF(BP11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BQ11=Controls!$D$56,1,0)","v":0},{"$f":"IF(BR11=Controls!$D$56,1,0)","v":1},null,"INTERNAL GENCAP"]
[null,null,null,null,null,null,"Modeled Marginal Energy Prices ($/MWh)",null,null,null,null,null,"Marginal Reserve Prices ($/MWh)",null,null,null,null,null,null,"Period",null,"NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference","NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference","NALCOR Total Load","Δ Load wrt to MIN Load","LN % Load Difference",null,null,null,"Total Generation","Total Line Losses",null,null,null,null,"MW Above Threshold",null,"MW Above Threshold",null,"MW Above Threshold",null,null,"MW Above Threshold %",null,"MW Above Threshold %",null,"MW Above Threshold %",null,null,"Marginal Energy and Operating Reserve Costs with Losses ($CAD/MWh)",null,null,null,null,null,null,"Marginal Capacity Costs",null,null,null,null,null,null,"Capacity Costs Adjusted for Line Losses, Path Charges, and CAD-USD Rates",null,null,null,"All-In Marginal Costs (Capacity, Energy, Reserves, Losses) $CAD/MWh",null,null,null,null,null,null,"Active Load",{"$f":"BP10","v":"Capacity Costs Adjusted for Line Losses, Path Charges, and CAD-USD Rates"},{"$f":"BI10","v":"Marginal Capacity Costs"}]
[null,null,null,null,null,null,2019,null,{"$f":"G11+1","v":2020},null,{"$f":"I11+1","v":2021},null,{"$f":"G11","v":2019},null,{"$f":"I11","v":2020},null,{"$f":"K11","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G11","v":2019},null,{"$f":"I11","v":2020},null,{"$f":"K11","v":2021},null,null,{"$f":"AN11","v":2019},null,{"$f":"AP11","v":2020},null,{"$f":"AR11","v":2021},null,null,{"$f":"G11","v":2019},{"$f":"BB11","v":2019},{"$f":"I11","v":2020},{"$f":"BD11","v":2020},{"$f":"K11","v":2021},{"$f":"BF11","v":2021},null,{"$f":"G11","v":2019},{"$f":"BI11","v":2019},{"$f":"I11","v":2020},{"$f":"BK11","v":2020},{"$f":"K11","v":2021},{"$f":"BM11","v":2021},null,{"$f":"G11","v":2019},{"$f":"I11","v":2020},{"$f":"K11","v":2021},null,{"$f":"G11","v":2019},{"$f":"BT11","v":2019},{"$f":"I11","v":2020},{"$f":"BV11","v":2020},{"$f":"K11","v":2021},{"$f":"BX11","v":2021}]
["Season","M","D","Date","H","Commercial Period","NEISO @ Salis","HGI",{"$f":"G12","v":"NEISO @ Salis"},{"$f":"H12","v":"HGI"},"NEISO @ Salis","HGI","NEISO @ Salis","HGI","NEISO @ Salis","HGI","NEISO @ Salis","HGI",null,null,null,2019,{"$f":"V12","v":2019},{"$f":"W12","v":2019},2020,{"$f":"Y12","v":2020},{"$f":"Z12","v":2020},2021,{"$f":"AB12","v":2021},{"$f":"AC12","v":2021},null,null,null,null,"MW","Percent","Total MW","M_Losses (MW)",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"NEISO","NYISO","NEISO","NYISO","NEISO","NYISO",null,"Gen Internal","Trans","Gen Internal","Trans","Gen Internal","Trans",null,"Int. Gen","Int. Gen","Int. Gen",null,"NEISO","NYISO","NEISO","NYISO","NEISO","NYISO"]
[1,1,1,{"$f":"DATE(2019,B13,C13)","v":"2019-01-01"},1,"Off-Peak",{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":67.985762389723064},{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":25.90734491223516},{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":67.441480449194003},{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":24.819478174085319},{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B13,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":64.76955092296032},{"$f":"IF(F13=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B13,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F13,$B$13:$B$8772,\"=\"&B13)","v":24.738895452740888},{"$f":"IF(Controls!$C$42=1,G13*'Input Parameters, System'!$E$18,0)","v":1.8884719787384219},{"$f":"IF(Controls!$C$42=1,H13*'Input Parameters, System'!$E$18,0)","v":0.71964030688965575},{"$f":"IF(Controls!$C$42=1,I13*'Input Parameters, System'!$E$18,0)","v":1.8733532074384787},{"$f":"IF(Controls!$C$42=1,J13*'Input Parameters, System'!$E$18,0)","v":0.68942212915089884},{"$f":"IF(Controls!$C$42=1,K13*'Input Parameters, System'!$E$18,0)","v":1.7991337846932998},{"$f":"IF(Controls!$C$42=1,L13*'Input Parameters, System'!$E$18,0)","v":0.68718374561469475},null,{"$f":"VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T4","v":854.49513839310487},{"$f":"V13-W$5","v":507.04236679931591},{"$f":"((LN(V13)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},{"$f":"'Input Parameters, System'!T4+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B13,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F13,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":854.49513839310487},{"$f":"Y13-W$5","v":507.04236679931591},{"$f":"((LN(Y13)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},{"$f":"Y13","v":854.49513839310487},{"$f":"AB13-W$5","v":507.04236679931591},{"$f":"((LN(AB13)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62991744650564174},null,{"$f":"IF($V$9=1,2*(LN(V13+1)-LN(V13)),IF($Y$9=1,2*(LN(Y13+1)-LN(Y13)),2*(LN(AB13+1)-LN(AB13))))","v":2.3391948540805174E-3},null,{"$f":"IF($V$9=1,V13,IF($Y$9=1,Y13,AB13))+AI13","v":896.99160533229065},{"$f":"EXP(LN(V$5)+IF($X$9=1,2*(X13),IF($AA$9=1,2*(AA13),2*(AD13))))","v":42.496466939185723},{"$f":"(AI13/IF($V$9=1,V13,IF($Y$9=1,Y13,AB13)))*100","v":4.9732836419761473},{"$f":"AI13*EXP(AF13)","v":42.595990813452246},{"$f":"IF(Controls!$C$40=1,(AK13-AI13)*100,IF(F13=\"On-Peak\",IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D13,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9523874266523649},null,{"$f":"MAX(0,$V13-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V13-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y13-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y13-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB13-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB13-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,{"$f":"AN13/SUM(AN$13:AN$8772)","v":0},{"$f":"AO13/SUM(AO$13:AO$8772)","v":0},{"$f":"AP13/SUM(AP$13:AP$8772)","v":0},{"$f":"AQ13/SUM(AQ$13:AQ$8772)","v":0},{"$f":"AR13/SUM(AR$13:AR$8772)","v":0},{"$f":"AS13/SUM(AS$13:AS$8772)","v":0},null,{"$f":"(G13+$M13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL13/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":77.394980873124382},{"$f":"(H13+$N13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL13/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.223653963032906},{"$f":"(I13+$O13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL13/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":71.982716237309759},{"$f":"(J13+$P13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL13/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.879316717336},{"$f":"(K13+$Q13)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL13/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":68.865031985369356},{"$f":"(L13+$R13)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL13/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.782548877733753},null,{"$f":"AN13/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO13/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP13/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ13/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR13/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS13/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI13*(1/(1-($AL13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK13*(1/(1-($AL13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM13*(1/(1-($AL13/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,{"$f":"BB13+$BJ13+$BP13","v":77.394980873124382},{"$f":"BC13+$BJ13+$BP13","v":26.223653963032906},{"$f":"BD13+$BL13+$BQ13","v":71.982716237309759},{"$f":"BE13+$BL13+$BQ13","v":22.879316717336},{"$f":"BF13+$BN13+$BR13","v":68.865031985369356},{"$f":"BG13+$BN13+$BR13","v":22.782548877733753},null,{"$f":"SUMPRODUCT($V$9,V13)+SUMPRODUCT($Y$9,Y13)+SUMPRODUCT($AB$9,AB13)","v":854.49513839310487},{"$f":"IF($BP$9=1,BP13,IF($BQ$9=1,BQ13,BR13))","v":0},{"$f":"IF($BI$9=1,BI13,IF($BK$9=1,BK13,BM13))","v":0}]
[1,1,1,{"$f":"DATE(2019,B14,C14)","v":"2019-01-01"},2,"Off-Peak",{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":60.372019550617289},{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":25.568216117518244},{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":59.888691883181494},{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":24.494589624247652},{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B14,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":57.515992424860279},{"$f":"IF(F14=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B14,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F14,$B$13:$B$8772,\"=\"&B14)","v":24.41506173585724},{"$f":"IF(Controls!$C$42=1,G14*'Input Parameters, System'!$E$18,0)","v":1.6769815210371628},{"$f":"IF(Controls!$C$42=1,H14*'Input Parameters, System'!$E$18,0)","v":0.71022016944477451},{"$f":"IF(Controls!$C$42=1,I14*'Input Parameters, System'!$E$18,0)","v":1.6635559047843183},{"$f":"IF(Controls!$C$42=1,J14*'Input Parameters, System'!$E$18,0)","v":0.68039754957695353},{"$f":"IF(Controls!$C$42=1,K14*'Input Parameters, System'!$E$18,0)","v":1.5976483340885341},{"$f":"IF(Controls!$C$42=1,L14*'Input Parameters, System'!$E$18,0)","v":0.67818846662378163},null,{"$f":"VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T5","v":847.08461173946387},{"$f":"V14-W$5","v":499.63184014567491},{"$f":"((LN(V14)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},{"$f":"'Input Parameters, System'!T5+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B14,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F14,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":847.08461173946387},499.63184014567491,{"$f":"((LN(Y14)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},{"$f":"Y14","v":847.08461173946387},499.63184014567491,{"$f":"((LN(AB14)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62382028714134452},null,{"$f":"IF($V$9=1,2*(LN(V14+1)-LN(V14)),IF($Y$9=1,2*(LN(Y14+1)-LN(Y14)),2*(LN(AB14+1)-LN(AB14))))","v":2.3596466999240562E-3},null,{"$f":"IF($V$9=1,V14,IF($Y$9=1,Y14,AB14))+AI14","v":889.06601005404514},{"$f":"EXP(LN(V$5)+IF($X$9=1,2*(X14),IF($AA$9=1,2*(AA14),2*(AD14))))","v":41.981398314581249},{"$f":"(AI14/Y14)*100","v":4.9559864189214409},42.080576549351498,{"$f":"IF(Controls!$C$40=1,(AK14-AI14)*100,IF(F14=\"On-Peak\",IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D14,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9178234770249674},null,{"$f":"MAX(0,$V14-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V14-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y14-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y14-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB14-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB14-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,{"$f":"AN14/SUM(AN$13:AN$8772)","v":0},0,0,0,0,0,null,{"$f":"(G14+$M14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL14/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":67.572373132753469},{"$f":"(H14+$N14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL14/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.751691263664281},{"$f":"(I14+$O14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL14/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":62.756785939480437},{"$f":"(J14+$P14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL14/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.451210376295414},{"$f":"(K14+$Q14)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL14/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":59.977913795606682},{"$f":"(L14+$R14)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL14/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.35454636809645},null,{"$f":"AN14/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO14/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP14/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ14/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR14/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS14/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI14*(1/(1-($AL14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK14*(1/(1-($AL14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM14*(1/(1-($AL14/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,67.572373132753469,25.751691263664281,62.756785939480437,22.451210376295414,{"$f":"BF14+$BN14+$BR14","v":59.977913795606682},{"$f":"BG14+$BN14+$BR14","v":22.35454636809645},null,{"$f":"SUMPRODUCT($V$9,V14)+SUMPRODUCT($Y$9,Y14)+SUMPRODUCT($AB$9,AB14)","v":847.08461173946387},{"$f":"IF($BP$9=1,BP14,IF($BQ$9=1,BQ14,BR14))","v":0},{"$f":"IF($BI$9=1,BI14,IF($BK$9=1,BK14,BM14))","v":0}]
[1,1,1,"2019-01-01",3,"Off-Peak",{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":53.610960122904018},{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":25.53286292270219},{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":53.181760296592557},{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":24.46072093372403},{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B15,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":51.074779331063574},{"$f":"IF(F15=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B15,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F15,$B$13:$B$8772,\"=\"&B15)","v":24.381303008614537},{"$f":"IF(Controls!$C$42=1,G15*'Input Parameters, System'!$E$18,0)","v":1.489176444988596},{"$f":"IF(Controls!$C$42=1,H15*'Input Parameters, System'!$E$18,0)","v":0.70923814739453572},{"$f":"IF(Controls!$C$42=1,I15*'Input Parameters, System'!$E$18,0)","v":1.477254362823476},{"$f":"IF(Controls!$C$42=1,J15*'Input Parameters, System'!$E$18,0)","v":0.67945676328932203},{"$f":"IF(Controls!$C$42=1,K15*'Input Parameters, System'!$E$18,0)","v":1.4187277776492517},{"$f":"IF(Controls!$C$42=1,L15*'Input Parameters, System'!$E$18,0)","v":0.67725073483708398},null,{"$f":"VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T6","v":841.56148463567786},494.1087130418889,{"$f":"((LN(V15)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},{"$f":"'Input Parameters, System'!T6+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B15,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F15,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":841.56148463567786},494.1087130418889,{"$f":"((LN(Y15)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},841.56148463567786,494.1087130418889,{"$f":"((LN(AB15)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.6192412308576668},null,2.3751237546694171E-3,null,883.16016772819114,41.598683092513234,4.943035518138263,41.697602539351081,{"$f":"IF(Controls!$C$40=1,(AK15-AI15)*100,IF(F15=\"On-Peak\",IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D15,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8919446837847147},null,{"$f":"MAX(0,$V15-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V15-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y15-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y15-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB15-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB15-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G15+$M15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL15/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":58.859823491195435},{"$f":"(H15+$N15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL15/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.693977626753391},{"$f":"(I15+$O15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL15/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":54.573482906923758},{"$f":"(J15+$P15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL15/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.398859684261659},{"$f":"(K15+$Q15)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL15/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":52.095133535486411},{"$f":"(L15+$R15)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL15/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.302208373015048},null,{"$f":"AN15/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO15/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP15/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ15/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR15/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS15/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI15*(1/(1-($AL15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK15*(1/(1-($AL15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM15*(1/(1-($AL15/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,58.859823491195435,25.693977626753391,54.573482906923758,22.398859684261659,52.095133535486411,22.302208373015048,null,841.56148463567786,0,0]
[1,1,1,"2019-01-01",4,"Off-Peak",{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":47.607061170366535},{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":25.564287984760906},{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":47.225927492874519},{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":24.490826436411691},{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B16,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":45.354907621550069},{"$f":"IF(F16=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B16,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F16,$B$13:$B$8772,\"=\"&B16)","v":24.411310766163602},{"$f":"IF(Controls!$C$42=1,G16*'Input Parameters, System'!$E$18,0)","v":1.3224033657952101},{"$f":"IF(Controls!$C$42=1,H16*'Input Parameters, System'!$E$18,0)","v":0.71011105588363688},{"$f":"IF(Controls!$C$42=1,I16*'Input Parameters, System'!$E$18,0)","v":1.3118164392859326},{"$f":"IF(Controls!$C$42=1,J16*'Input Parameters, System'!$E$18,0)","v":0.68029301776721662},{"$f":"IF(Controls!$C$42=1,K16*'Input Parameters, System'!$E$18,0)","v":1.2598442546040247},{"$f":"IF(Controls!$C$42=1,L16*'Input Parameters, System'!$E$18,0)","v":0.67808427420303741},null,{"$f":"VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7","v":852.74681038902872},505.29403879523977,{"$f":"((LN(V16)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},{"$f":"'Input Parameters, System'!T7+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B16,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F16,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":852.74681038902872},505.29403879523977,{"$f":"((LN(Y16)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},852.74681038902872,505.29403879523977,{"$f":"((LN(AB16)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62848375395662637},null,2.3439879347648684E-3,null,895.1215981261289,42.374787737100213,4.9692109335206496,42.474230228764135,{"$f":"IF(Controls!$C$40=1,(AK16-AI16)*100,IF(F16=\"On-Peak\",IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D16,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9442491663921828},null,{"$f":"MAX(0,$V16-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V16-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y16-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y16-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB16-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB16-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G16+$M16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL16/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":51.178314599837975},{"$f":"(H16+$N16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL16/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.756522629519342},{"$f":"(I16+$O16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL16/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":47.358589725091022},{"$f":"(J16+$P16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL16/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.455592795417093},{"$f":"(K16+$Q16)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL16/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":45.145199343099691},{"$f":"(L16+$R16)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL16/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.358927724321639},null,{"$f":"AN16/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO16/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP16/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ16/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR16/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS16/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI16*(1/(1-($AL16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK16*(1/(1-($AL16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM16*(1/(1-($AL16/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,51.178314599837975,25.756522629519342,47.358589725091022,22.455592795417093,45.145199343099691,22.358927724321639,null,852.74681038902872,0,0]
[1,1,1,"2019-01-01",5,"Off-Peak",{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":42.275549606901642},{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":25.909963667406718},{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":41.937099064197191},{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":24.821986965975956},{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B17,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":40.275614581829878},{"$f":"IF(F17=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B17,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F17,$B$13:$B$8772,\"=\"&B17)","v":24.741396099203307},{"$f":"IF(Controls!$C$42=1,G17*'Input Parameters, System'!$E$18,0)","v":1.1743075022200258},{"$f":"IF(Controls!$C$42=1,H17*'Input Parameters, System'!$E$18,0)","v":0.71971304926374746},{"$f":"IF(Controls!$C$42=1,I17*'Input Parameters, System'!$E$18,0)","v":1.1649062048951202},{"$f":"IF(Controls!$C$42=1,J17*'Input Parameters, System'!$E$18,0)","v":0.68949181702405671},{"$f":"IF(Controls!$C$42=1,K17*'Input Parameters, System'!$E$18,0)","v":1.1187543816637655},{"$f":"IF(Controls!$C$42=1,L17*'Input Parameters, System'!$E$18,0)","v":0.68725320722852401},null,{"$f":"VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8","v":881.41541618314159},533.96264458935264,{"$f":"((LN(V17)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},{"$f":"'Input Parameters, System'!T8+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B17,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F17,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":881.41541618314159},533.96264458935264,{"$f":"((LN(Y17)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},881.41541618314159,533.96264458935264,{"$f":"((LN(AB17)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65163020729325116},null,2.2677914203406146E-3,null,925.79797013491975,44.382553951778164,5.0353730076529883,44.48331854019235,{"$f":"IF(Controls!$C$40=1,(AK17-AI17)*100,IF(F17=\"On-Peak\",IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D17,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.076458841418656},null,{"$f":"MAX(0,$V17-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V17-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y17-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y17-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB17-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB17-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G17+$M17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL17/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":44.401468999875696},{"$f":"(H17+$N17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL17/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.275548963182555},{"$f":"(I17+$O17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL17/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":40.993405774251293},{"$f":"(J17+$P17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL17/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.926389459868592},{"$f":"(K17+$Q17)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL17/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":39.013769747972276},{"$f":"(L17+$R17)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL17/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.82961020340926},null,{"$f":"AN17/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO17/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP17/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ17/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR17/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS17/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI17*(1/(1-($AL17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK17*(1/(1-($AL17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM17*(1/(1-($AL17/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.401468999875696,26.275548963182555,40.993405774251293,22.926389459868592,39.013769747972276,22.82961020340926,null,881.41541618314159,0,0]
[1,1,1,"2019-01-01",6,"Off-Peak",{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":37.54111022686039},{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":27.756186063355955},{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":37.2405627650733},{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":26.590685248876003},{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B18,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA9/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":35.765147952663938},{"$f":"IF(F18=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B18,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB9/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F18,$B$13:$B$8772,\"=\"&B18)","v":26.504351855210821},{"$f":"IF(Controls!$C$42=1,G18*'Input Parameters, System'!$E$18,0)","v":1.0427967889475782},{"$f":"IF(Controls!$C$42=1,H18*'Input Parameters, System'!$E$18,0)","v":0.7709964229984293},{"$f":"IF(Controls!$C$42=1,I18*'Input Parameters, System'!$E$18,0)","v":1.0344483430389733},{"$f":"IF(Controls!$C$42=1,J18*'Input Parameters, System'!$E$18,0)","v":0.73862176760036158},{"$f":"IF(Controls!$C$42=1,K18*'Input Parameters, System'!$E$18,0)","v":0.99346506312400285},{"$f":"IF(Controls!$C$42=1,L18*'Input Parameters, System'!$E$18,0)","v":0.73622364497828252},null,{"$f":"VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T9","v":921.77596550451392},574.32319391072497,{"$f":"((LN(V18)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},{"$f":"'Input Parameters, System'!T9+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B18,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F18,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":921.77596550451392},574.32319391072497,{"$f":"((LN(Y18)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},921.77596550451392,574.32319391072497,{"$f":"((LN(AB18)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68297142187566207},null,2.1685485372557878E-3,null,969.02956790776432,47.253602403250447,5.1263652092932608,47.356185321440122,{"$f":"IF(Controls!$C$40=1,(AK18-AI18)*100,IF(F18=\"On-Peak\",IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D18,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.258291818967535},null,{"$f":"MAX(0,$V18-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V18-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y18-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y18-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB18-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB18-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G18+$M18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL18/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":38.401590309905693},{"$f":"(H18+$N18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL18/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.852301086834526},{"$f":"(I18+$O18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL18/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.357991630450378},{"$f":"(J18+$P18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL18/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.263701126449302},{"$f":"(K18+$Q18)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL18/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":33.585309969124559},{"$f":"(L18+$R18)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL18/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.166354986655193},null,{"$f":"AN18/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO18/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP18/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ18/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR18/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS18/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI18*(1/(1-($AL18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK18*(1/(1-($AL18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM18*(1/(1-($AL18/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.401590309905693,28.852301086834526,35.357991630450378,25.263701126449302,33.585309969124559,25.166354986655193,null,921.77596550451392,0,0]
[1,1,1,"2019-01-01",7,"Off-Peak",{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":34.41828705074051},{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":31.957978736122687},{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":34.142740356738948},{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":30.616041837405255},{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B19,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA10/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":32.790056586185827},{"$f":"IF(F19=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B19,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB10/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F19,$B$13:$B$8772,\"=\"&B19)","v":30.516639104166924},{"$f":"IF(Controls!$C$42=1,G19*'Input Parameters, System'!$E$18,0)","v":0.9560526846621672},{"$f":"IF(Controls!$C$42=1,H19*'Input Parameters, System'!$E$18,0)","v":0.88771156222863767},{"$f":"IF(Controls!$C$42=1,I19*'Input Parameters, System'!$E$18,0)","v":0.94839869664813237},{"$f":"IF(Controls!$C$42=1,J19*'Input Parameters, System'!$E$18,0)","v":0.85043596008217881},{"$f":"IF(Controls!$C$42=1,K19*'Input Parameters, System'!$E$18,0)","v":0.91082457367014324},{"$f":"IF(Controls!$C$42=1,L19*'Input Parameters, System'!$E$18,0)","v":0.8476748043676261},null,{"$f":"VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T10","v":974.1066014447033},626.65382985091435,{"$f":"((LN(V19)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},{"$f":"'Input Parameters, System'!T10+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B19,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F19,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":974.1066014447033},626.65382985091435,{"$f":"((LN(Y19)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},974.1066014447033,626.65382985091435,{"$f":"((LN(AB19)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72162439862546357},null,2.0521102283730386E-3,null,1025.1580972959971,51.051495851293758,5.2408530827713298,51.15636671458725,{"$f":"IF(Controls!$C$40=1,(AK19-AI19)*100,IF(F19=\"On-Peak\",IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D19,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.487086329349182},null,{"$f":"MAX(0,$V19-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V19-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y19-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y19-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB19-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB19-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G19+$M19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL19/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":34.484853206419579},{"$f":"(H19+$N19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL19/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.665729002765872},{"$f":"(I19+$O19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL19/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.679177972528606},{"$f":"(J19+$P19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL19/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.536925805691897},{"$f":"(K19+$Q19)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL19/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":30.0415966826979},{"$f":"(L19+$R19)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL19/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.438300716567298},null,{"$f":"AN19/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO19/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP19/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ19/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR19/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS19/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI19*(1/(1-($AL19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK19*(1/(1-($AL19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM19*(1/(1-($AL19/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,34.484853206419579,34.665729002765872,31.679177972528606,30.536925805691897,30.0415966826979,30.438300716567298,null,974.1066014447033,0,0]
[1,1,1,"2019-01-01",8,"On-Peak",{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":38.587286477591633},{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":44.798098398704589},{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":39.465320541153602},{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":44.007543721080381},{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B20,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA11/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":39.164940466777139},{"$f":"IF(F20=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B20,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB11/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F20,$B$13:$B$8772,\"=\"&B20)","v":45.799467657028572},{"$f":"IF(Controls!$C$42=1,G20*'Input Parameters, System'!$E$18,0)","v":1.0718569107272264},{"$f":"IF(Controls!$C$42=1,H20*'Input Parameters, System'!$E$18,0)","v":1.2443775071868368},{"$f":"IF(Controls!$C$42=1,I20*'Input Parameters, System'!$E$18,0)","v":1.0962464691749119},{"$f":"IF(Controls!$C$42=1,J20*'Input Parameters, System'!$E$18,0)","v":1.2224179041188334},{"$f":"IF(Controls!$C$42=1,K20*'Input Parameters, System'!$E$18,0)","v":1.0879026728638617},{"$f":"IF(Controls!$C$42=1,L20*'Input Parameters, System'!$E$18,0)","v":1.2721930044063072},null,{"$f":"VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T11","v":1033.7782282656442},686.32545667185525,{"$f":"((LN(V20)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},{"$f":"'Input Parameters, System'!T11+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B20,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F20,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1033.7782282656442},686.32545667185525,{"$f":"((LN(Y20)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},1033.7782282656442,686.32545667185525,{"$f":"((LN(AB20)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76324276416150671},null,1.9337158040695357E-3,null,1089.2609458256645,55.482717560020362,5.3669845275328507,55.590109166778774,{"$f":"IF(Controls!$C$40=1,(AK20-AI20)*100,IF(F20=\"On-Peak\",IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D20,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.739160675841219},null,{"$f":"MAX(0,$V20-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V20-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y20-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y20-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB20-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB20-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G20+$M20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL20/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":40.020056811730768},{"$f":"(H20+$N20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL20/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":52.308695612242133},{"$f":"(I20+$O20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL20/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":38.336386415427249},{"$f":"(J20+$P20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL20/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.949374181712585},{"$f":"(K20+$Q20)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL20/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":38.010885995731059},{"$f":"(L20+$R20)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL20/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":50.353719011946318},null,{"$f":"AN20/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO20/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP20/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ20/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR20/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS20/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI20*(1/(1-($AL20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK20*(1/(1-($AL20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM20*(1/(1-($AL20/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,40.020056811730768,52.308695612242133,38.336386415427249,47.949374181712585,38.010885995731059,50.353719011946318,null,1033.7782282656442,0,0]
[1,1,1,"2019-01-01",9,"On-Peak",{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":38.5098849151574},{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":40.829652043021646},{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":39.386157745562187},{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":40.1091287716742},{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B21,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA12/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":39.086380198318437},{"$f":"IF(F21=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B21,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB12/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F21,$B$13:$B$8772,\"=\"&B21)","v":41.742314853395072},{"$f":"IF(Controls!$C$42=1,G21*'Input Parameters, System'!$E$18,0)","v":1.0697068917139849},{"$f":"IF(Controls!$C$42=1,H21*'Input Parameters, System'!$E$18,0)","v":1.1341441365750113},{"$f":"IF(Controls!$C$42=1,I21*'Input Parameters, System'!$E$18,0)","v":1.0940475275733452},{"$f":"IF(Controls!$C$42=1,J21*'Input Parameters, System'!$E$18,0)","v":1.1141298282825109},{"$f":"IF(Controls!$C$42=1,K21*'Input Parameters, System'!$E$18,0)","v":1.0857204679372481},{"$f":"IF(Controls!$C$42=1,L21*'Input Parameters, System'!$E$18,0)","v":1.1594955937455116},null,{"$f":"VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T12","v":1118.3039270536224},770.85115545983342,{"$f":"((LN(V21)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},{"$f":"'Input Parameters, System'!T12+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B21,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F21,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1118.3039270536224},770.85115545983342,{"$f":"((LN(Y21)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},1118.3039270536224,770.85115545983342,{"$f":"((LN(AB21)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8182578032791783},null,1.7876234474929475E-3,null,1180.2399308530184,61.936003799396055,5.5383874008721277,62.046821072298968,{"$f":"IF(Controls!$C$40=1,(AK21-AI21)*100,IF(F21=\"On-Peak\",IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D21,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.081727290291354},null,{"$f":"MAX(0,$V21-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V21-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y21-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y21-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB21-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB21-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G21+$M21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL21/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":40.112132346883875},{"$f":"(H21+$N21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL21/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.108438750825371},{"$f":"(I21+$O21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL21/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":38.425550487009509},{"$f":"(J21+$P21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL21/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.112479954050627},{"$f":"(K21+$Q21)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL21/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":38.099638113340035},{"$f":"(L21+$R21)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL21/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.304701379342127},null,{"$f":"AN21/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO21/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP21/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ21/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR21/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS21/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI21*(1/(1-($AL21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK21*(1/(1-($AL21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM21*(1/(1-($AL21/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,40.112132346883875,47.108438750825371,38.425550487009509,43.112479954050627,38.099638113340035,45.304701379342127,null,1118.3039270536224,0,0]
[1,1,1,"2019-01-01",10,"On-Peak",{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":40.60645767152824},{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":38.159471070802674},{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":41.530436947886372},{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":37.486068640141447},{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B22,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA13/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":41.214338774395429},{"$f":"IF(F22=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B22,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB13/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F22,$B$13:$B$8772,\"=\"&B22)","v":39.012447482973556},{"$f":"IF(Controls!$C$42=1,G22*'Input Parameters, System'!$E$18,0)","v":1.1279443632465718},{"$f":"IF(Controls!$C$42=1,H22*'Input Parameters, System'!$E$18,0)","v":1.0599732842237506},{"$f":"IF(Controls!$C$42=1,I22*'Input Parameters, System'!$E$18,0)","v":1.1536101631288291},{"$f":"IF(Controls!$C$42=1,J22*'Input Parameters, System'!$E$18,0)","v":1.0412678733256842},{"$f":"IF(Controls!$C$42=1,K22*'Input Parameters, System'!$E$18,0)","v":1.1448297579059517},{"$f":"IF(Controls!$C$42=1,L22*'Input Parameters, System'!$E$18,0)","v":1.0836668046946343},null,{"$f":"VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T13","v":1128.923032942017},781.47026134822806,{"$f":"((LN(V22)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},{"$f":"'Input Parameters, System'!T13+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B22,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F22,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1128.923032942017},781.47026134822806,{"$f":"((LN(Y22)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},1128.923032942017,781.47026134822806,{"$f":"((LN(AB22)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82487344965862575},null,1.7708157814428915E-3,null,1191.6839756088941,62.760942666877142,5.5593641759013188,62.872179195241984,{"$f":"IF(Controls!$C$40=1,(AK22-AI22)*100,IF(F22=\"On-Peak\",IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D22,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.123652836484155},null,{"$f":"MAX(0,$V22-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V22-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y22-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y22-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB22-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB22-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G22+$M22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL22/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":42.867948914067966},{"$f":"(H22+$N22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL22/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.475633131675266},{"$f":"(I22+$O22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL22/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":41.094227082321758},{"$f":"(J22+$P22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL22/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.733512914969069},{"$f":"(K22+$Q22)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL22/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":40.755984945023179},{"$f":"(L22+$R22)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL22/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.777548756747386},null,{"$f":"AN22/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO22/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP22/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ22/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR22/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS22/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI22*(1/(1-($AL22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK22*(1/(1-($AL22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM22*(1/(1-($AL22/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.867948914067966,43.475633131675266,41.094227082321758,39.733512914969069,40.755984945023179,41.777548756747386,null,1128.923032942017,0,0]
[1,1,1,"2019-01-01",11,"On-Peak",{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":49.022957544796128},{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":36.907417580854677},{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":50.138449991923238},{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":36.256110211780765},{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B23,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA14/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":49.756834154748169},{"$f":"IF(F23=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B23,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB14/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F23,$B$13:$B$8772,\"=\"&B23)","v":37.732406915014955},{"$f":"IF(Controls!$C$42=1,G23*'Input Parameters, System'!$E$18,0)","v":1.3617333745193867},{"$f":"IF(Controls!$C$42=1,H23*'Input Parameters, System'!$E$18,0)","v":1.0251944151115044},{"$f":"IF(Controls!$C$42=1,I23*'Input Parameters, System'!$E$18,0)","v":1.3927189243587503},{"$f":"IF(Controls!$C$42=1,J23*'Input Parameters, System'!$E$18,0)","v":1.0071027489624778},{"$f":"IF(Controls!$C$42=1,K23*'Input Parameters, System'!$E$18,0)","v":1.3821186046768628},{"$f":"IF(Controls!$C$42=1,L23*'Input Parameters, System'!$E$18,0)","v":1.0481105255669381},null,{"$f":"VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T14","v":1121.4131694699627},773.96039787617372,{"$f":"((LN(V23)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},{"$f":"'Input Parameters, System'!T14+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B23,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F23,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1121.4131694699627},773.96039787617372,{"$f":"((LN(Y23)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},1121.4131694699627,773.96039787617372,{"$f":"((LN(AB23)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82020132649732869},null,1.7826692714173475E-3,null,1183.590389898611,62.17722042864839,5.5445416659442772,62.288160704419127,{"$f":"IF(Controls!$C$40=1,(AK23-AI23)*100,IF(F23=\"On-Peak\",IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D23,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.094027577073717},null,{"$f":"MAX(0,$V23-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V23-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y23-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y23-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB23-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB23-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G23+$M23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL23/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":53.814645533024816},{"$f":"(H23+$N23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL23/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.742978897039762},{"$f":"(I23+$O23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL23/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":51.694784975347311},{"$f":"(J23+$P23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL23/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.12192612428133},{"$f":"(K23+$Q23)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL23/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":51.307566362822264},{"$f":"(L23+$R23)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL23/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.095285358031809},null,{"$f":"AN23/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO23/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP23/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ23/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR23/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS23/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI23*(1/(1-($AL23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK23*(1/(1-($AL23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM23*(1/(1-($AL23/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,53.814645533024816,41.742978897039762,51.694784975347311,38.12192612428133,51.307566362822264,40.095285358031809,null,1121.4131694699627,0,0]
[1,1,1,"2019-01-01",12,"On-Peak",{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":61.145856720867755},{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":35.281336577761891},{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":62.537199568408468},{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":34.658724755801387},{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B24,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA15/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":62.061213857407694},{"$f":"IF(F24=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B24,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB15/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F24,$B$13:$B$8772,\"=\"&B24)","v":36.069978218911871},{"$f":"IF(Controls!$C$42=1,G24*'Input Parameters, System'!$E$18,0)","v":1.6984767541676977},{"$f":"IF(Controls!$C$42=1,H24*'Input Parameters, System'!$E$18,0)","v":0.9800260107050579},{"$f":"IF(Controls!$C$42=1,I24*'Input Parameters, System'!$E$18,0)","v":1.7371247282146276},{"$f":"IF(Controls!$C$42=1,J24*'Input Parameters, System'!$E$18,0)","v":0.96273143404555694},{"$f":"IF(Controls!$C$42=1,K24*'Input Parameters, System'!$E$18,0)","v":1.723903052882783},{"$f":"IF(Controls!$C$42=1,L24*'Input Parameters, System'!$E$18,0)","v":1.0019324744737594},null,{"$f":"VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T15","v":1139.4030672846327},791.95029569084375,{"$f":"((LN(V24)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},{"$f":"'Input Parameters, System'!T15+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B24,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F24,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1139.4030672846327},791.95029569084375,{"$f":"((LN(Y24)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},1139.4030672846327,791.95029569084375,{"$f":"((LN(AB24)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83134172266202999},null,1.754535263275514E-3,null,1202.9811941476548,63.578126863022234,5.5799504748164654,63.689774845095855,{"$f":"IF(Controls!$C$40=1,(AK24-AI24)*100,IF(F24=\"On-Peak\",IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D24,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.164798207362026},null,{"$f":"MAX(0,$V24-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V24-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y24-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y24-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB24-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB24-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G24+$M24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL24/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":69.670827496653416},{"$f":"(H24+$N24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL24/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.553861891467108},{"$f":"(I24+$O24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL24/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":67.049588412277643},{"$f":"(J24+$P24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL24/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.085771432290557},{"$f":"(K24+$Q24)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL24/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":66.591427858986393},{"$f":"(L24+$R24)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL24/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.969834509059964},null,{"$f":"AN24/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO24/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP24/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ24/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR24/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS24/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI24*(1/(1-($AL24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK24*(1/(1-($AL24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM24*(1/(1-($AL24/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,69.670827496653416,39.553861891467108,67.049588412277643,36.085771432290557,66.591427858986393,37.969834509059964,null,1139.4030672846327,0,0]
[1,1,1,"2019-01-01",13,"On-Peak",{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":63.368381676470513},{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":34.452410737819385},{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":64.810296948150693},{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":33.84442701891669},{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B25,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA16/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":64.317010144681163},{"$f":"IF(F25=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B25,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB16/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F25,$B$13:$B$8772,\"=\"&B25)","v":35.222523448429463},{"$f":"IF(Controls!$C$42=1,G25*'Input Parameters, System'!$E$18,0)","v":1.7602128582161112},{"$f":"IF(Controls!$C$42=1,H25*'Input Parameters, System'!$E$18,0)","v":0.95700055410710028},{"$f":"IF(Controls!$C$42=1,I25*'Input Parameters, System'!$E$18,0)","v":1.8002656058880948},{"$f":"IF(Controls!$C$42=1,J25*'Input Parameters, System'!$E$18,0)","v":0.94011230903462206},{"$f":"IF(Controls!$C$42=1,K25*'Input Parameters, System'!$E$18,0)","v":1.7865633501055742},{"$f":"IF(Controls!$C$42=1,L25*'Input Parameters, System'!$E$18,0)","v":0.97839233119890601},null,{"$f":"VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T16","v":1140.1778944682574},792.72512287446841,{"$f":"((LN(V25)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},{"$f":"'Input Parameters, System'!T16+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B25,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F25,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1140.1778944682574},792.72512287446841,{"$f":"((LN(Y25)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},1140.1778944682574,792.72512287446841,{"$f":"((LN(AB25)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83181758121544369},null,1.7533434616314736E-3,null,1203.8165585248071,63.638664056549757,5.5814679766466444,63.750342368689218,{"$f":"IF(Controls!$C$40=1,(AK25-AI25)*100,IF(F25=\"On-Peak\",IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D25,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.167831213946044},null,{"$f":"MAX(0,$V25-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V25-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y25-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y25-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB25-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB25-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G25+$M25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL25/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":72.571279060417552},{"$f":"(H25+$N25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL25/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.418997358525274},{"$f":"(I25+$O25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL25/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":69.858326590364484},{"$f":"(J25+$P25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL25/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.030204398805793},{"$f":"(K25+$Q25)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL25/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":69.387189163857244},{"$f":"(L25+$R25)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL25/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.867975275922127},null,{"$f":"AN25/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO25/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP25/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ25/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR25/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS25/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI25*(1/(1-($AL25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK25*(1/(1-($AL25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM25*(1/(1-($AL25/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,72.571279060417552,38.418997358525274,69.858326590364484,35.030204398805793,69.387189163857244,36.867975275922127,null,1140.1778944682574,0,0]
[1,1,1,"2019-01-01",14,"On-Peak",{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":61.173408764449732},{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":34.192468836792116},{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":62.565378544718669},{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":33.589072327907552},{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B26,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA17/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":62.089178356731921},{"$f":"IF(F26=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B26,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB17/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F26,$B$13:$B$8772,\"=\"&B26)","v":34.956771081379237},{"$f":"IF(Controls!$C$42=1,G26*'Input Parameters, System'!$E$18,0)","v":1.6992420800305346},{"$f":"IF(Controls!$C$42=1,H26*'Input Parameters, System'!$E$18,0)","v":0.94978002764781033},{"$f":"IF(Controls!$C$42=1,I26*'Input Parameters, System'!$E$18,0)","v":1.7379074686779366},{"$f":"IF(Controls!$C$42=1,J26*'Input Parameters, System'!$E$18,0)","v":0.93301920363049606},{"$f":"IF(Controls!$C$42=1,K26*'Input Parameters, System'!$E$18,0)","v":1.7246798357196147},{"$f":"IF(Controls!$C$42=1,L26*'Input Parameters, System'!$E$18,0)","v":0.97101040473640854},null,{"$f":"VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T17","v":1171.8166711329316},824.36389953914261,{"$f":"((LN(V26)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},{"$f":"'Input Parameters, System'!T17+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B26,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F26,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1171.8166711329316},824.36389953914261,{"$f":"((LN(Y26)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},1171.8166711329316,824.36389953914261,{"$f":"((LN(AB26)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85097725108738742},null,1.7060237822423829E-3,null,1237.9412519425694,66.124580809637749,5.6429117658573187,66.237487200198871,{"$f":"IF(Controls!$C$40=1,(AK26-AI26)*100,IF(F26=\"On-Peak\",IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D26,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.290639056112184},null,{"$f":"MAX(0,$V26-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":27.904671132931526},{"$f":"MAX(0,$V26-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y26-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":27.904671132931526},{"$f":"MAX(0,$Y26-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB26-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":27.904671132931526},{"$f":"MAX(0,$AB26-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,2.9326468206570318E-4,0,2.9326468206570318E-4,0,2.9326468206570318E-4,0,null,{"$f":"(G26+$M26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL26/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":69.81988736687947},{"$f":"(H26+$N26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL26/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.127498932234317},{"$f":"(I26+$O26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL26/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":67.193934952504378},{"$f":"(J26+$P26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL26/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.759074127153156},{"$f":"(K26+$Q26)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL26/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":66.735107492355709},{"$f":"(L26+$R26)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL26/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.584954507248305},null,{"$f":"AN26/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":69.285599202777803},{"$f":"IF(Controls!$C$44=1,AO26/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP26/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":70.944795008337124},{"$f":"IF(Controls!$C$44=1,AQ26/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR26/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":72.64391937462986},{"$f":"IF(Controls!$C$44=1,AS26/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI26*(1/(1-($AL26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":96.580270715584106},{"$f":"BK26*(1/(1-($AL26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":98.893097362317576},{"$f":"BM26*(1/(1-($AL26/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":101.26158220136359},null,166.40015808246358,134.70776964781842,166.08703231482195,133.65217148947073,167.9966896937193,137.84653670861189,null,1171.8166711329316,101.26158220136359,72.64391937462986]
[1,1,1,"2019-01-01",15,"On-Peak",{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":60.500351699804199},{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":33.318775225006029},{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":61.877006409141075},{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":32.730796838682387},{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B27,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA18/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":61.406045587525831},{"$f":"IF(F27=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B27,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB18/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F27,$B$13:$B$8772,\"=\"&B27)","v":34.063547847682635},{"$f":"IF(Controls!$C$42=1,G27*'Input Parameters, System'!$E$18,0)","v":1.6805462625240861},{"$f":"IF(Controls!$C$42=1,H27*'Input Parameters, System'!$E$18,0)","v":0.92551103593741946},{"$f":"IF(Controls!$C$42=1,I27*'Input Parameters, System'!$E$18,0)","v":1.7187862373599641},{"$f":"IF(Controls!$C$42=1,J27*'Input Parameters, System'!$E$18,0)","v":0.90917848824440606},{"$f":"IF(Controls!$C$42=1,K27*'Input Parameters, System'!$E$18,0)","v":1.7057041407055848},{"$f":"IF(Controls!$C$42=1,L27*'Input Parameters, System'!$E$18,0)","v":0.946198929681903},null,{"$f":"VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T18","v":1210.1507493586701},862.6979777648811,{"$f":"((LN(V27)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},{"$f":"'Input Parameters, System'!T18+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B27,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F27,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1210.1507493586701},862.6979777648811,{"$f":"((LN(Y27)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},1210.1507493586701,862.6979777648811,{"$f":"((LN(AB27)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.873510029274155},null,1.6520041926000317E-3,null,1279.3234376722935,69.172688313623539,5.7160389604586213,69.287056326939492,{"$f":"IF(Controls!$C$40=1,(AK27-AI27)*100,IF(F27=\"On-Peak\",IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D27,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.436801331595348},null,{"$f":"MAX(0,$V27-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":66.23874935867002},{"$f":"MAX(0,$V27-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":21.670749358670037},{"$f":"MAX(0,$Y27-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":66.23874935867002},{"$f":"MAX(0,$Y27-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":21.670749358670037},{"$f":"MAX(0,$AB27-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":66.23874935867002},{"$f":"MAX(0,$AB27-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":21.670749358670037},null,6.9613742009578096E-4,3.5800839554475173E-4,6.9613742009578096E-4,3.5800839554475173E-4,6.9613742009578096E-4,3.5800839554475173E-4,null,{"$f":"(G27+$M27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL27/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":69.071502498989858},{"$f":"(H27+$N27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL27/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.003442064961348},{"$f":"(I27+$O27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL27/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":66.469214299829176},{"$f":"(J27+$P27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL27/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.713559584743578},{"$f":"(K27+$Q27)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL27/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":66.013735178838672},{"$f":"(L27+$R27)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL27/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.493588620109257},null,{"$f":"AN27/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":164.46678113120367},{"$f":"IF(Controls!$C$44=1,AO27/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":11.958188355527405},{"$f":"AP27/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":168.40529933046312},{"$f":"IF(Controls!$C$44=1,AQ27/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":12.1870626898348},{"$f":"AR27/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":172.43859800264318},{"$f":"IF(Controls!$C$44=1,AS27/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":12.421061307165653},null,{"$f":"BI27*(1/(1-($AL27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":229.63590346399099},{"$f":"BK27*(1/(1-($AL27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":235.13503939147537},{"$f":"BM27*(1/(1-($AL27/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":240.76651207037037},null,310.66559431850828,278.59753388447973,313.79131638113938,281.03566166605378,319.20130855637467,288.68116199764529,null,1210.1507493586701,240.76651207037037,172.43859800264318]
[1,1,1,"2019-01-01",16,"On-Peak",{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":60.005733477414253},{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":33.861764973818538},{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":61.371133400852436},{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":33.264204415457037},{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B28,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA19/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":60.904022900728847},{"$f":"IF(F28=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B28,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB19/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F28,$B$13:$B$8772,\"=\"&B28)","v":34.618675014409781},{"$f":"IF(Controls!$C$42=1,G28*'Input Parameters, System'!$E$18,0)","v":1.666807023302169},{"$f":"IF(Controls!$C$42=1,H28*'Input Parameters, System'!$E$18,0)","v":0.94059391343015819},{"$f":"IF(Controls!$C$42=1,I28*'Input Parameters, System'!$E$18,0)","v":1.7047343687425782},{"$f":"IF(Controls!$C$42=1,J28*'Input Parameters, System'!$E$18,0)","v":0.9239951973108026},{"$f":"IF(Controls!$C$42=1,K28*'Input Parameters, System'!$E$18,0)","v":1.6917592242498065},{"$f":"IF(Controls!$C$42=1,L28*'Input Parameters, System'!$E$18,0)","v":0.96161895384800899},null,{"$f":"VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T19","v":1371.0169666964889},1023.5641951027,{"$f":"((LN(V28)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},{"$f":"'Input Parameters, System'!T19+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B28,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F28,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1371.0169666964889},1023.5641951027,{"$f":"((LN(Y28)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},1371.0169666964889,1023.5641951027,{"$f":"((LN(AB28)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96087551575178187},null,1.4582394072899518E-3,null,1453.3965046379594,82.37953794147046,6.0086446734475292,82.499754661127028,{"$f":"IF(Controls!$C$40=1,(AK28-AI28)*100,IF(F28=\"On-Peak\",IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D28,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.021671965656822},null,{"$f":"MAX(0,$V28-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":227.10496669648887},{"$f":"MAX(0,$V28-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":182.53696669648889},{"$f":"MAX(0,$Y28-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":227.10496669648887},{"$f":"MAX(0,$Y28-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":182.53696669648889},{"$f":"MAX(0,$AB28-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":227.10496669648887},{"$f":"MAX(0,$AB28-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":182.53696669648889},null,2.3867640488042926E-3,3.0155748420610394E-3,2.3867640488042926E-3,3.0155748420610394E-3,2.3867640488042926E-3,3.0155748420610394E-3,null,{"$f":"(G28+$M28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL28/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":68.946341398546195},{"$f":"(H28+$N28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL28/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.059758864131368},{"$f":"(I28+$O28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL28/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":66.348010841161098},{"$f":"(J28+$P28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL28/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.696067327081508},{"$f":"(K28+$Q28)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL28/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":65.893091701848036},{"$f":"(L28+$R28)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL28/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.519184525610839},null,{"$f":"AN28/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":563.88780303249814},{"$f":"IF(Controls!$C$44=1,AO28/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":100.72616287862456},{"$f":"AP28/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":577.39133462294251},{"$f":"IF(Controls!$C$44=1,AQ28/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":102.65401622821054},{"$f":"AR28/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":591.21982881238705},{"$f":"IF(Controls!$C$44=1,AS28/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":104.62503241744341},null,{"$f":"BI28*(1/(1-($AL28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":792.55952259163087},{"$f":"BK28*(1/(1-($AL28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":811.53910060886767},{"$f":"BM28*(1/(1-($AL28/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":830.97542232749095},null,962.23202686880165,931.3454443343868,980.54112767823926,948.8891841641597,1001.4935464467824,972.11963927054512,null,1371.0169666964889,830.97542232749095,591.21982881238705]
[1,1,1,"2019-01-01",17,"On-Peak",{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":57.705787279346133},{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":37.490842736493654},{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":59.018853097678573},{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":36.82923962937906},{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B29,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA20/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":58.569646370354306},{"$f":"IF(F29=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B29,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB20/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F29,$B$13:$B$8772,\"=\"&B29)","v":38.328873338838811},{"$f":"IF(Controls!$C$42=1,G29*'Input Parameters, System'!$E$18,0)","v":1.6029203535791834},{"$f":"IF(Controls!$C$42=1,H29*'Input Parameters, System'!$E$18,0)","v":1.0414004856090218},{"$f":"IF(Controls!$C$42=1,I29*'Input Parameters, System'!$E$18,0)","v":1.6393939903672132},{"$f":"IF(Controls!$C$42=1,J29*'Input Parameters, System'!$E$18,0)","v":1.0230228299806272},{"$f":"IF(Controls!$C$42=1,K29*'Input Parameters, System'!$E$18,0)","v":1.6269161672555186},{"$f":"IF(Controls!$C$42=1,L29*'Input Parameters, System'!$E$18,0)","v":1.0646788494049881},null,{"$f":"VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T20","v":1424.4502413210673},1076.9974697272783,{"$f":"((LN(V29)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},{"$f":"'Input Parameters, System'!T20+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B29,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F29,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1424.4502413210673},1076.9974697272783,{"$f":"((LN(Y29)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},1424.4502413210673,1076.9974697272783,{"$f":"((LN(AB29)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98763873321020867},null,1.4035578394846482E-3,null,1511.3594082572408,86.909166936173563,6.1012427401867013,87.03123462324028,{"$f":"IF(Controls!$C$40=1,(AK29-AI29)*100,IF(F29=\"On-Peak\",IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D29,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.206768706671767},null,{"$f":"MAX(0,$V29-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":280.53824132106729},{"$f":"MAX(0,$V29-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":235.97024132106731},{"$f":"MAX(0,$Y29-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":280.53824132106729},{"$f":"MAX(0,$Y29-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":235.97024132106731},{"$f":"MAX(0,$AB29-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":280.53824132106729},{"$f":"MAX(0,$AB29-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":235.97024132106731},null,2.9483220840112886E-3,3.8983113178716489E-3,2.9483220840112886E-3,3.8983113178716489E-3,2.9483220840112886E-3,3.8983113178716489E-3,null,{"$f":"(G29+$M29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL29/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":66.078730598797847},{"$f":"(H29+$N29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL29/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.193196972528355},{"$f":"(I29+$O29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL29/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":63.571074989595061},{"$f":"(J29+$P29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL29/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.470811693805061},{"$f":"(K29+$Q29)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL29/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":63.128985791056067},{"$f":"(L29+$R29)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL29/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.503326697026047},null,{"$f":"AN29/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":696.55937017243195},{"$f":"IF(Controls!$C$44=1,AO29/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":130.2113067394987},{"$f":"AP29/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":713.24001374932709},{"$f":"IF(Controls!$C$44=1,AQ29/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":132.70349245051597},{"$f":"AR29/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":730.32207715135723},{"$f":"IF(Controls!$C$44=1,AS29/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":135.25147587676821},null,{"$f":"BI29*(1/(1-($AL29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":981.09711067785133},{"$f":"BK29*(1/(1-($AL29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1004.5916352199413},{"$f":"BM29*(1/(1-($AL29/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1028.6515556887434},null,1177.3871480161479,1154.5016143898783,1200.8662026600523,1176.7659393642623,1227.0320173565676,1205.4063582625377,null,1424.4502413210673,1028.6515556887434,730.32207715135723]
[1,1,1,"2019-01-01",18,"On-Peak",{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":55.004368446226295},{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":47.772989043794411},{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":56.255964853984743},{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":46.929936295962733},{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B30,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA21/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":55.827787135541058},{"$f":"IF(F30=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B30,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB21/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F30,$B$13:$B$8772,\"=\"&B30)","v":48.840855857714523},{"$f":"IF(Controls!$C$42=1,G30*'Input Parameters, System'!$E$18,0)","v":1.5278817927120008},{"$f":"IF(Controls!$C$42=1,H30*'Input Parameters, System'!$E$18,0)","v":1.3270124211098204},{"$f":"IF(Controls!$C$42=1,I30*'Input Parameters, System'!$E$18,0)","v":1.562647965240777},{"$f":"IF(Controls!$C$42=1,J30*'Input Parameters, System'!$E$18,0)","v":1.303594554854941},{"$f":"IF(Controls!$C$42=1,K30*'Input Parameters, System'!$E$18,0)","v":1.550754274638827},{"$f":"IF(Controls!$C$42=1,L30*'Input Parameters, System'!$E$18,0)","v":1.3566750516993342},null,{"$f":"VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T21","v":1402.8643506798312},1055.4115790860424,{"$f":"((LN(V30)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},{"$f":"'Input Parameters, System'!T21+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B30,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F30,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1402.8643506798312},1055.4115790860424,{"$f":"((LN(Y30)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},1402.8643506798312,1055.4115790860424,{"$f":"((LN(AB30)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97694985048737715},null,1.4251467080939051E-3,null,1487.9353121981105,85.070961518279333,6.0640903361079603,85.192286551492643,{"$f":"IF(Controls!$C$40=1,(AK30-AI30)*100,IF(F30=\"On-Peak\",IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D30,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.132503321331001},null,{"$f":"MAX(0,$V30-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":258.95235067983117},{"$f":"MAX(0,$V30-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":214.38435067983119},{"$f":"MAX(0,$Y30-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":258.95235067983117},{"$f":"MAX(0,$Y30-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":214.38435067983119},{"$f":"MAX(0,$AB30-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":258.95235067983117},{"$f":"MAX(0,$AB30-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":214.38435067983119},null,2.7214647479813937E-3,3.541704818162324E-3,2.7214647479813937E-3,3.541704818162324E-3,2.7214647479813937E-3,3.541704818162324E-3,null,{"$f":"(G30+$M30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL30/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":62.453607933094084},{"$f":"(H30+$N30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL30/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":57.401561960281057},{"$f":"(I30+$O30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL30/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":60.060580086451054},{"$f":"(J30+$P30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL30/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":52.686381698370525},{"$f":"(K30+$Q30)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL30/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":59.63471000282955},{"$f":"(L30+$R30)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL30/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":55.298469372746688},null,{"$f":"AN30/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":642.96291815624363},{"$f":"IF(Controls!$C$44=1,AO30/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":118.29994447705593},{"$f":"AP30/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":658.36007700613425},{"$f":"IF(Controls!$C$44=1,AQ30/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":120.564152084078},{"$f":"AR30/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":674.12776861062798},{"$f":"IF(Controls!$C$44=1,AS30/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":122.87905318907292},null,{"$f":"BI30*(1/(1-($AL30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":904.84161156478615},{"$f":"BK30*(1/(1-($AL30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":926.51003074392827},{"$f":"BM30*(1/(1-($AL30/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":948.69990060917564},null,1085.5951639749362,1080.5431180021233,1107.1347629144573,1099.7605645263768,1131.2136638010782,1126.8774231709954,null,1402.8643506798312,948.69990060917564,674.12776861062798]
[1,1,1,"2019-01-01",19,"On-Peak",{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":53.605787353942674},{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":51.572473163809619},{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":54.825559760798868},{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":50.662370696212975},{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B31,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA22/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":54.408269200558593},{"$f":"IF(F31=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B31,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB22/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F31,$B$13:$B$8772,\"=\"&B31)","v":52.72526962276536},{"$f":"IF(Controls!$C$42=1,G31*'Input Parameters, System'!$E$18,0)","v":1.4890327585917296},{"$f":"IF(Controls!$C$42=1,H31*'Input Parameters, System'!$E$18,0)","v":1.4325524495231072},{"$f":"IF(Controls!$C$42=1,I31*'Input Parameters, System'!$E$18,0)","v":1.5229149411225598},{"$f":"IF(Controls!$C$42=1,J31*'Input Parameters, System'!$E$18,0)","v":1.4072721121785816},{"$f":"IF(Controls!$C$42=1,K31*'Input Parameters, System'!$E$18,0)","v":1.5113236681514863},{"$f":"IF(Controls!$C$42=1,L31*'Input Parameters, System'!$E$18,0)","v":1.4645742101595061},null,{"$f":"VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T22","v":1418.5397006254689},1071.08692903168,{"$f":"((LN(V31)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},{"$f":"'Input Parameters, System'!T22+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B31,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F31,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1418.5397006254689},1071.08692903168,{"$f":"((LN(Y31)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},1418.5397006254689,1071.08692903168,{"$f":"((LN(AB31)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98472814644608797},null,1.4094038960905664E-3,null,1504.944423871307,86.404723245838198,6.0911036333872248,86.526588257759897,{"$f":"IF(Controls!$C$40=1,(AK31-AI31)*100,IF(F31=\"On-Peak\",IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D31,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.186501192169885},null,{"$f":"MAX(0,$V31-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":274.62770062546883},{"$f":"MAX(0,$V31-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":230.05970062546885},{"$f":"MAX(0,$Y31-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":274.62770062546883},{"$f":"MAX(0,$Y31-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":230.05970062546885},{"$f":"MAX(0,$AB31-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":274.62770062546883},{"$f":"MAX(0,$AB31-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":230.05970062546885},null,2.8862051420242719E-3,3.8006671083332007E-3,2.8862051420242719E-3,3.8006671083332007E-3,2.8862051420242719E-3,3.8006671083332007E-3,null,{"$f":"(G31+$M31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL31/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":60.653566540454186},{"$f":"(H31+$N31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL31/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":62.712073855140787},{"$f":"(I31+$O31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL31/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":58.317456689802114},{"$f":"(J31+$P31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL31/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":57.625827001689444},{"$f":"(K31+$Q31)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL31/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":57.899640148335124},{"$f":"(L31+$R31)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL31/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":60.454535488295441},null,{"$f":"AN31/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":681.88385754029571},{"$f":"IF(Controls!$C$44=1,AO31/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":126.94979705420027},{"$f":"AP31/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":698.21306374371284},{"$f":"IF(Controls!$C$44=1,AQ31/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":129.37955894014755},{"$f":"AR31/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":714.93523242897629},{"$f":"IF(Controls!$C$44=1,AS31/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":131.86372093006841},null,{"$f":"BI31*(1/(1-($AL31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":960.20512536289436},{"$f":"BK31*(1/(1-($AL31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":983.19934544340435},{"$f":"BM31*(1/(1-($AL31/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1006.7469216196363},null,1147.8084889575489,1149.8669962722354,1170.896361073354,1170.2047313852413,1196.5102826980399,1199.0651780380001,null,1418.5397006254689,1006.7469216196363,714.93523242897629]
[1,1,1,"2019-01-01",20,"On-Peak",{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":52.087787832762302},{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":45.351196999223703},{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":53.273018933148528},{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":44.550881758060925},{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B32,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA23/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":52.867545135647973},{"$f":"IF(F32=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B32,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB23/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F32,$B$13:$B$8772,\"=\"&B32)","v":46.364929638029878},{"$f":"IF(Controls!$C$42=1,G32*'Input Parameters, System'!$E$18,0)","v":1.4468665835173906},{"$f":"IF(Controls!$C$42=1,H32*'Input Parameters, System'!$E$18,0)","v":1.2597411829307696},{"$f":"IF(Controls!$C$42=1,I32*'Input Parameters, System'!$E$18,0)","v":1.47978929619623},{"$f":"IF(Controls!$C$42=1,J32*'Input Parameters, System'!$E$18,0)","v":1.2375104561731678},{"$f":"IF(Controls!$C$42=1,K32*'Input Parameters, System'!$E$18,0)","v":1.4685262629113638},{"$f":"IF(Controls!$C$42=1,L32*'Input Parameters, System'!$E$18,0)","v":1.2879001034903987},null,{"$f":"VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T23","v":1442.5494096359923},1095.0966380422033,{"$f":"((LN(V32)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},{"$f":"'Input Parameters, System'!T23+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B32,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F32,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1442.5494096359923},1095.0966380422033,{"$f":"((LN(Y32)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},1442.5494096359923,1095.0966380422033,{"$f":"((LN(AB32)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99647695272333359},null,1.3859539851370783E-3,null,1531.0084791856389,88.459069549646614,6.1321344668511601,88.581754747991738,{"$f":"IF(Controls!$C$40=1,(AK32-AI32)*100,IF(F32=\"On-Peak\",IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D32,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.268519834512404},null,{"$f":"MAX(0,$V32-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":298.6374096359923},{"$f":"MAX(0,$V32-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":254.06940963599232},{"$f":"MAX(0,$Y32-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":298.6374096359923},{"$f":"MAX(0,$Y32-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":254.06940963599232},{"$f":"MAX(0,$AB32-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":298.6374096359923},{"$f":"MAX(0,$AB32-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":254.06940963599232},null,3.1385356441799338E-3,4.1973159393490474E-3,3.1385356441799338E-3,4.1973159393490474E-3,3.1385356441799338E-3,4.1973159393490474E-3,null,{"$f":"(G32+$M32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL32/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":58.715664867726268},{"$f":"(H32+$N32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL32/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":54.142119234003928},{"$f":"(I32+$O32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL32/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":56.440832207748912},{"$f":"(J32+$P32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL32/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":49.654689201583082},{"$f":"(K32+$Q32)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL32/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":56.031686007350956},{"$f":"(L32+$R32)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL32/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":52.133821118630777},null,{"$f":"AN32/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":741.49850297201533},{"$f":"IF(Controls!$C$44=1,AO32/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":140.19865236405948},{"$f":"AP32/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":759.25531275811522},{"$f":"IF(Controls!$C$44=1,AQ32/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":142.88199136798025},{"$f":"AR32/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":777.43944031804301},{"$f":"IF(Controls!$C$44=1,AS32/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":145.62540783120019},null,{"$f":"BI32*(1/(1-($AL32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1045.1285550606722},{"$f":"BK32*(1/(1-($AL32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1070.1564531344382},{"$f":"BM32*(1/(1-($AL32/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1095.7866477815926},null,1244.042872292458,1239.4693266587356,1269.4792767101674,1262.6931337040014,1297.4437416201438,1293.5458767314235,null,1442.5494096359923,1095.7866477815926,777.43944031804301]
[1,1,1,"2019-01-01",21,"On-Peak",{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":53.632020835438944},{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":40.660689807353926},{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":54.852390171814207},{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":39.943148222518268},{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B33,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA24/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":54.434895398843729},{"$f":"IF(F33=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B33,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB24/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F33,$B$13:$B$8772,\"=\"&B33)","v":41.569575814812431},{"$f":"IF(Controls!$C$42=1,G33*'Input Parameters, System'!$E$18,0)","v":1.4897614581454166},{"$f":"IF(Controls!$C$42=1,H33*'Input Parameters, System'!$E$18,0)","v":1.1294507943764729},{"$f":"IF(Controls!$C$42=1,I33*'Input Parameters, System'!$E$18,0)","v":1.5236602218636957},{"$f":"IF(Controls!$C$42=1,J33*'Input Parameters, System'!$E$18,0)","v":1.1095193097698293},{"$f":"IF(Controls!$C$42=1,K33*'Input Parameters, System'!$E$18,0)","v":1.5120632763811268},{"$f":"IF(Controls!$C$42=1,L33*'Input Parameters, System'!$E$18,0)","v":1.1546973415448885},null,{"$f":"VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T24","v":1426.8045239174653},1079.3517523236765,{"$f":"((LN(V33)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},{"$f":"'Input Parameters, System'!T24+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B33,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F33,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1426.8045239174653},1079.3517523236765,{"$f":"((LN(Y33)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},1426.8045239174653,1079.3517523236765,{"$f":"((LN(AB33)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98879471422747567},null,1.4012427259189053E-3,null,1513.9148539992216,87.110330081756373,6.1052743120399118,87.232478357841188,{"$f":"IF(Controls!$C$40=1,(AK33-AI33)*100,IF(F33=\"On-Peak\",IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D33,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.214827608481471},null,{"$f":"MAX(0,$V33-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":282.89252391746527},{"$f":"MAX(0,$V33-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":238.32452391746529},{"$f":"MAX(0,$Y33-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":282.89252391746527},{"$f":"MAX(0,$Y33-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":238.32452391746529},{"$f":"MAX(0,$AB33-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":282.89252391746527},{"$f":"MAX(0,$AB33-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":238.32452391746529},null,2.9730644625842674E-3,3.9372048937718366E-3,2.9730644625842674E-3,3.9372048937718366E-3,2.9730644625842674E-3,3.9372048937718366E-3,null,{"$f":"(G33+$M33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL33/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":60.710991756722514},{"$f":"(H33+$N33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL33/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.59589164442292},{"$f":"(I33+$O33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL33/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":58.373066098810256},{"$f":"(J33+$P33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL33/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.565872574863747},{"$f":"(K33+$Q33)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL33/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":57.95499263191823},{"$f":"(L33+$R33)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL33/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.77797766557687},null,{"$f":"AN33/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":702.40491049817342},{"$f":"IF(Controls!$C$44=1,AO33/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":131.51042908473516},{"$f":"AP33/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":719.22553837341184},{"$f":"IF(Controls!$C$44=1,AQ33/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":134.02747941178876},{"$f":"AR33/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":736.45095479707845},{"$f":"IF(Controls!$C$44=1,AS33/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":136.60088414965534},null,{"$f":"BI33*(1/(1-($AL33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":989.42132053073351},{"$f":"BK33*(1/(1-($AL33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1013.1151865554895},{"$f":"BM33*(1/(1-($AL33/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1037.379245661381},null,1181.6427413721913,1168.5276412598917,1205.5157320660885,1190.7085385421419,1231.9351224429545,1219.7581074766131,null,1426.8045239174653,1037.379245661381,736.45095479707845]
[1,1,1,"2019-01-01",22,"On-Peak",{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":64.512460606181136},{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":37.571713550146583},{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":65.980408811591261},{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":36.908683311026344},{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B34,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA25/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":65.478216004477261},{"$f":"IF(F34=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B34,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB25/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F34,$B$13:$B$8772,\"=\"&B34)","v":38.411551853032215},{"$f":"IF(Controls!$C$42=1,G34*'Input Parameters, System'!$E$18,0)","v":1.7919924680090897},{"$f":"IF(Controls!$C$42=1,H34*'Input Parameters, System'!$E$18,0)","v":1.0436468716185787},{"$f":"IF(Controls!$C$42=1,I34*'Input Parameters, System'!$E$18,0)","v":1.8327683445266623},{"$f":"IF(Controls!$C$42=1,J34*'Input Parameters, System'!$E$18,0)","v":1.025229573884133},{"$f":"IF(Controls!$C$42=1,K34*'Input Parameters, System'!$E$18,0)","v":1.8188187025601241},{"$f":"IF(Controls!$C$42=1,L34*'Input Parameters, System'!$E$18,0)","v":1.0669754487488763},null,{"$f":"VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T25","v":1429.6356232422477},1082.1828516484588,{"$f":"((LN(V34)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},{"$f":"'Input Parameters, System'!T25+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B34,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F34,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1429.6356232422477},1082.1828516484588,{"$f":"((LN(Y34)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},1429.6356232422477,1082.1828516484588,{"$f":"((LN(AB34)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99018229462417284},null,1.3984688228045883E-3,null,1516.9880342481254,87.352411005877784,6.1101171225555122,87.474656087310834,{"$f":"IF(Controls!$C$40=1,(AK34-AI34)*100,IF(F34=\"On-Peak\",IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D34,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.224508143305002},null,{"$f":"MAX(0,$V34-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":285.72362324224764},{"$f":"MAX(0,$V34-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":241.15562324224766},{"$f":"MAX(0,$Y34-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":285.72362324224764},{"$f":"MAX(0,$Y34-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":241.15562324224766},{"$f":"MAX(0,$AB34-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":285.72362324224764},{"$f":"MAX(0,$AB34-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":241.15562324224766},null,3.0028179558049383E-3,3.9839756496011756E-3,3.0028179558049383E-3,3.9839756496011756E-3,3.0028179558049383E-3,3.9839756496011756E-3,null,{"$f":"(G34+$M34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL34/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":75.075497064136115},{"$f":"(H34+$N34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL34/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.315922812744304},{"$f":"(I34+$O34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL34/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":72.283360264834329},{"$f":"(J34+$P34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL34/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.584962191356396},{"$f":"(K34+$Q34)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL34/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":71.801018748610332},{"$f":"(L34+$R34)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL34/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.622483297890128},null,{"$f":"AN34/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":709.43435772533087},{"$f":"IF(Controls!$C$44=1,AO34/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":133.07266481634863},{"$f":"AP34/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":726.42332114920998},{"$f":"IF(Controls!$C$44=1,AQ34/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":135.6196156310408},{"$f":"AR34/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":743.82112411788262},{"$f":"IF(Controls!$C$44=1,AS34/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":138.2235903005955},null,{"$f":"BI34*(1/(1-($AL34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":999.43335043335219},{"$f":"BK34*(1/(1-($AL34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1023.3669764978667},{"$f":"BM34*(1/(1-($AL34/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1047.8765654708495},null,1207.5815123138368,1175.821938062445,1231.269952393742,1198.5715543202639,1257.9011745200553,1227.7226390693352,null,1429.6356232422477,1047.8765654708495,743.82112411788262]
[1,1,1,"2019-01-01",23,"On-Peak",{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":90.706582040193055},{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":34.498622631335344},{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":92.770564146496852},{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":33.889823408429429},{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B35,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA26/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":92.064465004866605},{"$f":"IF(F35=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B35,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB26/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F35,$B$13:$B$8772,\"=\"&B35)","v":35.269768313682846},{"$f":"IF(Controls!$C$42=1,G35*'Input Parameters, System'!$E$18,0)","v":2.5195986990349049},{"$f":"IF(Controls!$C$42=1,H35*'Input Parameters, System'!$E$18,0)","v":0.95828420325541852},{"$f":"IF(Controls!$C$42=1,I35*'Input Parameters, System'!$E$18,0)","v":2.5769308850009685},{"$f":"IF(Controls!$C$42=1,J35*'Input Parameters, System'!$E$18,0)","v":0.94137330555091114},{"$f":"IF(Controls!$C$42=1,K35*'Input Parameters, System'!$E$18,0)","v":2.5573172424336308},{"$f":"IF(Controls!$C$42=1,L35*'Input Parameters, System'!$E$18,0)","v":0.97970467368112801},null,{"$f":"VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T26","v":1374.9904394330258},1027.5376678392367,{"$f":"((LN(V35)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},{"$f":"'Input Parameters, System'!T26+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B35,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F35,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1374.9904394330258},1027.5376678392367,{"$f":"((LN(Y35)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},1374.9904394330258,1027.5376678392367,{"$f":"((LN(AB35)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96290131717579208},null,1.4540268916132248E-3,null,1457.704423609189,82.713984176163194,6.015604312875813,82.834340012574529,{"$f":"IF(Controls!$C$40=1,(AK35-AI35)*100,IF(F35=\"On-Peak\",IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D35,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.035583641133485},null,{"$f":"MAX(0,$V35-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":231.07843943302578},{"$f":"MAX(0,$V35-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":186.51043943302579},{"$f":"MAX(0,$Y35-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":231.07843943302578},{"$f":"MAX(0,$Y35-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":186.51043943302579},{"$f":"MAX(0,$AB35-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":231.07843943302578},{"$f":"MAX(0,$AB35-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":186.51043943302579},null,2.4285233375350617E-3,3.0812180081373091E-3,2.4285233375350617E-3,3.0812180081373091E-3,2.4285233375350617E-3,3.0812180081373091E-3,null,{"$f":"(G35+$M35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL35/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":109.38149044928724},{"$f":"(H35+$N35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL35/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.948963310892225},{"$f":"(I35+$O35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL35/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":105.50458504302685},{"$f":"(J35+$P35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL35/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.523139521853267},{"$f":"(K35+$Q35)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL35/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":104.86875552091101},{"$f":"(L35+$R35)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL35/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.382528212342187},null,{"$f":"AN35/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":573.75369387763203},{"$f":"IF(Controls!$C$44=1,AO35/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":102.91877443176642},{"$f":"AP35/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":587.49348588722137},{"$f":"IF(Controls!$C$44=1,AQ35/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":104.88859337803812},{"$f":"AR35/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":601.56392610474438},{"$f":"IF(Controls!$C$44=1,AS35/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":106.90251473455258},null,{"$f":"BI35*(1/(1-($AL35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":806.55383565021168},{"$f":"BK35*(1/(1-($AL35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":825.86853822140574},{"$f":"BM35*(1/(1-($AL35/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":845.6480492691386},null,1018.8541005312653,948.4215733928703,1036.2617166424707,966.28027112129712,1057.4193195246021,989.9330922160334,null,1374.9904394330258,845.6480492691386,601.56392610474438]
[1,1,1,"2019-01-01",24,"Off-Peak",{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":69.673604803540286},{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":27.426222911739494},{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":69.115810296379479},{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":26.274577470655569},{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B36,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA27/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":66.377546352135539},{"$f":"IF(F36=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B36,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB27/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F36,$B$13:$B$8772,\"=\"&B36)","v":26.189270400945649},{"$f":"IF(Controls!$C$42=1,G36*'Input Parameters, System'!$E$18,0)","v":1.9353559584274085},{"$f":"IF(Controls!$C$42=1,H36*'Input Parameters, System'!$E$18,0)","v":0.76183088386286912},{"$f":"IF(Controls!$C$42=1,I36*'Input Parameters, System'!$E$18,0)","v":1.9198618423119052},{"$f":"IF(Controls!$C$42=1,J36*'Input Parameters, System'!$E$18,0)","v":0.72984109558246879},{"$f":"IF(Controls!$C$42=1,K36*'Input Parameters, System'!$E$18,0)","v":1.8437998177448891},{"$f":"IF(Controls!$C$42=1,L36*'Input Parameters, System'!$E$18,0)","v":0.72747148163577247},null,{"$f":"VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T27","v":1203.9024634804659},856.44969188667699,{"$f":"((LN(V36)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},{"$f":"'Input Parameters, System'!T27+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B36,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F36,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1203.9024634804659},856.44969188667699,{"$f":"((LN(Y36)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},1203.9024634804659,856.44969188667699,{"$f":"((LN(AB36)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8698864058522493},null,1.6605745799598282E-3,null,1272.5756524308704,68.673188950404494,5.7042153358396845,68.787320638163465,{"$f":"IF(Controls!$C$40=1,(AK36-AI36)*100,IF(F36=\"On-Peak\",IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D36,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.41316877589702},null,{"$f":"MAX(0,$V36-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":59.990463480465905},{"$f":"MAX(0,$V36-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":15.422463480465922},{"$f":"MAX(0,$Y36-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":59.990463480465905},{"$f":"MAX(0,$Y36-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":15.422463480465922},{"$f":"MAX(0,$AB36-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":59.990463480465905},{"$f":"MAX(0,$AB36-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":15.422463480465922},null,6.3047093856664882E-4,2.5478451688982047E-4,6.3047093856664882E-4,2.5478451688982047E-4,6.3047093856664882E-4,2.5478451688982047E-4,null,{"$f":"(G36+$M36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL36/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":81.043612687537703},{"$f":"(H36+$N36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL36/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.889736538560076},{"$f":"(I36+$O36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL36/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.409710747521984},{"$f":"(J36+$P36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL36/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.297657950335736},{"$f":"(K36+$Q36)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL36/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":72.166173904368037},{"$f":"(L36+$R36)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL36/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.200303574773237},null,{"$f":"AN36/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":148.95266777723106},{"$f":"IF(Controls!$C$44=1,AO36/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":8.5103066882119407},{"$f":"AP36/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":152.51966646738518},{"$f":"IF(Controls!$C$44=1,AQ36/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":8.6731901217310288},{"$f":"AR36/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":156.17250501041178},{"$f":"IF(Controls!$C$44=1,AS36/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":8.8397203635115584},null,{"$f":"BI36*(1/(1-($AL36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":207.9189199908655},{"$f":"BK36*(1/(1-($AL36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":212.89799506439732},{"$f":"BM36*(1/(1-($AL36/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":217.99689162060386},null,297.47283936661518,245.31896321763753,296.98089593365034,246.86884313646408,299.00278588848346,252.03691555888867,null,1203.9024634804659,217.99689162060386,156.17250501041178]
[1,1,2,"2019-01-02",1,"Off-Peak",{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":56.547408393820064},{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":25.181949729713256},{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":56.094699884116984},{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":24.12454282037849},{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B37,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA28/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":53.872312654665542},{"$f":"IF(F37=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B37,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB28/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F37,$B$13:$B$8772,\"=\"&B37)","v":24.046216382649988},{"$f":"IF(Controls!$C$42=1,G37*'Input Parameters, System'!$E$18,0)","v":1.5707435272969661},{"$f":"IF(Controls!$C$42=1,H37*'Input Parameters, System'!$E$18,0)","v":0.69949066926624159},{"$f":"IF(Controls!$C$42=1,I37*'Input Parameters, System'!$E$18,0)","v":1.5581684335558694},{"$f":"IF(Controls!$C$42=1,J37*'Input Parameters, System'!$E$18,0)","v":0.67011858828616633},{"$f":"IF(Controls!$C$42=1,K37*'Input Parameters, System'!$E$18,0)","v":1.4964361551904866},{"$f":"IF(Controls!$C$42=1,L37*'Input Parameters, System'!$E$18,0)","v":0.66794287858393842},null,{"$f":"VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T28","v":1161.7737187913349},814.32094719754593,{"$f":"((LN(V37)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},{"$f":"'Input Parameters, System'!T28+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B37,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F37,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1161.7737187913349},814.32094719754593,{"$f":"((LN(Y37)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},1161.7737187913349,814.32094719754593,{"$f":"((LN(AB37)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84495210625292716},null,1.720765161460136E-3,null,1227.1062609796584,65.332542188323487,5.623516966478892,65.44506093223373,{"$f":"IF(Controls!$C$40=1,(AK37-AI37)*100,IF(F37=\"On-Peak\",IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D37,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.25187439102433},null,{"$f":"MAX(0,$V37-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":17.861718791334852},{"$f":"MAX(0,$V37-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y37-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":17.861718791334852},{"$f":"MAX(0,$Y37-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB37-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":17.861718791334852},{"$f":"MAX(0,$AB37-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.8771807979868892E-4,0,1.8771807979868892E-4,0,1.8771807979868892E-4,0,null,{"$f":"(G37+$M37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL37/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":63.747906961516442},{"$f":"(H37+$N37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL37/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.741233982483717},{"$f":"(I37+$O37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL37/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.164638186575615},{"$f":"(J37+$P37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL37/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.441724820785552},{"$f":"(K37+$Q37)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL37/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":56.517683704483346},{"$f":"(L37+$R37)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL37/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.345063113179791},null,{"$f":"AN37/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":44.349560091702799},{"$f":"IF(Controls!$C$44=1,AO37/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP37/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":45.41160768787347},{"$f":"IF(Controls!$C$44=1,AQ37/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR37/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":46.499213468197802},{"$f":"IF(Controls!$C$44=1,AS37/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI37*(1/(1-($AL37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":61.79381648967513},{"$f":"BK37*(1/(1-($AL37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":63.27360510821768},{"$f":"BM37*(1/(1-($AL37/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":64.789004852059676},null,125.54172345119157,87.535050472158844,122.4382432947933,85.715329929003232,121.30668855654302,87.134067965239467,null,1161.7737187913349,64.789004852059676,46.499213468197802]
[1,1,2,"2019-01-02",2,"Off-Peak",{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":49.641449599707641},{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":24.243126000709285},{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":49.244028969724546},{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":23.22514092758464},{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B38,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA29/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":47.293054967989306},{"$f":"IF(F38=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B38,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB29/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F38,$B$13:$B$8772,\"=\"&B38)","v":23.149734625871702},{"$f":"IF(Controls!$C$42=1,G38*'Input Parameters, System'!$E$18,0)","v":1.3789135145033622},{"$f":"IF(Controls!$C$42=1,H38*'Input Parameters, System'!$E$18,0)","v":0.67341252815435027},{"$f":"IF(Controls!$C$42=1,I38*'Input Parameters, System'!$E$18,0)","v":1.3678741777788086},{"$f":"IF(Controls!$C$42=1,J38*'Input Parameters, System'!$E$18,0)","v":0.64513548575906665},{"$f":"IF(Controls!$C$42=1,K38*'Input Parameters, System'!$E$18,0)","v":1.3136810702219077},{"$f":"IF(Controls!$C$42=1,L38*'Input Parameters, System'!$E$18,0)","v":0.64304089002608267},null,{"$f":"VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T29","v":1143.4560094759004},796.00323788211142,{"$f":"((LN(V38)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},{"$f":"'Input Parameters, System'!T29+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B38,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F38,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1143.4560094759004},796.00323788211142,{"$f":"((LN(Y38)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},1143.4560094759004,796.00323788211142,{"$f":"((LN(AB38)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8338272571775448},null,1.7483190881399935E-3,null,1207.3509744560356,63.894964980135221,5.5878813396084466,64.006771475281695,{"$f":"IF(Controls!$C$40=1,(AK38-AI38)*100,IF(F38=\"On-Peak\",IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D38,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.180649514647456},null,{"$f":"MAX(0,$V38-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V38-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y38-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y38-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB38-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB38-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G38+$M38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL38/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":54.683435434620556},{"$f":"(H38+$N38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL38/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.426141273261148},{"$f":"(I38+$O38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL38/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":50.650790875938597},{"$f":"(J38+$P38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL38/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.248834940658192},{"$f":"(K38+$Q38)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL38/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":48.316498040092767},{"$f":"(L38+$R38)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL38/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.152462552360127},null,{"$f":"AN38/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO38/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP38/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ38/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR38/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS38/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI38*(1/(1-($AL38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK38*(1/(1-($AL38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM38*(1/(1-($AL38/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,54.683435434620556,24.426141273261148,50.650790875938597,21.248834940658192,48.316498040092767,21.152462552360127,null,1143.4560094759004,0,0]
[1,1,2,"2019-01-02",3,"Off-Peak",{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":46.198400148942738},{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":22.632591570200379},{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":45.828543961433006},{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":21.682233914842048},{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B39,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA30/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":44.012886313657958},{"$f":"IF(F39=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B39,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB30/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F39,$B$13:$B$8772,\"=\"&B39)","v":21.611837051482166},{"$f":"IF(Controls!$C$42=1,G39*'Input Parameters, System'!$E$18,0)","v":1.2832743368192547},{"$f":"IF(Controls!$C$42=1,H39*'Input Parameters, System'!$E$18,0)","v":0.6286759680879257},{"$f":"IF(Controls!$C$42=1,I39*'Input Parameters, System'!$E$18,0)","v":1.2730006703672812},{"$f":"IF(Controls!$C$42=1,J39*'Input Parameters, System'!$E$18,0)","v":0.60227744376697101},{"$f":"IF(Controls!$C$42=1,K39*'Input Parameters, System'!$E$18,0)","v":1.2225663077848647},{"$f":"IF(Controls!$C$42=1,L39*'Input Parameters, System'!$E$18,0)","v":0.60032199752097415},null,{"$f":"VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T30","v":1148.8301313520662},801.37735975827729,{"$f":"((LN(V39)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},{"$f":"'Input Parameters, System'!T30+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B39,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F39,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1148.8301313520662},801.37735975827729,{"$f":"((LN(Y39)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},1148.8301313520662,801.37735975827729,{"$f":"((LN(AB39)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83710947586621198},null,1.7401441688633668E-3,null,1213.1459105216004,64.315779169534196,5.5983715446112559,64.42779533149114,{"$f":"IF(Controls!$C$40=1,(AK39-AI39)*100,IF(F39=\"On-Peak\",IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D39,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.201616195694442},null,{"$f":"MAX(0,$V39-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":4.9181313520662115},{"$f":"MAX(0,$V39-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y39-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":4.9181313520662115},{"$f":"MAX(0,$Y39-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB39-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":4.9181313520662115},{"$f":"MAX(0,$AB39-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,5.1687196758213226E-5,0,5.1687196758213226E-5,0,5.1687196758213226E-5,0,null,{"$f":"(G39+$M39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL39/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":50.207961253422695},{"$f":"(H39+$N39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL39/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.224993653939279},{"$f":"(I39+$O39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL39/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":46.44718080243819},{"$f":"(J39+$P39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL39/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.252225347021451},{"$f":"(K39+$Q39)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL39/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":44.267260907262404},{"$f":"(L39+$R39)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL39/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.15633720937803},null,{"$f":"AN39/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":12.211420663680014},{"$f":"IF(Controls!$C$44=1,AO39/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP39/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":12.503849944486264},{"$f":"IF(Controls!$C$44=1,AQ39/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR39/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":12.803316538344882},{"$f":"IF(Controls!$C$44=1,AS39/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI39*(1/(1-($AL39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":17.004975974236277},{"$f":"BK39*(1/(1-($AL39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":17.412197462319458},{"$f":"BM39*(1/(1-($AL39/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":17.82921873886907},null,67.212937227658969,39.229969628175553,63.859378264757652,36.664422809340905,62.096479646131471,36.985555948247097,null,1148.8301313520662,17.82921873886907,12.803316538344882]
[1,1,2,"2019-01-02",4,"Off-Peak",{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":59.062061698417594},{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":22.618188416756805},{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":58.589221320919343},{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":21.668435559443534},{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B40,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA31/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":56.268004922291581},{"$f":"IF(F40=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B40,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB31/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F40,$B$13:$B$8772,\"=\"&B40)","v":21.598083495938848},{"$f":"IF(Controls!$C$42=1,G40*'Input Parameters, System'!$E$18,0)","v":1.6405942156624505},{"$f":"IF(Controls!$C$42=1,H40*'Input Parameters, System'!$E$18,0)","v":0.6282758850304212},{"$f":"IF(Controls!$C$42=1,I40*'Input Parameters, System'!$E$18,0)","v":1.6274599097146434},{"$f":"IF(Controls!$C$42=1,J40*'Input Parameters, System'!$E$18,0)","v":0.60189416046460253},{"$f":"IF(Controls!$C$42=1,K40*'Input Parameters, System'!$E$18,0)","v":1.5629824077890448},{"$f":"IF(Controls!$C$42=1,L40*'Input Parameters, System'!$E$18,0)","v":0.59993995864491234},null,{"$f":"VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T31","v":1149.485754353595},802.03298275980603,{"$f":"((LN(V40)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},{"$f":"'Input Parameters, System'!T31+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B40,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F40,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1149.485754353595},802.03298275980603,{"$f":"((LN(Y40)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},1149.485754353595,802.03298275980603,{"$f":"((LN(AB40)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83750884317370267},null,1.739152088150675E-3,null,1213.8529252836981,64.367170930103242,5.5996492941575999,64.479212630372601,{"$f":"IF(Controls!$C$40=1,(AK40-AI40)*100,IF(F40=\"On-Peak\",IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D40,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.204170026935856},null,{"$f":"MAX(0,$V40-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":5.5737543535949499},{"$f":"MAX(0,$V40-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y40-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":5.5737543535949499},{"$f":"MAX(0,$Y40-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB40-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":5.5737543535949499},{"$f":"MAX(0,$AB40-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,5.8577479398791631E-5,0,5.8577479398791631E-5,0,5.8577479398791631E-5,0,null,{"$f":"(G40+$M40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL40/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":66.988209451007322},{"$f":"(H40+$N40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL40/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.206130637925927},{"$f":"(I40+$O40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL40/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":62.208107467045622},{"$f":"(J40+$P40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL40/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.235115145776152},{"$f":"(K40+$Q40)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL40/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":59.449384934527615},{"$f":"(L40+$R40)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL40/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.13923115798066},null,{"$f":"AN40/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":13.839292653127474},{"$f":"IF(Controls!$C$44=1,AO40/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP40/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":14.170704903092636},{"$f":"IF(Controls!$C$44=1,AQ40/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR40/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":14.510092591584218},{"$f":"IF(Controls!$C$44=1,AS40/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI40*(1/(1-($AL40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":19.272418337183883},{"$f":"BK40*(1/(1-($AL40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":19.733938711344951},{"$f":"BM40*(1/(1-($AL40/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":20.206565577113381},null,86.260627788191201,41.47854897510981,81.942046178390569,38.969053857121104,79.655950511640995,39.345796735094041,null,1149.485754353595,20.206565577113381,14.510092591584218]
[1,1,2,"2019-01-02",5,"Off-Peak",{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":53.977001629311737},{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":22.861732647711811},{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":53.544871339702986},{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":21.901753205272904},{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B41,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA32/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":51.423504463441823},{"$f":"IF(F41=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B41,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB32/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F41,$B$13:$B$8772,\"=\"&B41)","v":21.830643616944094},{"$f":"IF(Controls!$C$42=1,G41*'Input Parameters, System'!$E$18,0)","v":1.4993441492785557},{"$f":"IF(Controls!$C$42=1,H41*'Input Parameters, System'!$E$18,0)","v":0.63504092582095362},{"$f":"IF(Controls!$C$42=1,I41*'Input Parameters, System'!$E$18,0)","v":1.4873406662785091},{"$f":"IF(Controls!$C$42=1,J41*'Input Parameters, System'!$E$18,0)","v":0.60837513266828536},{"$f":"IF(Controls!$C$42=1,K41*'Input Parameters, System'!$E$18,0)","v":1.4284144770055527},{"$f":"IF(Controls!$C$42=1,L41*'Input Parameters, System'!$E$18,0)","v":0.60639988873105066},null,{"$f":"VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T32","v":1154.0651816824534},806.61241008866443,{"$f":"((LN(V41)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},{"$f":"'Input Parameters, System'!T32+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B41,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F41,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1154.0651816824534},806.61241008866443,{"$f":"((LN(Y41)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},1154.0651816824534,806.61241008866443,{"$f":"((LN(AB41)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84029202743327391},null,1.732253974708442E-3,null,1218.791643050278,64.726461367824541,5.6085620115029471,64.8386812063669,{"$f":"IF(Controls!$C$40=1,(AK41-AI41)*100,IF(F41=\"On-Peak\",IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D41,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.221983854235873},null,{"$f":"MAX(0,$V41-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":10.153181682453351},{"$f":"MAX(0,$V41-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y41-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":10.153181682453351},{"$f":"MAX(0,$Y41-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB41-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":10.153181682453351},{"$f":"MAX(0,$AB41-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.0670505966099858E-4,0,1.0670505966099858E-4,0,1.0670505966099858E-4,0,null,{"$f":"(G41+$M41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL41/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":60.369718092107583},{"$f":"(H41+$N41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL41/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.546475837697209},{"$f":"(I41+$O41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL41/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":55.991658478348782},{"$f":"(J41+$P41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL41/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.543834327100726},{"$f":"(K41+$Q41)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL41/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":53.461228174208507},{"$f":"(L41+$R41)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL41/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.44787546364293},null,{"$f":"AN41/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":25.209731852143317},{"$f":"IF(Controls!$C$44=1,AO41/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP41/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":25.813434235172931},{"$f":"IF(Controls!$C$44=1,AQ41/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR41/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":26.431664721024966},{"$f":"IF(Controls!$C$44=1,AS41/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI41*(1/(1-($AL41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":35.113787947358716},{"$f":"BK41*(1/(1-($AL41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":35.954664700247093},{"$f":"BM41*(1/(1-($AL41/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":36.81577715912298},null,95.483506039466306,57.660263785055925,91.946323178595875,55.498499027347819,90.277005333331488,56.26365262276591,null,1154.0651816824534,36.81577715912298,26.431664721024966]
[1,1,2,"2019-01-02",6,"Off-Peak",{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":56.863228720652771},{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":26.488708560321296},{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":56.407991809497616},{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":25.376429973807028},{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B42,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA33/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":54.173192427463221},{"$f":"IF(F42=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B42,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB33/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F42,$B$13:$B$8772,\"=\"&B42)","v":25.294038967398563},{"$f":"IF(Controls!$C$42=1,G42*'Input Parameters, System'!$E$18,0)","v":1.5795162146446591},{"$f":"IF(Controls!$C$42=1,H42*'Input Parameters, System'!$E$18,0)","v":0.73578911393802349},{"$f":"IF(Controls!$C$42=1,I42*'Input Parameters, System'!$E$18,0)","v":1.5668708883265432},{"$f":"IF(Controls!$C$42=1,J42*'Input Parameters, System'!$E$18,0)","v":0.70489283699194782},{"$f":"IF(Controls!$C$42=1,K42*'Input Parameters, System'!$E$18,0)","v":1.5047938318557921},{"$f":"IF(Controls!$C$42=1,L42*'Input Parameters, System'!$E$18,0)","v":0.70260422388483112},null,{"$f":"VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T33","v":1235.9981895098417},888.54541791605277,{"$f":"((LN(V42)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},{"$f":"'Input Parameters, System'!T33+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B42,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F42,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1235.9981895098417},888.54541791605277,{"$f":"((LN(Y42)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},1235.9981895098417,888.54541791605277,{"$f":"((LN(AB42)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88830379857306574},null,1.6174711180152457E-3,null,1307.2481059064382,71.249916396596518,5.7645647866888874,71.365254331272368,{"$f":"IF(Controls!$C$40=1,(AK42-AI42)*100,IF(F42=\"On-Peak\",IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D42,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.533793467584985},null,{"$f":"MAX(0,$V42-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":92.086189509841688},{"$f":"MAX(0,$V42-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":47.518189509841704},{"$f":"MAX(0,$Y42-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":92.086189509841688},{"$f":"MAX(0,$Y42-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":47.518189509841704},{"$f":"MAX(0,$AB42-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":92.086189509841688},{"$f":"MAX(0,$AB42-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":47.518189509841704},null,9.6778159328942206E-4,7.8501719087087092E-4,9.6778159328942206E-4,7.8501719087087092E-4,9.6778159328942206E-4,7.8501719087087092E-4,null,{"$f":"(G42+$M42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL42/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":64.396547194382833},{"$f":"(H42+$N42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL42/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.650435059139038},{"$f":"(I42+$O42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL42/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.77387656145217},{"$f":"(J42+$P42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL42/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.173516524517797},{"$f":"(K42+$Q42)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL42/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":57.104548472423403},{"$f":"(L42+$R42)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL42/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.076434794255164},null,{"$f":"AN42/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":228.6444010787973},{"$f":"IF(Controls!$C$44=1,AO42/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":26.221126508714629},{"$f":"AP42/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":234.11979330459411},{"$f":"IF(Controls!$C$44=1,AQ42/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":26.722987049462684},{"$f":"AR42/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":239.72695088942478},{"$f":"IF(Controls!$C$44=1,AS42/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":27.236083779960367},null,{"$f":"BI42*(1/(1-($AL42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":319.59358832804202},{"$f":"BK42*(1/(1-($AL42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":327.24695854261728},{"$f":"BM42*(1/(1-($AL42/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":335.08450717447391},null,410.21126203113948,373.46514989589571,413.74382215353216,378.14346211659779,419.4251394268577,386.39702574868943,null,1235.9981895098417,335.08450717447391,239.72695088942478]
[1,1,2,"2019-01-02",7,"Off-Peak",{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":55.308310108316242},{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":30.943211107143494},{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":54.865521599443262},{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":29.643884979782886},{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B43,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA34/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":52.691832555884979},{"$f":"IF(F43=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B43,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB34/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F43,$B$13:$B$8772,\"=\"&B43)","v":29.547638599978395},{"$f":"IF(Controls!$C$42=1,G43*'Input Parameters, System'!$E$18,0)","v":1.5363245208929059},{"$f":"IF(Controls!$C$42=1,H43*'Input Parameters, System'!$E$18,0)","v":0.85952389226808557},{"$f":"IF(Controls!$C$42=1,I43*'Input Parameters, System'!$E$18,0)","v":1.5240249796048262},{"$f":"IF(Controls!$C$42=1,J43*'Input Parameters, System'!$E$18,0)","v":0.8234319092335004},{"$f":"IF(Controls!$C$42=1,K43*'Input Parameters, System'!$E$18,0)","v":1.463645413281524},{"$f":"IF(Controls!$C$42=1,L43*'Input Parameters, System'!$E$18,0)","v":0.82075842900871632},null,{"$f":"VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T34","v":1358.3713897124608},1010.9186181186718,{"$f":"((LN(V43)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},{"$f":"'Input Parameters, System'!T34+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B43,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F43,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1358.3713897124608},1010.9186181186718,{"$f":"((LN(Y43)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},1358.3713897124608,1010.9186181186718,{"$f":"((LN(AB43)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95438910482640582},null,1.4718096984012163E-3,null,1439.6891347005653,81.317744988104621,5.9864147319326202,81.437517353273407,{"$f":"IF(Controls!$C$40=1,(AK43-AI43)*100,IF(F43=\"On-Peak\",IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D43,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.97723651687852},null,{"$f":"MAX(0,$V43-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":214.45938971246073},{"$f":"MAX(0,$V43-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":169.89138971246075},{"$f":"MAX(0,$Y43-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":214.45938971246073},{"$f":"MAX(0,$Y43-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":169.89138971246075},{"$f":"MAX(0,$AB43-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":214.45938971246073},{"$f":"MAX(0,$AB43-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":169.89138971246075},null,2.2538651124186272E-3,2.8066654660233205E-3,2.2538651124186272E-3,2.8066654660233205E-3,2.2538651124186272E-3,2.8066654660233205E-3,null,{"$f":"(G43+$M43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL43/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":62.725642001641241},{"$f":"(H43+$N43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL43/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.99775421219114},{"$f":"(I43+$O43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL43/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":58.204471037992576},{"$f":"(J43+$P43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL43/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.931021474941065},{"$f":"(K43+$Q43)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL43/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":55.592777634751542},{"$f":"(L43+$R43)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL43/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.832543339717589},null,{"$f":"AN43/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":532.48960541786096},{"$f":"IF(Controls!$C$44=1,AO43/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":93.748176610750946},{"$f":"AP43/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":545.24123822437684},{"$f":"IF(Controls!$C$44=1,AQ43/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":95.54247444888459},{"$f":"AR43/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":558.29973917946165},{"$f":"IF(Controls!$C$44=1,AS43/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":97.376944943243757},null,{"$f":"BI43*(1/(1-($AL43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":748.05068866781892},{"$f":"BK43*(1/(1-($AL43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":765.96440492725242},{"$f":"BM43*(1/(1-($AL43/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":784.30921491608797},null,904.52450728021108,875.79661949076103,919.71135041412958,891.4379008510781,937.27893749408327,911.51870319904936,null,1358.3713897124608,784.30921491608797,558.29973917946165]
[1,1,2,"2019-01-02",8,"On-Peak",{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":63.187659950603852},{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":43.827648634869455},{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":64.625462991396049},{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":43.054219541312925},{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B44,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA35/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":64.133583003756598},{"$f":"IF(F44=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B44,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB35/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F44,$B$13:$B$8772,\"=\"&B44)","v":44.807325486707711},{"$f":"IF(Controls!$C$42=1,G44*'Input Parameters, System'!$E$18,0)","v":1.7551928672172308},{"$f":"IF(Controls!$C$42=1,H44*'Input Parameters, System'!$E$18,0)","v":1.2174208750721545},{"$f":"IF(Controls!$C$42=1,I44*'Input Parameters, System'!$E$18,0)","v":1.7951313875491202},{"$f":"IF(Controls!$C$42=1,J44*'Input Parameters, System'!$E$18,0)","v":1.1959369772767632},{"$f":"IF(Controls!$C$42=1,K44*'Input Parameters, System'!$E$18,0)","v":1.7814682095408418},{"$f":"IF(Controls!$C$42=1,L44*'Input Parameters, System'!$E$18,0)","v":1.2446338122796496},null,{"$f":"VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T35","v":1338.3748881658394},990.92211657205041,{"$f":"((LN(V44)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},{"$f":"'Input Parameters, System'!T35+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B44,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F44,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1338.3748881658394},990.92211657205041,{"$f":"((LN(Y44)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},1338.3748881658394,990.92211657205041,{"$f":"((LN(AB44)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94400784816311445},null,1.4937916235897575E-3,null,1418.0216790197642,79.646790853924912,5.9510075658305244,79.765855469670953,{"$f":"IF(Controls!$C$40=1,(AK44-AI44)*100,IF(F44=\"On-Peak\",IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D44,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.906461574604066},null,{"$f":"MAX(0,$V44-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":194.46288816583933},{"$f":"MAX(0,$V44-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":149.89488816583935},{"$f":"MAX(0,$Y44-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":194.46288816583933},{"$f":"MAX(0,$Y44-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":149.89488816583935},{"$f":"MAX(0,$AB44-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":194.46288816583933},{"$f":"MAX(0,$AB44-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":149.89488816583935},null,2.0437114918810395E-3,2.4763162327445026E-3,2.0437114918810395E-3,2.4763162327445026E-3,2.0437114918810395E-3,2.4763162327445026E-3,null,{"$f":"(G44+$M44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL44/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":73.026413012876034},{"$f":"(H44+$N44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL44/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.776951423823405},{"$f":"(I44+$O44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL44/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":70.299069033501411},{"$f":"(J44+$P44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL44/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.454785075040135},{"$f":"(K44+$Q44)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL44/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":69.825895298003118},{"$f":"(L44+$R44)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL44/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.837439555967762},null,{"$f":"AN44/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":482.83950973972611},{"$f":"IF(Controls!$C$44=1,AO44/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":82.713858969564896},{"$f":"AP44/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":494.40216198689546},{"$f":"IF(Controls!$C$44=1,AQ44/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":84.296964942377613},{"$f":"AR44/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":506.24306955567516},{"$f":"IF(Controls!$C$44=1,AS44/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":85.915515182392113},null,{"$f":"BI44*(1/(1-($AL44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":677.7564160662871},{"$f":"BK44*(1/(1-($AL44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":693.98678162085116},{"$f":"BM44*(1/(1-($AL44/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":710.60773105623264},null,833.49668804872806,812.2472264596754,848.58281559673014,825.73853163826891,866.34914153662794,846.36068579459254,null,1338.3748881658394,710.60773105623264,506.24306955567516]
[1,1,2,"2019-01-02",9,"On-Peak",{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":64.107701405930712},{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":39.740784302051878},{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":65.56643952175429},{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":39.039476343780365},{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B45,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA36/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":65.067397534762023},{"$f":"IF(F45=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B45,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB36/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F45,$B$13:$B$8772,\"=\"&B45)","v":40.629107715862446},{"$f":"IF(Controls!$C$42=1,G45*'Input Parameters, System'!$E$18,0)","v":1.7807492844226827},{"$f":"IF(Controls!$C$42=1,H45*'Input Parameters, System'!$E$18,0)","v":1.1038981535177639},{"$f":"IF(Controls!$C$42=1,I45*'Input Parameters, System'!$E$18,0)","v":1.8212693280203247},{"$f":"IF(Controls!$C$42=1,J45*'Input Parameters, System'!$E$18,0)","v":1.0844175978674502},{"$f":"IF(Controls!$C$42=1,K45*'Input Parameters, System'!$E$18,0)","v":1.8074072078421843},{"$f":"IF(Controls!$C$42=1,L45*'Input Parameters, System'!$E$18,0)","v":1.1285735240081609},null,{"$f":"VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T36","v":1417.4370619410799},1069.9842903472909,{"$f":"((LN(V45)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},{"$f":"'Input Parameters, System'!T36+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B45,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F45,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1417.4370619410799},1069.9842903472909,{"$f":"((LN(Y45)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},1417.4370619410799,1069.9842903472909,{"$f":"((LN(AB45)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98418382102836721},null,1.410499899169082E-3,null,1503.7477717959339,86.310709854853897,6.0892093322759226,86.432537000791882,{"$f":"IF(Controls!$C$40=1,(AK45-AI45)*100,IF(F45=\"On-Peak\",IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D45,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.182714593798494},null,{"$f":"MAX(0,$V45-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":273.52506194107991},{"$f":"MAX(0,$V45-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":228.95706194107993},{"$f":"MAX(0,$Y45-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":273.52506194107991},{"$f":"MAX(0,$Y45-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":228.95706194107993},{"$f":"MAX(0,$AB45-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":273.52506194107991},{"$f":"MAX(0,$AB45-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":228.95706194107993},null,2.8746169394014845E-3,3.7824511297470369E-3,2.8746169394014845E-3,3.7824511297470369E-3,2.8746169394014845E-3,3.7824511297470369E-3,null,{"$f":"(G45+$M45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL45/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":74.501161163793157},{"$f":"(H45+$N45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL45/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.299430639324527},{"$f":"(I45+$O45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL45/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":71.727185084909706},{"$f":"(J45+$P45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL45/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.360000457569754},{"$f":"(K45+$Q45)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL45/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":71.247413197586027},{"$f":"(L45+$R45)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL45/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":44.519221675407913},null,{"$f":"AN45/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":679.14607283077135},{"$f":"IF(Controls!$C$44=1,AO45/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":126.34134734820346},{"$f":"AP45/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":695.40971676787569},{"$f":"IF(Controls!$C$44=1,AQ45/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":128.75946378107045},{"$f":"AR45/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":712.06474543034733},{"$f":"IF(Controls!$C$44=1,AS45/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":131.23171958707064},null,{"$f":"BI45*(1/(1-($AL45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":956.3086352799487},{"$f":"BK45*(1/(1-($AL45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":979.20954534977204},{"$f":"BM45*(1/(1-($AL45/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1002.6615660091412},null,1157.1511437919453,1128.9494132674768,1179.6961942157523,1150.3290095884122,1205.1406987937978,1178.4125072716197,null,1417.4370619410799,1002.6615660091412,712.06474543034733]
[1,1,2,"2019-01-02",10,"On-Peak",{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":67.271266410076009},{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":38.084376743839236},{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":68.801989837371167},{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":37.412299507183242},{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B46,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA37/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":68.278321296454394},{"$f":"IF(F46=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B46,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB37/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F46,$B$13:$B$8772,\"=\"&B46)","v":38.935674576936819},{"$f":"IF(Controls!$C$42=1,G46*'Input Parameters, System'!$E$18,0)","v":1.8686250933162958},{"$f":"IF(Controls!$C$42=1,H46*'Input Parameters, System'!$E$18,0)","v":1.0578873543577334},{"$f":"IF(Controls!$C$42=1,I46*'Input Parameters, System'!$E$18,0)","v":1.9111447062181042},{"$f":"IF(Controls!$C$42=1,J46*'Input Parameters, System'!$E$18,0)","v":1.0392187539867144},{"$f":"IF(Controls!$C$42=1,K46*'Input Parameters, System'!$E$18,0)","v":1.8965985228569591},{"$f":"IF(Controls!$C$42=1,L46*'Input Parameters, System'!$E$18,0)","v":1.0815342481610237},null,{"$f":"VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T37","v":1430.4402514713966},1082.9874798776077,{"$f":"((LN(V46)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},{"$f":"'Input Parameters, System'!T37+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B46,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F46,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1430.4402514713966},1082.9874798776077,{"$f":"((LN(Y46)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},1430.4402514713966,1082.9874798776077,{"$f":"((LN(AB46)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99057615814383937},null,1.3976824534349674E-3,null,1517.8614994421844,87.421247970787832,6.1114924500246373,87.543520544344176,{"$f":"IF(Controls!$C$40=1,(AK46-AI46)*100,IF(F46=\"On-Peak\",IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D46,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.227257355634435},null,{"$f":"MAX(0,$V46-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":286.52825147139652},{"$f":"MAX(0,$V46-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":241.96025147139653},{"$f":"MAX(0,$Y46-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":286.52825147139652},{"$f":"MAX(0,$Y46-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":241.96025147139653},{"$f":"MAX(0,$AB46-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":286.52825147139652},{"$f":"MAX(0,$AB46-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":241.96025147139653},null,3.0112742117729208E-3,3.9972683907316224E-3,3.0112742117729208E-3,3.9972683907316224E-3,3.0112742117729208E-3,3.9972683907316224E-3,null,{"$f":"(G46+$M46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL46/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":78.718511738326441},{"$f":"(H46+$N46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL46/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.028937366677027},{"$f":"(I46+$O46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL46/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.811181424326378},{"$f":"(J46+$P46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL46/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.24815558200298},{"$f":"(K46+$Q46)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL46/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":75.312540742778737},{"$f":"(L46+$R46)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL46/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.314761227817016},null,{"$f":"AN46/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":711.43220062147088},{"$f":"IF(Controls!$C$44=1,AO46/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":133.51666865585992},{"$f":"AP46/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":728.46900678022689},{"$f":"IF(Controls!$C$44=1,AQ46/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":136.07211750388095},{"$f":"AR46/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":745.91580381958545},{"$f":"IF(Controls!$C$44=1,AS46/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":138.68478046981019},null,{"$f":"BI46*(1/(1-($AL46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1002.2792538000635},{"$f":"BK46*(1/(1-($AL46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1026.2810312695369},{"$f":"BM46*(1/(1-($AL46/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1050.8604117116004},null,1214.5144341942498,1179.8248598226005,1238.1643301977442,1202.6013043554208,1264.8577329241893,1231.8599534092275,null,1430.4402514713966,1050.8604117116004,745.91580381958545]
[1,1,2,"2019-01-02",11,"On-Peak",{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":73.162975729615709},{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":36.959405961060128},{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":74.827762003702787},{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":36.30718114998259},{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B47,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA38/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":74.25822985730457},{"$f":"IF(F47=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B47,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB38/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F47,$B$13:$B$8772,\"=\"&B47)","v":37.785557388425005},{"$f":"IF(Controls!$C$42=1,G47*'Input Parameters, System'!$E$18,0)","v":2.0322818291640448},{"$f":"IF(Controls!$C$42=1,H47*'Input Parameters, System'!$E$18,0)","v":1.0266385204033623},{"$f":"IF(Controls!$C$42=1,I47*'Input Parameters, System'!$E$18,0)","v":2.0785253677917299},{"$f":"IF(Controls!$C$42=1,J47*'Input Parameters, System'!$E$18,0)","v":1.0085213700433029},{"$f":"IF(Controls!$C$42=1,K47*'Input Parameters, System'!$E$18,0)","v":2.0627052098401535},{"$f":"IF(Controls!$C$42=1,L47*'Input Parameters, System'!$E$18,0)","v":1.0495869108594376},null,{"$f":"VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T38","v":1402.5564065427498},1055.1036349489609,{"$f":"((LN(V47)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},{"$f":"'Input Parameters, System'!T38+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B47,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F47,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1402.5564065427498},1055.1036349489609,{"$f":"((LN(Y47)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},1402.5564065427498,1055.1036349489609,{"$f":"((LN(AB47)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97679617592981394},null,1.4254595006573112E-3,null,1487.6012255939213,85.044819051171601,6.0635578472600589,85.166133440302133,{"$f":"IF(Controls!$C$40=1,(AK47-AI47)*100,IF(F47=\"On-Peak\",IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D47,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.131438913053216},null,{"$f":"MAX(0,$V47-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":258.64440654274972},{"$f":"MAX(0,$V47-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":214.07640654274974},{"$f":"MAX(0,$Y47-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":258.64440654274972},{"$f":"MAX(0,$Y47-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":214.07640654274974},{"$f":"MAX(0,$AB47-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":258.64440654274972},{"$f":"MAX(0,$AB47-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":214.07640654274974},null,2.718228403104761E-3,3.536617472791416E-3,2.718228403104761E-3,3.536617472791416E-3,2.718228403104761E-3,3.536617472791416E-3,null,{"$f":"(G47+$M47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL47/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":86.387568793272706},{"$f":"(H47+$N47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL47/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.411979913873537},{"$f":"(I47+$O47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL47/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":83.23773996757582},{"$f":"(J47+$P47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL47/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.744181378753836},{"$f":"(K47+$Q47)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL47/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":82.704787256021675},{"$f":"(L47+$R47)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL47/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.74482979790082},null,{"$f":"AN47/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":642.19831161574621},{"$f":"IF(Controls!$C$44=1,AO47/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":118.13001708168753},{"$f":"AP47/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":657.57716028315315},{"$f":"IF(Controls!$C$44=1,AQ47/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":120.39097235496646},{"$f":"AR47/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":673.32610107047071},{"$f":"IF(Controls!$C$44=1,AS47/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":122.70254830949706},null,{"$f":"BI47*(1/(1-($AL47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":903.75463301046477},{"$f":"BK47*(1/(1-($AL47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":925.39702210140968},{"$f":"BM47*(1/(1-($AL47/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":947.56023546417225},null,1108.272218885425,1064.2966300060259,1129.0257344239519,1084.5321758351299,1152.967571029691,1111.0076135715701,null,1402.5564065427498,947.56023546417225,673.32610107047071]
[1,1,2,"2019-01-02",12,"On-Peak",{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":87.194837925296014},{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":35.818549839884909},{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":89.178912081679997},{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":35.186457783886937},{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B48,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA39/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":88.500149870285469},{"$f":"IF(F48=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B48,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB39/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F48,$B$13:$B$8772,\"=\"&B48)","v":36.619199777482336},{"$f":"IF(Controls!$C$42=1,G48*'Input Parameters, System'!$E$18,0)","v":2.4220513578803526},{"$f":"IF(Controls!$C$42=1,H48*'Input Parameters, System'!$E$18,0)","v":0.99494843205425698},{"$f":"IF(Controls!$C$42=1,I48*'Input Parameters, System'!$E$18,0)","v":2.4771639037482891},{"$f":"IF(Controls!$C$42=1,J48*'Input Parameters, System'!$E$18,0)","v":0.9773905185474171},{"$f":"IF(Controls!$C$42=1,K48*'Input Parameters, System'!$E$18,0)","v":2.458309611740837},{"$f":"IF(Controls!$C$42=1,L48*'Input Parameters, System'!$E$18,0)","v":1.0171884558295874},null,{"$f":"VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T39","v":1392.2154437459128},1044.7626721521237,{"$f":"((LN(V48)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},{"$f":"'Input Parameters, System'!T39+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B48,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F48,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1392.2154437459128},1044.7626721521237,{"$f":"((LN(Y48)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},1392.2154437459128,1044.7626721521237,{"$f":"((LN(AB48)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97161599852695857},null,1.4360435901732416E-3,null,1476.3837168015527,84.168273055639872,6.0456356402120948,84.289229193013725,{"$f":"IF(Controls!$C$40=1,(AK48-AI48)*100,IF(F48=\"On-Peak\",IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D48,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.095613737385236},null,{"$f":"MAX(0,$V48-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":248.30344374591277},{"$f":"MAX(0,$V48-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":203.73544374591279},{"$f":"MAX(0,$Y48-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":248.30344374591277},{"$f":"MAX(0,$Y48-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":203.73544374591279},{"$f":"MAX(0,$AB48-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":248.30344374591277},{"$f":"MAX(0,$AB48-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":203.73544374591279},null,2.6095498541829389E-3,3.3657811330779297E-3,2.6095498541829389E-3,3.3657811330779297E-3,2.6095498541829389E-3,3.3657811330779297E-3,null,{"$f":"(G48+$M48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL48/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":104.83611005887713},{"$f":"(H48+$N48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL48/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.810397575724068},{"$f":"(I48+$O48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL48/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":101.10293131573495},{"$f":"(J48+$P48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL48/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.254507969734959},{"$f":"(K48+$Q48)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL48/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":100.48743822184349},{"$f":"(L48+$R48)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL48/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.189826327710485},null,{"$f":"AN48/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":616.52233069128613},{"$f":"IF(Controls!$C$44=1,AO48/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":112.42374551463605},{"$f":"AP48/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":631.28631161786848},{"$f":"IF(Controls!$C$44=1,AQ48/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":114.57548532254039},{"$f":"AR48/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":646.40558786711188},{"$f":"IF(Controls!$C$44=1,AS48/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":116.7754005792206},null,{"$f":"BI48*(1/(1-($AL48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":867.2676703756897},{"$f":"BK48*(1/(1-($AL48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":888.0362990307317},{"$f":"BM48*(1/(1-($AL48/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":909.30472490550119},null,1084.5275259492028,1020.5018134660498,1103.7147156690071,1039.866292323007,1126.5675637065654,1065.2699518124323,null,1392.2154437459128,909.30472490550119,646.40558786711188]
[1,1,2,"2019-01-02",13,"On-Peak",{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":95.455530992107796},{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":34.635814190210851},{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":97.627573014682724},{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":34.024593939795359},{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B49,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA40/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":96.884506006959711},{"$f":"IF(F49=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B49,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB40/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F49,$B$13:$B$8772,\"=\"&B49)","v":35.410026507403799},{"$f":"IF(Controls!$C$42=1,G49*'Input Parameters, System'!$E$18,0)","v":2.651512451398824},{"$f":"IF(Controls!$C$42=1,H49*'Input Parameters, System'!$E$18,0)","v":0.96209503666448826},{"$f":"IF(Controls!$C$42=1,I49*'Input Parameters, System'!$E$18,0)","v":2.7118462676581991},{"$f":"IF(Controls!$C$42=1,J49*'Input Parameters, System'!$E$18,0)","v":0.94511688895864421},{"$f":"IF(Controls!$C$42=1,K49*'Input Parameters, System'!$E$18,0)","v":2.691205751569465},{"$f":"IF(Controls!$C$42=1,L49*'Input Parameters, System'!$E$18,0)","v":0.98360069042522391},null,{"$f":"VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T40","v":1374.1957448857183},1026.7429732919295,{"$f":"((LN(V49)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},{"$f":"'Input Parameters, System'!T40+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B49,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F49,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1374.1957448857183},1026.7429732919295,{"$f":"((LN(Y49)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},1374.1957448857183,1026.7429732919295,{"$f":"((LN(AB49)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96249662563341287},null,1.4548674465864053E-3,null,1456.8428088479143,82.647063962195972,6.0142133513205662,82.767391994554856,{"$f":"IF(Controls!$C$40=1,(AK49-AI49)*100,IF(F49=\"On-Peak\",IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D49,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.032803235888423},null,{"$f":"MAX(0,$V49-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":230.28374488571831},{"$f":"MAX(0,$V49-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":185.71574488571832},{"$f":"MAX(0,$Y49-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":230.28374488571831},{"$f":"MAX(0,$Y49-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":185.71574488571832},{"$f":"MAX(0,$AB49-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":230.28374488571831},{"$f":"MAX(0,$AB49-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":185.71574488571832},null,2.420171479788907E-3,3.0680893749220534E-3,2.420171479788907E-3,3.0680893749220534E-3,2.420171479788907E-3,3.0680893749220534E-3,null,{"$f":"(G49+$M49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL49/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":115.6302809437055},{"$f":"(H49+$N49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL49/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.137402449230606},{"$f":"(I49+$O49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL49/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":111.55578639657102},{"$f":"(J49+$P49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL49/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.698411667976856},{"$f":"(K49+$Q49)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL49/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":110.89199924088787},{"$f":"(L49+$R49)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL49/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.56548696947636},null,{"$f":"AN49/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":571.78051570860509},{"$f":"IF(Controls!$C$44=1,AO49/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":102.48025212113799},{"$f":"AP49/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":585.47305563436544},{"$f":"IF(Controls!$C$44=1,AQ49/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":104.44167794807254},{"$f":"AR49/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":599.49510664627269},{"$f":"IF(Controls!$C$44=1,AS49/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":106.44701827113069},null,{"$f":"BI49*(1/(1-($AL49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":803.75463656798081},{"$f":"BK49*(1/(1-($AL49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":823.00230617085822},{"$f":"BM49*(1/(1-($AL49/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":842.71317110133953},null,1021.8651696328243,945.3722911383494,1038.9997705155017,963.14239578690763,1060.0521886133581,986.72567634194661,null,1374.1957448857183,842.71317110133953,599.49510664627269]
[1,1,2,"2019-01-02",14,"On-Peak",{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":92.323946038548712},{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":34.332548639012366},{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":94.424730439425886},{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":33.726680133618032},{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B50,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA41/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":93.706041039125793},{"$f":"IF(F50=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B50,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB41/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F50,$B$13:$B$8772,\"=\"&B50)","v":35.099982079178531},{"$f":"IF(Controls!$C$42=1,G50*'Input Parameters, System'!$E$18,0)","v":2.5645249671674319},{"$f":"IF(Controls!$C$42=1,H50*'Input Parameters, System'!$E$18,0)","v":0.95367108912864984},{"$f":"IF(Controls!$C$42=1,I50*'Input Parameters, System'!$E$18,0)","v":2.6228794274981886},{"$f":"IF(Controls!$C$42=1,J50*'Input Parameters, System'!$E$18,0)","v":0.93684159932049726},{"$f":"IF(Controls!$C$42=1,K50*'Input Parameters, System'!$E$18,0)","v":2.602916059490298},{"$f":"IF(Controls!$C$42=1,L50*'Input Parameters, System'!$E$18,0)","v":0.97498844288564346},null,{"$f":"VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T41","v":1373.1427746105362},1025.6900030167471,{"$f":"((LN(V50)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},{"$f":"'Input Parameters, System'!T41+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B50,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F50,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1373.1427746105362},1025.6900030167471,{"$f":"((LN(Y50)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},1373.1427746105362,1025.6900030167471,{"$f":"((LN(AB50)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96196004870742591},null,1.4559826799924735E-3,null,1455.7011931312927,82.558418520756462,6.0123695836489004,82.678709697895201,{"$f":"IF(Controls!$C$40=1,(AK50-AI50)*100,IF(F50=\"On-Peak\",IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D50,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.029117713873916},null,{"$f":"MAX(0,$V50-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":229.23077461053617},{"$f":"MAX(0,$V50-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":184.66277461053619},{"$f":"MAX(0,$Y50-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":229.23077461053617},{"$f":"MAX(0,$Y50-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":184.66277461053619},{"$f":"MAX(0,$AB50-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":229.23077461053617},{"$f":"MAX(0,$AB50-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":184.66277461053619},null,2.4091052682752548E-3,3.0506939359118443E-3,2.4091052682752548E-3,3.0506939359118443E-3,2.4091052682752548E-3,3.0506939359118443E-3,null,{"$f":"(G50+$M50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL50/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":111.50207825523896},{"$f":"(H50+$N50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL50/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.715523899395393},{"$f":"(I50+$O50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL50/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":107.55811905303192},{"$f":"(J50+$P50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL50/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.306011450669828},{"$f":"(K50+$Q50)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL50/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":106.91280183615673},{"$f":"(L50+$R50)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL50/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.15587792636552},null,{"$f":"AN50/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":569.16605463464498},{"$f":"IF(Controls!$C$44=1,AO50/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":101.89921005955547},{"$f":"AP50/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":582.79598554933193},{"$f":"IF(Controls!$C$44=1,AQ50/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":103.84951500336831},{"$f":"AR50/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":596.75392086379838},{"$f":"IF(Controls!$C$44=1,AS50/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":105.84348545709683},null,{"$f":"BI50*(1/(1-($AL50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":800.04595682542799},{"$f":"BK50*(1/(1-($AL50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":819.20481394860087},{"$f":"BM50*(1/(1-($AL50/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":838.82472912632181},null,1013.4472451402224,940.66069078437886,1030.6124480050012,958.36034040263894,1051.5810164195755,981.82409250978412,null,1373.1427746105362,838.82472912632181,596.75392086379838]
[1,1,2,"2019-01-02",15,"On-Peak",{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":89.381781384615735},{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":34.219907148567231},{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":91.415618326301626},{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":33.616026434180746},{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B51,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA42/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":90.719832004145928},{"$f":"IF(F51=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B51,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB42/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F51,$B$13:$B$8772,\"=\"&B51)","v":34.984822720123439},{"$f":"IF(Controls!$C$42=1,G51*'Input Parameters, System'!$E$18,0)","v":2.4827990982430448},{"$f":"IF(Controls!$C$42=1,H51*'Input Parameters, System'!$E$18,0)","v":0.95054219432962461},{"$f":"IF(Controls!$C$42=1,I51*'Input Parameters, System'!$E$18,0)","v":2.5392939280234259},{"$f":"IF(Controls!$C$42=1,J51*'Input Parameters, System'!$E$18,0)","v":0.93376792031204292},{"$f":"IF(Controls!$C$42=1,K51*'Input Parameters, System'!$E$18,0)","v":2.5199667494143481},{"$f":"IF(Controls!$C$42=1,L51*'Input Parameters, System'!$E$18,0)","v":0.97178960808522807},null,{"$f":"VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T42","v":1380.2652244907783},1032.8124528969893,{"$f":"((LN(V51)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},{"$f":"'Input Parameters, System'!T42+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B51,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F51,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1380.2652244907783},1032.8124528969893,{"$f":"((LN(Y51)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},1380.2652244907783,1032.8124528969893,{"$f":"((LN(AB51)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96558154326132406},null,1.4484722326031374E-3,null,1463.4237835195624,83.158559028784055,6.024824617273377,83.279099170889751,{"$f":"IF(Controls!$C$40=1,(AK51-AI51)*100,IF(F51=\"On-Peak\",IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D51,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.054014210569619},null,{"$f":"MAX(0,$V51-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":236.3532244907783},{"$f":"MAX(0,$V51-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":191.78522449077832},{"$f":"MAX(0,$Y51-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":236.3532244907783},{"$f":"MAX(0,$Y51-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":191.78522449077832},{"$f":"MAX(0,$AB51-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":236.3532244907783},{"$f":"MAX(0,$AB51-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":191.78522449077832},null,2.4839587933251548E-3,3.1683593111035534E-3,2.4839587933251548E-3,3.1683593111035534E-3,2.4839587933251548E-3,3.1683593111035534E-3,null,{"$f":"(G51+$M51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL51/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":107.6618381271266},{"$f":"(H51+$N51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL51/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.572984338720417},{"$f":"(I51+$O51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL51/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":103.83930878376056},{"$f":"(J51+$P51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL51/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.173431696127793},{"$f":"(K51+$Q51)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL51/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":103.21117313608795},{"$f":"(L51+$R51)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL51/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.017483848078477},null,{"$f":"AN51/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":586.85066397454671},{"$f":"IF(Controls!$C$44=1,AO51/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":105.8294662685621},{"$f":"AP51/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":600.90409169055079},{"$f":"IF(Controls!$C$44=1,AQ51/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":107.85499454443411},{"$f":"AR51/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":615.29571526034806},{"$f":"IF(Controls!$C$44=1,AS51/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":109.92587251051491},null,{"$f":"BI51*(1/(1-($AL51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":825.13777713979982},{"$f":"BK51*(1/(1-($AL51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":844.89751299532816},{"$f":"BM51*(1/(1-($AL51/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":865.13276705705027},null,1038.6290815354885,969.54022774708233,1056.5918163235228,987.92593923589004,1078.2698127036531,1012.0761234156437,null,1380.2652244907783,865.13276705705027,615.29571526034806]
[1,1,2,"2019-01-02",16,"On-Peak",{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":83.977152835543222},{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":34.500066753007715},{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":85.88801020545381},{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":33.8912420456017},{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B52,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA43/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":85.234295842063347},{"$f":"IF(F52=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B52,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB43/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F52,$B$13:$B$8772,\"=\"&B52)","v":35.271244715722013},{"$f":"IF(Controls!$C$42=1,G52*'Input Parameters, System'!$E$18,0)","v":2.3326722303275944},{"$f":"IF(Controls!$C$42=1,H52*'Input Parameters, System'!$E$18,0)","v":0.9583243172913033},{"$f":"IF(Controls!$C$42=1,I52*'Input Parameters, System'!$E$18,0)","v":2.3857509996404387},{"$f":"IF(Controls!$C$42=1,J52*'Input Parameters, System'!$E$18,0)","v":0.9414127116920451},{"$f":"IF(Controls!$C$42=1,K52*'Input Parameters, System'!$E$18,0)","v":2.367592473296571},{"$f":"IF(Controls!$C$42=1,L52*'Input Parameters, System'!$E$18,0)","v":0.97974568438369736},null,{"$f":"VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T43","v":1423.397271045885},1075.9444994520959,{"$f":"((LN(V52)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},{"$f":"'Input Parameters, System'!T43+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B52,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F52,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1423.397271045885},1075.9444994520959,{"$f":"((LN(Y52)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},1423.397271045885,1075.9444994520959,{"$f":"((LN(AB52)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9871210936785868},null,1.4045957688608723E-3,null,1510.2165092997986,86.819238253913653,6.0994382959664204,86.941269871104495,{"$f":"IF(Controls!$C$40=1,(AK52-AI52)*100,IF(F52=\"On-Peak\",IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D52,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.203161719084221},null,{"$f":"MAX(0,$V52-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":279.48527104588493},{"$f":"MAX(0,$V52-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":234.91727104588495},{"$f":"MAX(0,$Y52-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":279.48527104588493},{"$f":"MAX(0,$Y52-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":234.91727104588495},{"$f":"MAX(0,$AB52-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":279.48527104588493},{"$f":"MAX(0,$AB52-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":234.91727104588495},null,2.9372558724976338E-3,3.8809158788614359E-3,2.9372558724976338E-3,3.8809158788614359E-3,2.9372558724976338E-3,3.8809158788614359E-3,null,{"$f":"(G52+$M52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL52/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":100.73214784132156},{"$f":"(H52+$N52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL52/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.04213902073144},{"$f":"(I52+$O52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL52/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":97.128737950162986},{"$f":"(J52+$P52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL52/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.609804674189007},{"$f":"(K52+$Q52)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL52/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":96.531606341098907},{"$f":"(L52+$R52)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL52/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.472994090172016},null,{"$f":"AN52/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":693.94490909847127},{"$f":"IF(Controls!$C$44=1,AO52/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":129.63026467791605},{"$f":"AP52/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":710.5629436642929},{"$f":"IF(Controls!$C$44=1,AQ52/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":132.11132950581163},{"$f":"AR52/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":727.58089136888225},{"$f":"IF(Controls!$C$44=1,AS52/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":134.64794306273421},null,{"$f":"BI52*(1/(1-($AL52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":977.37451217474268},{"$f":"BK52*(1/(1-($AL52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1000.7798909218446},{"$f":"BM52*(1/(1-($AL52/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1024.748520301368},null,1207.7369246939802,1146.0469158733902,1230.0199583778192,1168.5010251018452,1255.9280697052011,1196.8694574542742,null,1423.397271045885,1024.748520301368,727.58089136888225]
[1,1,2,"2019-01-02",17,"On-Peak",{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":81.753309317854757},{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":37.368092394341886},{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":83.613564260416737},{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":36.708655469735852},{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B53,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA44/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":82.977161253750793},{"$f":"IF(F53=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B53,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB44/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F53,$B$13:$B$8772,\"=\"&B53)","v":38.203379165509524},{"$f":"IF(Controls!$C$42=1,G53*'Input Parameters, System'!$E$18,0)","v":2.2708994999700307},{"$f":"IF(Controls!$C$42=1,H53*'Input Parameters, System'!$E$18,0)","v":1.0379907925588014},{"$f":"IF(Controls!$C$42=1,I53*'Input Parameters, System'!$E$18,0)","v":2.3225726622447986},{"$f":"IF(Controls!$C$42=1,J53*'Input Parameters, System'!$E$18,0)","v":1.0196733079842344},{"$f":"IF(Controls!$C$42=1,K53*'Input Parameters, System'!$E$18,0)","v":2.3048950014665883},{"$f":"IF(Controls!$C$42=1,L53*'Input Parameters, System'!$E$18,0)","v":1.0611929396865862},null,{"$f":"VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T44","v":1463.3406057299208},1115.8878341361319,{"$f":"((LN(V53)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},{"$f":"'Input Parameters, System'!T44+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B53,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F53,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1463.3406057299208},1115.8878341361319,{"$f":"((LN(Y53)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},1463.3406057299208,1115.8878341361319,{"$f":"((LN(AB53)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":1.006493908315075},null,1.3662690254321319E-3,null,1553.589727424624,90.249121694703206,6.1673352971495348,90.372510546236029,{"$f":"IF(Controls!$C$40=1,(AK53-AI53)*100,IF(F53=\"On-Peak\",IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D53,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.33888515328232},null,{"$f":"MAX(0,$V53-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":319.42860572992072},{"$f":"MAX(0,$V53-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":274.86060572992074},{"$f":"MAX(0,$Y53-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":319.42860572992072},{"$f":"MAX(0,$Y53-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":274.86060572992074},{"$f":"MAX(0,$AB53-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":319.42860572992072},{"$f":"MAX(0,$AB53-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":274.86060572992074},null,3.3570411224636714E-3,4.5407938058431132E-3,3.3570411224636714E-3,4.5407938058431132E-3,3.3570411224636714E-3,4.5407938058431132E-3,null,{"$f":"(G53+$M53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL53/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":97.965484376477463},{"$f":"(H53+$N53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL53/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.10103629598629},{"$f":"(I53+$O53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL53/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":94.449557440235495},{"$f":"(J53+$P53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL53/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.385090650352168},{"$f":"(K53+$Q53)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL53/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":93.864804124766479},{"$f":"(L53+$R53)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL53/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.413846332249051},null,{"$f":"AN53/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":793.12177681917603},{"$f":"IF(Controls!$C$44=1,AO53/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":151.67149231587368},{"$f":"AP53/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":812.11481924845145},{"$f":"IF(Controls!$C$44=1,AQ53/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":154.57441630445254},{"$f":"AR53/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":831.56492940029989},{"$f":"IF(Controls!$C$44=1,AS53/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":157.54233405547348},null,{"$f":"BI53*(1/(1-($AL53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1118.7879412703483},{"$f":"BK53*(1/(1-($AL53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1145.5797750832207},{"$f":"BM53*(1/(1-($AL53/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1173.0163545975786},null,1368.4249179626995,1313.5604698822083,1394.6037488279087,1339.5392820380255,1424.4234927778184,1371.9725349853011,null,1463.3406057299208,1173.0163545975786,831.56492940029989]
[1,1,2,"2019-01-02",18,"On-Peak",{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":75.244139021611772},{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":46.730333196340595},{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":76.956281107133478},{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":45.905680257581636},{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B54,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA45/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":76.370548288402361},{"$f":"IF(F54=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B54,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB45/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F54,$B$13:$B$8772,\"=\"&B54)","v":47.774893585435272},{"$f":"IF(Controls!$C$42=1,G54*'Input Parameters, System'!$E$18,0)","v":2.0900912648747738},{"$f":"IF(Controls!$C$42=1,H54*'Input Parameters, System'!$E$18,0)","v":1.2980500872008911},{"$f":"IF(Controls!$C$42=1,I54*'Input Parameters, System'!$E$18,0)","v":2.1376502277880918},{"$f":"IF(Controls!$C$42=1,J54*'Input Parameters, System'!$E$18,0)","v":1.2751433209561693},{"$f":"IF(Controls!$C$42=1,K54*'Input Parameters, System'!$E$18,0)","v":2.1213800562651142},{"$f":"IF(Controls!$C$42=1,L54*'Input Parameters, System'!$E$18,0)","v":1.3270653244442052},null,{"$f":"VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T45","v":1426.4667787348596},1079.0140071410706,{"$f":"((LN(V54)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},{"$f":"'Input Parameters, System'!T45+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B54,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F54,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1426.4667787348596},1079.0140071410706,{"$f":"((LN(Y54)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},1426.4667787348596,1079.0140071410706,{"$f":"((LN(AB54)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98862899452973141},null,1.4015743825694926E-3,null,1513.5482418055697,87.081463070709916,6.1046961884343984,87.203599790401356,{"$f":"IF(Controls!$C$40=1,(AK54-AI54)*100,IF(F54=\"On-Peak\",IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D54,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.213671969144002},null,{"$f":"MAX(0,$V54-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":282.55477873485961},{"$f":"MAX(0,$V54-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":237.98677873485963},{"$f":"MAX(0,$Y54-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":282.55477873485961},{"$f":"MAX(0,$Y54-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":237.98677873485963},{"$f":"MAX(0,$AB54-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":282.55477873485961},{"$f":"MAX(0,$AB54-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":237.98677873485963},null,2.9695149230421517E-3,3.9316252246553527E-3,2.9695149230421517E-3,3.9316252246553527E-3,2.9695149230421517E-3,3.9316252246553527E-3,null,{"$f":"(G54+$M54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL54/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":89.223652944169999},{"$f":"(H54+$N54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL54/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":56.016203295367163},{"$f":"(I54+$O54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL54/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":85.984146054962537},{"$f":"(J54+$P54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL54/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":51.397823554391096},{"$f":"(K54+$Q54)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL54/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":85.438504455610413},{"$f":"(L54+$R54)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL54/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":53.95340113611239},null,{"$f":"AN54/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":701.56630977633699},{"$f":"IF(Controls!$C$44=1,AO54/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":131.32405710271806},{"$f":"AP54/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":718.36685551594803},{"$f":"IF(Controls!$C$44=1,AQ54/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":133.83754035405337},{"$f":"AR54/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":735.571706527228},{"$f":"IF(Controls!$C$44=1,AS54/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":136.407298152701},null,{"$f":"BI54*(1/(1-($AL54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":988.2270417031217},{"$f":"BK54*(1/(1-($AL54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1011.8923080990335},{"$f":"BM54*(1/(1-($AL54/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1036.127079325777},null,1208.7747517500097,1175.5673021012069,1231.7139945080494,1197.1276720074779,1257.9728819340885,1226.4877786145903,null,1426.4667787348596,1036.127079325777,735.571706527228]
[1,1,2,"2019-01-02",19,"On-Peak",{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":72.931735363838371},{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":56.553248811826514},{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":74.591259881099376},{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":55.5552503033825},{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B55,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA46/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":74.023527809404811},{"$f":"IF(F55=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B55,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB46/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F55,$B$13:$B$8772,\"=\"&B55)","v":57.817380255855575},{"$f":"IF(Controls!$C$42=1,G55*'Input Parameters, System'!$E$18,0)","v":2.0258585585295195},{"$f":"IF(Controls!$C$42=1,H55*'Input Parameters, System'!$E$18,0)","v":1.5709057592902778},{"$f":"IF(Controls!$C$42=1,I55*'Input Parameters, System'!$E$18,0)","v":2.0719559389032454},{"$f":"IF(Controls!$C$42=1,J55*'Input Parameters, System'!$E$18,0)","v":1.5431838929498607},{"$f":"IF(Controls!$C$42=1,K55*'Input Parameters, System'!$E$18,0)","v":2.0561857824596022},{"$f":"IF(Controls!$C$42=1,L55*'Input Parameters, System'!$E$18,0)","v":1.6060201233214721},null,{"$f":"VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T46","v":1413.6026607503218},1066.1498891565329,{"$f":"((LN(V55)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},{"$f":"'Input Parameters, System'!T46+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B55,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F55,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1413.6026607503218},1066.1498891565329,{"$f":"((LN(Y55)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},1413.6026607503218,1066.1498891565329,{"$f":"((LN(AB55)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98228763959842857},null,1.4143245316340369E-3,null,1499.586668951873,85.98400820155112,6.082615050817175,86.105703531738484,{"$f":"IF(Controls!$C$40=1,(AK55-AI55)*100,IF(F55=\"On-Peak\",IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D55,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.169533018736445},null,{"$f":"MAX(0,$V55-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":269.69066075032174},{"$f":"MAX(0,$V55-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":225.12266075032176},{"$f":"MAX(0,$Y55-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":269.69066075032174},{"$f":"MAX(0,$Y55-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":225.12266075032176},{"$f":"MAX(0,$AB55-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":269.69066075032174},{"$f":"MAX(0,$AB55-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":225.12266075032176},null,2.8343192257762918E-3,3.7191054744834359E-3,2.8343192257762918E-3,3.7191054744834359E-3,2.8343192257762918E-3,3.7191054744834359E-3,null,{"$f":"(G55+$M55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL55/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":86.124465477340195},{"$f":"(H55+$N55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL55/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":69.605135689786891},{"$f":"(I55+$O55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL55/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":82.982956078931295},{"$f":"(J55+$P55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL55/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":64.037243185049505},{"$f":"(K55+$Q55)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL55/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":82.451180514555276},{"$f":"(L55+$R55)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL55/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":67.147126195493215},null,{"$f":"AN55/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":669.62548816521689},{"$f":"IF(Controls!$C$44=1,AO55/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":124.22547719942155},{"$f":"AP55/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":685.66114079784654},{"$f":"IF(Controls!$C$44=1,AQ55/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":126.60309683148679},{"$f":"AR55/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":702.08269154322238},{"$f":"IF(Controls!$C$44=1,AS55/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":129.03394915106026},null,{"$f":"BI55*(1/(1-($AL55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":942.76114665346745},{"$f":"BK55*(1/(1-($AL55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":965.33763236146751},{"$f":"BM55*(1/(1-($AL55/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":988.4574213840724},null,1153.1110893302291,1136.5917595426758,1174.9236852718857,1155.9779723780039,1199.9425510496881,1184.6384967306258,null,1413.6026607503218,988.4574213840724,702.08269154322238]
[1,1,2,"2019-01-02",20,"On-Peak",{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":71.426212982394404},{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":44.878969212357504},{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":73.051480104149505},{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":44.086987402727658},{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B56,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA47/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":72.495467667759598},{"$f":"IF(F56=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B56,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB47/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F56,$B$13:$B$8772,\"=\"&B56)","v":45.882146171221969},{"$f":"IF(Controls!$C$42=1,G56*'Input Parameters, System'!$E$18,0)","v":1.9840389667387794},{"$f":"IF(Controls!$C$42=1,H56*'Input Parameters, System'!$E$18,0)","v":1.2466238931963931},{"$f":"IF(Controls!$C$42=1,I56*'Input Parameters, System'!$E$18,0)","v":2.0291847635867284},{"$f":"IF(Controls!$C$42=1,J56*'Input Parameters, System'!$E$18,0)","v":1.2246246480223391},{"$f":"IF(Controls!$C$42=1,K56*'Input Parameters, System'!$E$18,0)","v":2.0137401488755877},{"$f":"IF(Controls!$C$42=1,L56*'Input Parameters, System'!$E$18,0)","v":1.2744896037501949},null,{"$f":"VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T47","v":1420.7251106305639},1073.2723390367751,{"$f":"((LN(V56)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},{"$f":"'Input Parameters, System'!T47+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B56,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F56,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1420.7251106305639},1073.2723390367751,{"$f":"((LN(Y56)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},1420.7251106305639,1073.2723390367751,{"$f":"((LN(AB56)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9858057404060534},null,1.4072366633222089E-3,null,1507.3162531042433,86.591142473679369,6.0948554949695657,86.71308248319005,{"$f":"IF(Controls!$C$40=1,(AK56-AI56)*100,IF(F56=\"On-Peak\",IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D56,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.194000951068062},null,{"$f":"MAX(0,$V56-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":276.81311063056387},{"$f":"MAX(0,$V56-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":232.24511063056389},{"$f":"MAX(0,$Y56-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":276.81311063056387},{"$f":"MAX(0,$Y56-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":232.24511063056389},{"$f":"MAX(0,$AB56-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":276.81311063056387},{"$f":"MAX(0,$AB56-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":232.24511063056389},null,2.9091727508261918E-3,3.8367708496751447E-3,2.9091727508261918E-3,3.8367708496751447E-3,2.9091727508261918E-3,3.8367708496751447E-3,null,{"$f":"(G56+$M56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL56/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":84.165423721258861},{"$f":"(H56+$N56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL56/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":53.43366224738142},{"$f":"(I56+$O56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL56/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":81.085859971030459},{"$f":"(J56+$P56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL56/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":48.995734922888559},{"$f":"(K56+$Q56)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL56/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":80.562849330299812},{"$f":"(L56+$R56)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL56/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.445968208145111},null,{"$f":"AN56/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":687.31009750511873},{"$f":"IF(Controls!$C$44=1,AO56/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":128.15573340842815},{"$f":"AP56/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":703.76924693906551},{"$f":"IF(Controls!$C$44=1,AQ56/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":130.60857637255256},{"$f":"AR56/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":720.62448593977206},{"$f":"IF(Controls!$C$44=1,AS56/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":133.1163362044783},null,{"$f":"BI56*(1/(1-($AL56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":967.92883418228735},{"$f":"BK56*(1/(1-($AL56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":991.10801542967693},{"$f":"BM56*(1/(1-($AL56/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1014.8450038647933},null,1180.2499913119743,1149.5182298380969,1202.8024517732599,1170.7123267251181,1228.5241893995715,1199.4073082774166,null,1420.7251106305639,1014.8450038647933,720.62448593977206]
[1,1,2,"2019-01-02",21,"On-Peak",{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":71.691893402649228},{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":40.810878461280801},{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":73.32320594714065},{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":40.090686488434656},{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B57,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA48/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":72.765125339814631},{"$f":"IF(F57=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B57,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB48/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F57,$B$13:$B$8772,\"=\"&B57)","v":41.723121626885899},{"$f":"IF(Controls!$C$42=1,G57*'Input Parameters, System'!$E$18,0)","v":1.9914188947018514},{"$f":"IF(Controls!$C$42=1,H57*'Input Parameters, System'!$E$18,0)","v":1.1336226541085073},{"$f":"IF(Controls!$C$42=1,I57*'Input Parameters, System'!$E$18,0)","v":2.0367326180543488},{"$f":"IF(Controls!$C$42=1,J57*'Input Parameters, System'!$E$18,0)","v":1.1136175484477686},{"$f":"IF(Controls!$C$42=1,K57*'Input Parameters, System'!$E$18,0)","v":2.0212305548021785},{"$f":"IF(Controls!$C$42=1,L57*'Input Parameters, System'!$E$18,0)","v":1.1589624546121091},null,{"$f":"VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T48","v":1396.5564627105791},1049.1036911167903,{"$f":"((LN(V57)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},{"$f":"'Input Parameters, System'!T48+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B57,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F57,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1396.5564627105791},1049.1036911167903,{"$f":"((LN(Y57)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},1396.5564627105791,1049.1036911167903,{"$f":"((LN(AB57)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9737952486280691},null,1.4315814276493199E-3,null,1481.0923838164003,84.535921105821245,6.0531688737987226,84.657027826828582,{"$f":"IF(Controls!$C$40=1,(AK57-AI57)*100,IF(F57=\"On-Peak\",IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D57,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.110672100733666},null,{"$f":"MAX(0,$V57-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":252.64446271057909},{"$f":"MAX(0,$V57-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":208.07646271057911},{"$f":"MAX(0,$Y57-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":252.64446271057909},{"$f":"MAX(0,$Y57-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":208.07646271057911},{"$f":"MAX(0,$AB57-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":252.64446271057909},{"$f":"MAX(0,$AB57-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":208.07646271057911},null,2.6551718771213009E-3,3.4374962920162501E-3,2.6551718771213009E-3,3.4374962920162501E-3,2.6551718771213009E-3,3.4374962920162501E-3,null,{"$f":"(G57+$M57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL57/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":84.426208792800438},{"$f":"(H57+$N57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL57/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.737165576642354},{"$f":"(I57+$O57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL57/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":81.33839891905663},{"$f":"(J57+$P57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL57/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.697275135445153},{"$f":"(K57+$Q57)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL57/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":80.814221503175432},{"$f":"(L57+$R57)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL57/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.915142923719294},null,{"$f":"AN57/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":627.3008164395942},{"$f":"IF(Controls!$C$44=1,AO57/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":114.81917363644338},{"$f":"AP57/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":642.32291187409237},{"$f":"IF(Controls!$C$44=1,AQ57/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":117.01676085872687},{"$f":"AR57/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":657.70651415901148},{"$f":"IF(Controls!$C$44=1,AS57/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":119.26355001066224},null,{"$f":"BI57*(1/(1-($AL57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":882.58105563396214},{"$f":"BK57*(1/(1-($AL57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":903.71639692311248},{"$f":"BM57*(1/(1-($AL57/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":925.36036037455233},null,1081.8264380632058,1045.1373948470477,1102.0715567008961,1064.4304329172846,1125.43813188839,1090.5390533089339,null,1396.5564627105791,925.36036037455233,657.70651415901148]
[1,1,2,"2019-01-02",22,"On-Peak",{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":80.082966675697165},{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":37.597707740249312},{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":81.90521382161127},{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":36.93421878012726},{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B58,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA49/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":81.28181348221959},{"$f":"IF(F58=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B58,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB49/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F58,$B$13:$B$8772,\"=\"&B58)","v":38.438127089737236},{"$f":"IF(Controls!$C$42=1,G58*'Input Parameters, System'!$E$18,0)","v":2.2245016195355336},{"$f":"IF(Controls!$C$42=1,H58*'Input Parameters, System'!$E$18,0)","v":1.0443689242645076},{"$f":"IF(Controls!$C$42=1,I58*'Input Parameters, System'!$E$18,0)","v":2.2751190216567023},{"$f":"IF(Controls!$C$42=1,J58*'Input Parameters, System'!$E$18,0)","v":1.0259388844245456},{"$f":"IF(Controls!$C$42=1,K58*'Input Parameters, System'!$E$18,0)","v":2.2578025419836707},{"$f":"IF(Controls!$C$42=1,L58*'Input Parameters, System'!$E$18,0)","v":1.067713641395126},null,{"$f":"VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T49","v":1227.6042283539077},880.15145676011878,{"$f":"((LN(V58)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},{"$f":"'Input Parameters, System'!T49+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B58,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F58,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1227.6042283539077},880.15145676011878,{"$f":"((LN(Y58)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},1227.6042283539077,880.15145676011878,{"$f":"((LN(AB58)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88353371432255856},null,1.6285263614665979E-3,null,1298.1776406549127,70.573412301005064,5.7488733478571366,70.688436597984506,{"$f":"IF(Controls!$C$40=1,(AK58-AI58)*100,IF(F58=\"On-Peak\",IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D58,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.502429697944194},null,{"$f":"MAX(0,$V58-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":83.692228353907694},{"$f":"MAX(0,$V58-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":39.124228353907711},{"$f":"MAX(0,$Y58-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":83.692228353907694},{"$f":"MAX(0,$Y58-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":39.124228353907711},{"$f":"MAX(0,$AB58-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":83.692228353907694},{"$f":"MAX(0,$AB58-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":39.124228353907711},null,8.7956509584567548E-4,6.4634600253475486E-4,8.7956509584567548E-4,6.4634600253475486E-4,8.7956509584567548E-4,6.4634600253475486E-4,null,{"$f":"(G58+$M58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL58/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":94.758537353603131},{"$f":"(H58+$N58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL58/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.926323441309194},{"$f":"(I58+$O58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL58/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":91.344015306458473},{"$f":"(J58+$P58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL58/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.222585677846666},{"$f":"(K58+$Q58)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL58/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":90.773610151615927},{"$f":"(L58+$R58)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL58/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.244214656850041},null,{"$f":"AN58/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":207.80270666845254},{"$f":"IF(Controls!$C$44=1,AO58/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":21.589234602702597},{"$f":"AP58/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":212.77899875880581},{"$f":"IF(Controls!$C$44=1,AQ58/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":22.00244282045205},{"$f":"AR58/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":217.87504535932067},{"$f":"IF(Controls!$C$44=1,AS58/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":22.424902385067345},null,{"$f":"BI58*(1/(1-($AL58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":290.35863394427679},{"$f":"BK58*(1/(1-($AL58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":297.31190898399041},{"$f":"BM58*(1/(1-($AL58/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":304.43251464483336},null,406.70640590058252,354.87419198828854,410.65836711090094,358.53693748228909,417.63102718151663,368.10163168675075,null,1227.6042283539077,304.43251464483336,217.87504535932067]
[1,1,2,"2019-01-02",23,"On-Peak",{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":119.48976900960369},{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":34.260342555393684},{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":122.20869788527133},{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":33.655748275004377},{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B59,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA50/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":121.27853800675346},{"$f":"IF(F59=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B59,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB50/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F59,$B$13:$B$8772,\"=\"&B59)","v":35.026161977220134},{"$f":"IF(Controls!$C$42=1,G59*'Input Parameters, System'!$E$18,0)","v":3.319122601391518},{"$f":"IF(Controls!$C$42=1,H59*'Input Parameters, System'!$E$18,0)","v":0.95166538733440276},{"$f":"IF(Controls!$C$42=1,I59*'Input Parameters, System'!$E$18,0)","v":3.3946475468124033},{"$f":"IF(Controls!$C$42=1,J59*'Input Parameters, System'!$E$18,0)","v":0.93487129226379551},{"$f":"IF(Controls!$C$42=1,K59*'Input Parameters, System'!$E$18,0)","v":3.3688100654842059},{"$f":"IF(Controls!$C$42=1,L59*'Input Parameters, System'!$E$18,0)","v":0.97293790775717193},null,{"$f":"VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T50","v":1122.1283945625391},774.67562296875019,{"$f":"((LN(V59)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},{"$f":"'Input Parameters, System'!T50+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B59,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F59,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1122.1283945625391},774.67562296875019,{"$f":"((LN(Y59)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},1122.1283945625391,774.67562296875019,{"$f":"((LN(AB59)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82064763655441897},null,1.7815335349897765E-3,null,1184.3611404066505,62.232745844111449,5.5459558946793104,62.343714385546271,{"$f":"IF(Controls!$C$40=1,(AK59-AI59)*100,IF(F59=\"On-Peak\",IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D59,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.096854143482204},null,{"$f":"MAX(0,$V59-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V59-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y59-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y59-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB59-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB59-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G59+$M59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL59/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":145.61800802850135},{"$f":"(H59+$N59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL59/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.118156426940871},{"$f":"(I59+$O59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL59/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":140.59529010329936},{"$f":"(J59+$P59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL59/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.750384419869448},{"$f":"(K59+$Q59)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL59/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":139.79733524170553},{"$f":"(L59+$R59)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL59/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.575883710321087},null,{"$f":"AN59/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO59/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP59/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ59/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR59/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS59/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI59*(1/(1-($AL59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK59*(1/(1-($AL59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM59*(1/(1-($AL59/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,145.61800802850135,38.118156426940871,140.59529010329936,34.750384419869448,139.79733524170553,36.575883710321087,null,1122.1283945625391,0,0]
[1,1,2,"2019-01-02",24,"Off-Peak",{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":91.011394730328206},{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":27.257313203173926},{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":90.282773666257157},{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":26.11276039370939},{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B60,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA51/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":86.70590662445386},{"$f":"IF(F60=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B60,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB51/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F60,$B$13:$B$8772,\"=\"&B60)","v":26.027978704119423},{"$f":"IF(Controls!$C$42=1,G60*'Input Parameters, System'!$E$18,0)","v":2.5280656221648439},{"$f":"IF(Controls!$C$42=1,H60*'Input Parameters, System'!$E$18,0)","v":0.75713900073395135},{"$f":"IF(Controls!$C$42=1,I60*'Input Parameters, System'!$E$18,0)","v":2.507826377737032},{"$f":"IF(Controls!$C$42=1,J60*'Input Parameters, System'!$E$18,0)","v":0.72534622776378543},{"$f":"IF(Controls!$C$42=1,K60*'Input Parameters, System'!$E$18,0)","v":2.4084700869095927},{"$f":"IF(Controls!$C$42=1,L60*'Input Parameters, System'!$E$18,0)","v":0.72299120754377311},null,{"$f":"VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T51","v":1023.9140821971914},676.46131060340247,{"$f":"((LN(V60)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},{"$f":"'Input Parameters, System'!T51+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B60,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F60,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1023.9140821971914},676.46131060340247,{"$f":"((LN(Y60)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},1023.9140821971914,676.46131060340247,{"$f":"((LN(AB60)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75653140590247681},null,1.9523356751669496E-3,null,1078.6570468214259,54.742964624234354,5.3464412274477962,54.849945664504517,{"$f":"IF(Controls!$C$40=1,(AK60-AI60)*100,IF(F60=\"On-Peak\",IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D60,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.698104027016342},null,{"$f":"MAX(0,$V60-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V60-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y60-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y60-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB60-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB60-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G60+$M60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL60/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":107.98810578517191},{"$f":"(H60+$N60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL60/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.357433724385221},{"$f":"(I60+$O60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL60/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":100.71745201132292},{"$f":"(J60+$P60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL60/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.814818500508753},{"$f":"(K60+$Q60)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL60/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":96.544516300933779},{"$f":"(L60+$R60)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL60/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.717581231124854},null,{"$f":"AN60/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO60/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP60/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ60/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR60/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS60/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI60*(1/(1-($AL60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK60*(1/(1-($AL60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM60*(1/(1-($AL60/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,107.98810578517191,28.357433724385221,100.71745201132292,24.814818500508753,96.544516300933779,24.717581231124854,null,1023.9140821971914,0,0]
[1,1,3,"2019-01-03",1,"Off-Peak",{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":75.959120014367471},{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":24.408107576517512},{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":75.351004788633816},{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":23.383194816694854},{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B61,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA52/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":72.365711862304948},{"$f":"IF(F61=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B61,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB52/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F61,$B$13:$B$8772,\"=\"&B61)","v":23.307275353004286},{"$f":"IF(Controls!$C$42=1,G61*'Input Parameters, System'!$E$18,0)","v":2.1099516227304327},{"$f":"IF(Controls!$C$42=1,H61*'Input Parameters, System'!$E$18,0)","v":0.6779952977221303},{"$f":"IF(Controls!$C$42=1,I61*'Input Parameters, System'!$E$18,0)","v":2.0930597247318632},{"$f":"IF(Controls!$C$42=1,J61*'Input Parameters, System'!$E$18,0)","v":0.64952582176801299},{"$f":"IF(Controls!$C$42=1,K61*'Input Parameters, System'!$E$18,0)","v":2.0101358618297933},{"$f":"IF(Controls!$C$42=1,L61*'Input Parameters, System'!$E$18,0)","v":0.64741697169733758},null,{"$f":"VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T52","v":975.96419994903408},628.51142835524513,{"$f":"((LN(V61)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},{"$f":"'Input Parameters, System'!T52+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B61,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F61,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":975.96419994903408},628.51142835524513,{"$f":"((LN(Y61)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},975.96419994903408,628.51142835524513,{"$f":"((LN(AB61)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72295801107215973},null,2.0482063499116521E-3,null,1027.1520433748974,51.18784342586337,5.2448484717509567,51.292794135471112,{"$f":"IF(Controls!$C$40=1,(AK61-AI61)*100,IF(F61=\"On-Peak\",IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D61,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.4950709607742},null,{"$f":"MAX(0,$V61-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V61-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y61-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y61-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB61-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB61-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G61+$M61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL61/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":88.242696276628408},{"$f":"(H61+$N61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL61/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.39600549669029},{"$f":"(I61+$O61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL61/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":82.171483706063185},{"$f":"(J61+$P61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL61/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.221499481607236},{"$f":"(K61+$Q61)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL61/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":78.679628213581211},{"$f":"(L61+$R61)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL61/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.125133723155081},null,{"$f":"AN61/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO61/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP61/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ61/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR61/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS61/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI61*(1/(1-($AL61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK61*(1/(1-($AL61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM61*(1/(1-($AL61/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,88.242696276628408,24.39600549669029,82.171483706063185,21.221499481607236,78.679628213581211,21.125133723155081,null,975.96419994903408,0,0]
[1,1,3,"2019-01-03",2,"Off-Peak",{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":69.513764967491838},{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":22.201806344478886},{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":68.957250109673495},{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":21.269537648832031},{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B62,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA53/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":66.225268080383415},{"$f":"IF(F62=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B62,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB53/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F62,$B$13:$B$8772,\"=\"&B62)","v":21.200480708413743},{"$f":"IF(Controls!$C$42=1,G62*'Input Parameters, System'!$E$18,0)","v":1.9309160133440058},{"$f":"IF(Controls!$C$42=1,H62*'Input Parameters, System'!$E$18,0)","v":0.61670984754983316},{"$f":"IF(Controls!$C$42=1,I62*'Input Parameters, System'!$E$18,0)","v":1.9154574426403785},{"$f":"IF(Controls!$C$42=1,J62*'Input Parameters, System'!$E$18,0)","v":0.59081378863249967},{"$f":"IF(Controls!$C$42=1,K62*'Input Parameters, System'!$E$18,0)","v":1.8395699137316619},{"$f":"IF(Controls!$C$42=1,L62*'Input Parameters, System'!$E$18,0)","v":0.58889556204603044},null,{"$f":"VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T53","v":950.96112275437645},603.50835116058749,{"$f":"((LN(V62)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},{"$f":"'Input Parameters, System'!T53+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B62,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F62,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":950.96112275437645},603.50835116058749,{"$f":"((LN(Y62)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},950.96112275437645,603.50835116058749,{"$f":"((LN(AB62)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70479110424768698},null,2.1020303786212224E-3,null,1000.3224988078986,49.361376053522172,5.1906828651997072,49.465244294370613,{"$f":"IF(Controls!$C$40=1,(AK62-AI62)*100,IF(F62=\"On-Peak\",IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D62,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.386824084844193},null,{"$f":"MAX(0,$V62-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V62-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y62-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y62-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB62-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB62-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G62+$M62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL62/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":79.793747027468427},{"$f":"(H62+$N62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL62/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.357253902959204},{"$f":"(I62+$O62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL62/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":74.235768575927736},{"$f":"(J62+$P62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL62/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.465118886564913},{"$f":"(K62+$Q62)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL62/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":71.035343463414065},{"$f":"(L62+$R62)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL62/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.369421650948603},null,{"$f":"AN62/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO62/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP62/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ62/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR62/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS62/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI62*(1/(1-($AL62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK62*(1/(1-($AL62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM62*(1/(1-($AL62/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,79.793747027468427,21.357253902959204,74.235768575927736,18.465118886564913,71.035343463414065,18.369421650948603,null,950.96112275437645,0,0]
[1,1,3,"2019-01-03",3,"Off-Peak",{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":59.360208542860285},{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":22.19395007896421},{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":58.884981254671445},{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":21.26201127316012},{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B63,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA54/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":56.552047294471691},{"$f":"IF(F63=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B63,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB54/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F63,$B$13:$B$8772,\"=\"&B63)","v":21.192978769026482},{"$f":"IF(Controls!$C$42=1,G63*'Input Parameters, System'!$E$18,0)","v":1.6488759785123206},{"$f":"IF(Controls!$C$42=1,H63*'Input Parameters, System'!$E$18,0)","v":0.61649162042755801},{"$f":"IF(Controls!$C$42=1,I63*'Input Parameters, System'!$E$18,0)","v":1.6356753702418434},{"$f":"IF(Controls!$C$42=1,J63*'Input Parameters, System'!$E$18,0)","v":0.59060472501302608},{"$f":"IF(Controls!$C$42=1,K63*'Input Parameters, System'!$E$18,0)","v":1.570872384186774},{"$f":"IF(Controls!$C$42=1,L63*'Input Parameters, System'!$E$18,0)","v":0.58868717720454222},null,{"$f":"VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T54","v":940.49102209360194},593.03825049981299,{"$f":"((LN(V63)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},{"$f":"'Input Parameters, System'!T54+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B63,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F63,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":940.49102209360194},593.03825049981299,{"$f":"((LN(Y63)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},940.49102209360194,593.03825049981299,{"$f":"((LN(AB63)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69704134928618344},null,2.1254189904773568E-3,null,989.0932196548207,48.602197561218802,5.1677471043824266,48.705607450637039,{"$f":"IF(Controls!$C$40=1,(AK63-AI63)*100,IF(F63=\"On-Peak\",IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D63,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.340988941823781},null,{"$f":"MAX(0,$V63-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V63-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y63-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y63-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB63-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB63-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G63+$M63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL63/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":66.631687598493571},{"$f":"(H63+$N63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL63/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.331155814901194},{"$f":"(I63+$O63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL63/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":61.873242648263727},{"$f":"(J63+$P63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL63/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.441445920456335},{"$f":"(K63+$Q63)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL63/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":59.126817656644704},{"$f":"(L63+$R63)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL63/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.345754426397797},null,{"$f":"AN63/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO63/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP63/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ63/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR63/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS63/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI63*(1/(1-($AL63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK63*(1/(1-($AL63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM63*(1/(1-($AL63/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,66.631687598493571,21.331155814901194,61.873242648263727,18.441445920456335,59.126817656644704,18.345754426397797,null,940.49102209360194,0,0]
[1,1,3,"2019-01-03",4,"Off-Peak",{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":51.978589585866722},{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":22.184784435863758},{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":51.562458228192391},{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":21.253230501542888},{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B64,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA55/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":49.51963156324566},{"$f":"IF(F64=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B64,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB55/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F64,$B$13:$B$8772,\"=\"&B64)","v":21.184226506408006},{"$f":"IF(Controls!$C$42=1,G64*'Input Parameters, System'!$E$18,0)","v":1.4438333332876214},{"$f":"IF(Controls!$C$42=1,H64*'Input Parameters, System'!$E$18,0)","v":0.61623702211823694},{"$f":"IF(Controls!$C$42=1,I64*'Input Parameters, System'!$E$18,0)","v":1.4322742600225824},{"$f":"IF(Controls!$C$42=1,J64*'Input Parameters, System'!$E$18,0)","v":0.59036081745697366},{"$f":"IF(Controls!$C$42=1,K64*'Input Parameters, System'!$E$18,0)","v":1.3755297185396627},{"$f":"IF(Controls!$C$42=1,L64*'Input Parameters, System'!$E$18,0)","v":0.58844406155613926},null,{"$f":"VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T55","v":935.72285480975779},588.27008321596884,{"$f":"((LN(V64)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},{"$f":"'Input Parameters, System'!T55+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B64,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F64,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":935.72285480975779},588.27008321596884,{"$f":"((LN(Y64)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},935.72285480975779,588.27008321596884,{"$f":"((LN(AB64)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69348341346078002},null,2.1362437157694814E-3,null,983.98043295910259,48.257578149344837,5.1572511990375727,48.360778288482507,{"$f":"IF(Controls!$C$40=1,(AK64-AI64)*100,IF(F64=\"On-Peak\",IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D64,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.320013913766957},null,{"$f":"MAX(0,$V64-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V64-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y64-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y64-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB64-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB64-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G64+$M64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL64/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":57.080577709298886},{"$f":"(H64+$N64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL64/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.311656431427068},{"$f":"(I64+$O64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL64/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":52.902317977979514},{"$f":"(J64+$P64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL64/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.423758485150898},{"$f":"(K64+$Q64)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL64/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":50.485340294190372},{"$f":"(L64+$R64)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL64/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.328071280940591},null,{"$f":"AN64/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO64/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP64/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ64/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR64/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS64/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI64*(1/(1-($AL64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK64*(1/(1-($AL64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM64*(1/(1-($AL64/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,57.080577709298886,21.311656431427068,52.902317977979514,18.423758485150898,50.485340294190372,18.328071280940591,null,935.72285480975779,0,0]
[1,1,3,"2019-01-03",5,"Off-Peak",{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":48.80663843526812},{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":22.32226908237061},{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":48.41590115521867},{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":21.384942075801398},{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B65,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA56/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":46.497736325884979},{"$f":"IF(F65=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B65,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB56/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F65,$B$13:$B$8772,\"=\"&B65)","v":21.315510445685156},{"$f":"IF(Controls!$C$42=1,G65*'Input Parameters, System'!$E$18,0)","v":1.3557245785237262},{"$f":"IF(Controls!$C$42=1,H65*'Input Parameters, System'!$E$18,0)","v":0.62005599675805356},{"$f":"IF(Controls!$C$42=1,I65*'Input Parameters, System'!$E$18,0)","v":1.3448708883026486},{"$f":"IF(Controls!$C$42=1,J65*'Input Parameters, System'!$E$18,0)","v":0.5940194307977622},{"$f":"IF(Controls!$C$42=1,K65*'Input Parameters, System'!$E$18,0)","v":1.2915891363082661},{"$f":"IF(Controls!$C$42=1,L65*'Input Parameters, System'!$E$18,0)","v":0.59209079628218497},null,{"$f":"VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T56","v":933.75598580517214},586.30321421138319,{"$f":"((LN(V65)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},{"$f":"'Input Parameters, System'!T56+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B65,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F65,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":933.75598580517214},586.30321421138319,{"$f":"((LN(Y65)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},933.75598580517214,586.30321421138319,{"$f":"((LN(AB65)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.69201048016910915},null,2.1407411045117897E-3,null,981.87161275495737,48.115626949785195,5.1529122898521909,48.21874038036681,{"$f":"IF(Controls!$C$40=1,(AK65-AI65)*100,IF(F65=\"On-Peak\",IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D65,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.311343058161526},null,{"$f":"MAX(0,$V65-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V65-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y65-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y65-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB65-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB65-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G65+$M65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL65/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":52.977988703982049},{"$f":"(H65+$N65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL65/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.49544469820335},{"$f":"(I65+$O65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL65/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":49.048942051327202},{"$f":"(J65+$P65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL65/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.590468529230744},{"$f":"(K65+$Q65)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL65/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":46.773475345698117},{"$f":"(L65+$R65)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL65/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.494740891753843},null,{"$f":"AN65/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO65/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP65/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ65/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR65/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS65/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI65*(1/(1-($AL65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK65*(1/(1-($AL65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM65*(1/(1-($AL65/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,52.977988703982049,21.49544469820335,49.048942051327202,18.590468529230744,46.773475345698117,18.494740891753843,null,933.75598580517214,0,0]
[1,1,3,"2019-01-03",6,"Off-Peak",{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":43.976659555296564},{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":27.390869716923444},{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":43.624590228434656},{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":26.24070878013195},{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B66,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA57/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":41.896249896567106},{"$f":"IF(F66=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B66,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB57/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F66,$B$13:$B$8772,\"=\"&B66)","v":26.15551167370295},{"$f":"IF(Controls!$C$42=1,G66*'Input Parameters, System'!$E$18,0)","v":1.2215600203558314},{"$f":"IF(Controls!$C$42=1,H66*'Input Parameters, System'!$E$18,0)","v":0.76084886181263045},{"$f":"IF(Controls!$C$42=1,I66*'Input Parameters, System'!$E$18,0)","v":1.2117804277620075},{"$f":"IF(Controls!$C$42=1,J66*'Input Parameters, System'!$E$18,0)","v":0.7289003092948374},{"$f":"IF(Controls!$C$42=1,K66*'Input Parameters, System'!$E$18,0)","v":1.1637715186650535},{"$f":"IF(Controls!$C$42=1,L66*'Input Parameters, System'!$E$18,0)","v":0.72653374984907493},null,{"$f":"VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T57","v":964.30205746729871},616.84928587350976,{"$f":"((LN(V66)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},{"$f":"'Input Parameters, System'!T57+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B66,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F66,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":964.30205746729871},616.84928587350976,{"$f":"((LN(Y66)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},964.30205746729871,616.84928587350976,{"$f":"((LN(AB66)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71454308552654622},null,2.072964255798837E-3,null,1014.6356259347128,50.333568467414075,5.219689004876046,50.438016376702471,{"$f":"IF(Controls!$C$40=1,(AK66-AI66)*100,IF(F66=\"On-Peak\",IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D66,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.444790928839609},null,{"$f":"MAX(0,$V66-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V66-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y66-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y66-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB66-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB66-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G66+$M66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL66/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":46.825418150723422},{"$f":"(H66+$N66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL66/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.433918321377835},{"$f":"(I66+$O66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL66/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":43.27011136021202},{"$f":"(J66+$P66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL66/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.884195892002356},{"$f":"(K66+$Q66)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL66/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":41.20686583395576},{"$f":"(L66+$R66)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL66/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.786941796070415},null,{"$f":"AN66/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO66/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP66/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ66/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR66/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS66/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI66*(1/(1-($AL66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK66*(1/(1-($AL66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM66*(1/(1-($AL66/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,46.825418150723422,28.433918321377835,43.27011136021202,24.884195892002356,41.20686583395576,24.786941796070415,null,964.30205746729871,0,0]
[1,1,3,"2019-01-03",7,"Off-Peak",{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":38.735900578537304},{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":32.291870020496482},{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":38.425787837369974},{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":30.93591280346164},{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B67,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA58/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":36.903416198912169},{"$f":"IF(F67=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B67,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB58/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F67,$B$13:$B$8772,\"=\"&B67)","v":30.83547152812573},{"$f":"IF(Controls!$C$42=1,G67*'Input Parameters, System'!$E$18,0)","v":1.0759850333725602},{"$f":"IF(Controls!$C$42=1,H67*'Input Parameters, System'!$E$18,0)","v":0.89698621492533537},{"$f":"IF(Controls!$C$42=1,I67*'Input Parameters, System'!$E$18,0)","v":1.0673708882727799},{"$f":"IF(Controls!$C$42=1,J67*'Input Parameters, System'!$E$18,0)","v":0.85932116390980817},{"$f":"IF(Controls!$C$42=1,K67*'Input Parameters, System'!$E$18,0)","v":1.0250832668738581},{"$f":"IF(Controls!$C$42=1,L67*'Input Parameters, System'!$E$18,0)","v":0.85653116013088038},null,{"$f":"VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T58","v":1065.5858775216209},718.13310592783193,{"$f":"((LN(V67)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},{"$f":"'Input Parameters, System'!T58+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B67,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F67,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1065.5858775216209},718.13310592783193,{"$f":"((LN(Y67)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},1065.5858775216209,718.13310592783193,{"$f":"((LN(AB67)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78445590995519687},null,1.8760216121549433E-3,null,1123.4731689373782,57.887291415757268,5.4324379326792203,57.995991155172185,{"$f":"IF(Controls!$C$40=1,(AK67-AI67)*100,IF(F67=\"On-Peak\",IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D67,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.869973941491651},null,{"$f":"MAX(0,$V67-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V67-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y67-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y67-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB67-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB67-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G67+$M67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL67/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":40.286656418637122},{"$f":"(H67+$N67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL67/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":35.30878527502567},{"$f":"(I67+$O67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL67/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":37.128548796698333},{"$f":"(J67+$P67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL67/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.12022713049706},{"$f":"(K67+$Q67)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL67/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":35.290845377502734},{"$f":"(L67+$R67)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL67/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.021460569524749},null,{"$f":"AN67/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO67/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP67/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ67/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR67/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS67/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI67*(1/(1-($AL67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK67*(1/(1-($AL67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM67*(1/(1-($AL67/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,40.286656418637122,35.30878527502567,37.128548796698333,31.12022713049706,35.290845377502734,31.021460569524749,null,1065.5858775216209,0,0]
[1,1,3,"2019-01-03",8,"On-Peak",{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":41.971602390922008},{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":50.22799588682971},{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":42.926644840535808},{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":49.341619488826822},{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B68,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA59/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":42.599919791983716},{"$f":"IF(F68=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B68,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB59/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F68,$B$13:$B$8772,\"=\"&B68)","v":51.350739324300015},{"$f":"IF(Controls!$C$42=1,G68*'Input Parameters, System'!$E$18,0)","v":1.1658646197661569},{"$f":"IF(Controls!$C$42=1,H68*'Input Parameters, System'!$E$18,0)","v":1.3952062821142248},{"$f":"IF(Controls!$C$42=1,I68*'Input Parameters, System'!$E$18,0)","v":1.1923932757847882},{"$f":"IF(Controls!$C$42=1,J68*'Input Parameters, System'!$E$18,0)","v":1.3705849947827971},{"$f":"IF(Controls!$C$42=1,K68*'Input Parameters, System'!$E$18,0)","v":1.1833176829363088},{"$f":"IF(Controls!$C$42=1,L68*'Input Parameters, System'!$E$18,0)","v":1.4263932460673663},null,{"$f":"VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T59","v":1118.2244575988918},770.77168600510288,{"$f":"((LN(V68)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},{"$f":"'Input Parameters, System'!T59+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B68,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F68,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1118.2244575988918},770.77168600510288,{"$f":"((LN(Y68)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},1118.2244575988918,770.77168600510288,{"$f":"((LN(AB68)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81820805777295846},null,1.787750432720614E-3,null,1180.1542996290889,61.929842030197022,5.5382299688897803,62.040656156572048,{"$f":"IF(Controls!$C$40=1,(AK68-AI68)*100,IF(F68=\"On-Peak\",IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D68,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.081412637502552},null,{"$f":"MAX(0,$V68-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V68-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y68-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y68-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB68-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB68-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G68+$M68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL68/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":44.620958186538076},{"$f":"(H68+$N68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL68/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":59.981512997015699},{"$f":"(I68+$O68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL68/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":42.791805532394925},{"$f":"(J68+$P68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL68/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":55.086061293011241},{"$f":"(K68+$Q68)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL68/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":42.445720278748688},{"$f":"(L68+$R68)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL68/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":57.803387614839004},null,{"$f":"AN68/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO68/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP68/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ68/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR68/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS68/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI68*(1/(1-($AL68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK68*(1/(1-($AL68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM68*(1/(1-($AL68/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.620958186538076,59.981512997015699,42.791805532394925,55.086061293011241,42.445720278748688,57.803387614839004,null,1118.2244575988918,0,0]
[1,1,3,"2019-01-03",9,"On-Peak",{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":41.835810176125094},{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":41.925740392353291},{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":42.787762743006986},{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":41.1858743854294},{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B69,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA60/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":42.462094759600021},{"$f":"IF(F69=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B69,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB60/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F69,$B$13:$B$8772,\"=\"&B69)","v":42.862904001123546},{"$f":"IF(Controls!$C$42=1,G69*'Input Parameters, System'!$E$18,0)","v":1.1620926565850311},{"$f":"IF(Controls!$C$42=1,H69*'Input Parameters, System'!$E$18,0)","v":1.1645906898116836},{"$f":"IF(Controls!$C$42=1,I69*'Input Parameters, System'!$E$18,0)","v":1.1885354835013373},{"$f":"IF(Controls!$C$42=1,J69*'Input Parameters, System'!$E$18,0)","v":1.1440390894032419},{"$f":"IF(Controls!$C$42=1,K69*'Input Parameters, System'!$E$18,0)","v":1.1794892532404955},{"$f":"IF(Controls!$C$42=1,L69*'Input Parameters, System'!$E$18,0)","v":1.1906227169957098},null,{"$f":"VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T60","v":1101.0093869678462},753.55661537405729,{"$f":"((LN(V69)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},{"$f":"'Input Parameters, System'!T60+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B69,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F69,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1101.0093869678462},753.55661537405729,{"$f":"((LN(Y69)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},1101.0093869678462,753.55661537405729,{"$f":"((LN(AB69)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80734774109985841},null,1.8156905070672025E-3,null,1161.6085772206206,60.599190252774427,5.5039667209071812,60.7093195773814,{"$f":"IF(Controls!$C$40=1,(AK69-AI69)*100,IF(F69=\"On-Peak\",IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D69,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.0129324606973},null,{"$f":"MAX(0,$V69-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V69-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y69-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y69-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB69-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB69-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G69+$M69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL69/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":44.402149413160522},{"$f":"(H69+$N69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL69/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":48.565401822422459},{"$f":"(I69+$O69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL69/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":42.579915575960584},{"$f":"(J69+$P69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL69/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":44.467639219972867},{"$f":"(K69+$Q69)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL69/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":42.234809291846595},{"$f":"(L69+$R69)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL69/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":46.719291549517472},null,{"$f":"AN69/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO69/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP69/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ69/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR69/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS69/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI69*(1/(1-($AL69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK69*(1/(1-($AL69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM69*(1/(1-($AL69/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.402149413160522,48.565401822422459,42.579915575960584,44.467639219972867,42.234809291846595,46.719291549517472,null,1101.0093869678462,0,0]
[1,1,3,"2019-01-03",10,"On-Peak",{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":50.252959490420281},{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":39.002838127468912},{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":51.396440005771176},{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":38.314552748748874},{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B70,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA61/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":51.005249303151125},{"$f":"IF(F70=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B70,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB61/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F70,$B$13:$B$8772,\"=\"&B70)","v":39.874666273847637},{"$f":"IF(Controls!$C$42=1,G70*'Input Parameters, System'!$E$18,0)","v":1.3958997076817561},{"$f":"IF(Controls!$C$42=1,H70*'Input Parameters, System'!$E$18,0)","v":1.0833998811805574},{"$f":"IF(Controls!$C$42=1,I70*'Input Parameters, System'!$E$18,0)","v":1.4276626950421796},{"$f":"IF(Controls!$C$42=1,J70*'Input Parameters, System'!$E$18,0)","v":1.0642810597479595},{"$f":"IF(Controls!$C$42=1,K70*'Input Parameters, System'!$E$18,0)","v":1.4167964098925607},{"$f":"IF(Controls!$C$42=1,L70*'Input Parameters, System'!$E$18,0)","v":1.107617054995182},null,{"$f":"VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T61","v":1094.8405705443729},747.38779895058394,{"$f":"((LN(V70)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},{"$f":"'Input Parameters, System'!T61+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B70,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F70,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1094.8405705443729},747.38779895058394,{"$f":"((LN(Y70)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},1094.8405705443729,747.38779895058394,{"$f":"((LN(AB70)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80341470110167679},null,1.8259162425806608E-3,null,1154.9649526067442,60.124382062371289,5.491610713007872,60.234264435630436,{"$f":"IF(Controls!$C$40=1,(AK70-AI70)*100,IF(F70=\"On-Peak\",IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D70,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.988237325914696},null,{"$f":"MAX(0,$V70-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V70-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y70-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y70-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB70-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB70-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G70+$M70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL70/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":55.339186200278043},{"$f":"(H70+$N70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL70/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.550061146647806},{"$f":"(I70+$O70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL70/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":53.171119084717148},{"$f":"(J70+$P70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL70/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.732866370414186},{"$f":"(K70+$Q70)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL70/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":52.777079544306687},{"$f":"(L70+$R70)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL70/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.820729149010248},null,{"$f":"AN70/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO70/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP70/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ70/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR70/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS70/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI70*(1/(1-($AL70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK70*(1/(1-($AL70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM70*(1/(1-($AL70/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.339186200278043,44.550061146647806,53.171119084717148,40.732866370414186,52.777079544306687,42.820729149010248,null,1094.8405705443729,0,0]
[1,1,3,"2019-01-03",11,"On-Peak",{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":59.457310049914916},{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":38.623034127634632},{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":60.810230877398027},{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":37.941451172441077},{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B71,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA62/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":60.347389541680123},{"$f":"IF(F71=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B71,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB62/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F71,$B$13:$B$8772,\"=\"&B71)","v":39.486372537546465},{"$f":"IF(Controls!$C$42=1,G71*'Input Parameters, System'!$E$18,0)","v":1.6515732120023972},{"$f":"IF(Controls!$C$42=1,H71*'Input Parameters, System'!$E$18,0)","v":1.0728498897428174},{"$f":"IF(Controls!$C$42=1,I71*'Input Parameters, System'!$E$18,0)","v":1.6891539198204162},{"$f":"IF(Controls!$C$42=1,J71*'Input Parameters, System'!$E$18,0)","v":1.0539172446297087},{"$f":"IF(Controls!$C$42=1,K71*'Input Parameters, System'!$E$18,0)","v":1.6762973618826729},{"$f":"IF(Controls!$C$42=1,L71*'Input Parameters, System'!$E$18,0)","v":1.0968312402194216},null,{"$f":"VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T62","v":1080.257925601283},732.80515400749402,{"$f":"((LN(V71)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},{"$f":"'Input Parameters, System'!T62+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B71,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F71,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1080.257925601283},732.80515400749402,{"$f":"((LN(Y71)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},1080.257925601283,732.80515400749402,{"$f":"((LN(AB71)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79402845544452327},null,1.8505532971921923E-3,null,1139.2641513503797,59.006225749096821,5.4622349302601343,59.115521011875565,{"$f":"IF(Controls!$C$40=1,(AK71-AI71)*100,IF(F71=\"On-Peak\",IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D71,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.929526277874402},null,{"$f":"MAX(0,$V71-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V71-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y71-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y71-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB71-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB71-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G71+$M71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL71/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":67.264617602793507},{"$f":"(H71+$N71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL71/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.995538648913723},{"$f":"(I71+$O71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL71/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":64.719463793818676},{"$f":"(J71+$P71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL71/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.217090565511342},{"$f":"(K71+$Q71)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL71/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":64.272068833414352},{"$f":"(L71+$R71)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL71/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.28233384598046},null,{"$f":"AN71/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO71/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP71/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ71/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR71/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS71/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI71*(1/(1-($AL71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK71*(1/(1-($AL71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM71*(1/(1-($AL71/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,67.264617602793507,43.995538648913723,64.719463793818676,40.217090565511342,64.272068833414352,42.28233384598046,null,1080.257925601283,0,0]
[1,1,3,"2019-01-03",12,"On-Peak",{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":79.601789914568997},{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":36.988288394507606},{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":81.413088128193948},{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":36.335553893428056},{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B72,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA63/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":80.793433476164353},{"$f":"IF(F72=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B72,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB63/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F72,$B$13:$B$8772,\"=\"&B72)","v":37.815085429208366},{"$f":"IF(Controls!$C$42=1,G72*'Input Parameters, System'!$E$18,0)","v":2.2111357500024149},{"$f":"IF(Controls!$C$42=1,H72*'Input Parameters, System'!$E$18,0)","v":1.0274408011210614},{"$f":"IF(Controls!$C$42=1,I72*'Input Parameters, System'!$E$18,0)","v":2.2614490185653446},{"$f":"IF(Controls!$C$42=1,J72*'Input Parameters, System'!$E$18,0)","v":1.0093094928659836},{"$f":"IF(Controls!$C$42=1,K72*'Input Parameters, System'!$E$18,0)","v":2.2442365845832897},{"$f":"IF(Controls!$C$42=1,L72*'Input Parameters, System'!$E$18,0)","v":1.0504071249108262},null,{"$f":"VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T63","v":1062.3077625139781},714.85499092018915,{"$f":"((LN(V72)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},{"$f":"'Input Parameters, System'!T63+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B72,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F72,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1062.3077625139781},714.85499092018915,{"$f":"((LN(Y72)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},1062.3077625139781,714.85499092018915,{"$f":"((LN(AB72)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78229914584116089},null,1.8818079977318547E-3,null,1119.9458932313541,57.638130717376143,5.4257469211157847,57.746696730892829,{"$f":"IF(Controls!$C$40=1,(AK72-AI72)*100,IF(F72=\"On-Peak\",IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D72,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.856601351668616},null,{"$f":"MAX(0,$V72-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V72-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y72-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y72-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB72-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB72-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G72+$M72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL72/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":93.374060641100357},{"$f":"(H72+$N72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL72/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.718807121925153},{"$f":"(I72+$O72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL72/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":90.003316276121211},{"$f":"(J72+$P72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL72/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.099443327250341},{"$f":"(K72+$Q72)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL72/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":89.439105390816948},{"$f":"(L72+$R72)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL72/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.071816571389661},null,{"$f":"AN72/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO72/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP72/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ72/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR72/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS72/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI72*(1/(1-($AL72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK72*(1/(1-($AL72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM72*(1/(1-($AL72/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,93.374060641100357,41.718807121925153,90.003316276121211,38.099443327250341,89.439105390816948,40.071816571389661,null,1062.3077625139781,0,0]
[1,1,3,"2019-01-03",13,"On-Peak",{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":76.848553559483904},{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":35.736234904559602},{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":78.597203281196727},{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":35.105595465067374},{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B73,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA64/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":77.998981007979182},{"$f":"IF(F73=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B73,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB64/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F73,$B$13:$B$8772,\"=\"&B73)","v":36.535044861249766},{"$f":"IF(Controls!$C$42=1,G73*'Input Parameters, System'!$E$18,0)","v":2.1346578298517676},{"$f":"IF(Controls!$C$42=1,H73*'Input Parameters, System'!$E$18,0)","v":0.99266193200881503},{"$f":"IF(Controls!$C$42=1,I73*'Input Parameters, System'!$E$18,0)","v":2.1832308822675568},{"$f":"IF(Controls!$C$42=1,J73*'Input Parameters, System'!$E$18,0)","v":0.97514436850277719},{"$f":"IF(Controls!$C$42=1,K73*'Input Parameters, System'!$E$18,0)","v":2.166613785388471},{"$f":"IF(Controls!$C$42=1,L73*'Input Parameters, System'!$E$18,0)","v":1.01485084578313},null,{"$f":"VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T64","v":1038.4867934584402},691.03402186465121,{"$f":"((LN(V73)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},{"$f":"'Input Parameters, System'!T64+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B73,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F73,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1038.4867934584402},691.03402186465121,{"$f":"((LN(Y73)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},1038.4867934584402,691.03402186465121,{"$f":"((LN(AB73)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76642382572711454},null,1.9249524315281263E-3,null,1094.323624160497,55.836830702056837,5.3767492329974829,55.944417461561365,{"$f":"IF(Controls!$C$40=1,(AK73-AI73)*100,IF(F73=\"On-Peak\",IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D73,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.758675950452812},null,{"$f":"MAX(0,$V73-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V73-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y73-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y73-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB73-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB73-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G73+$M73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL73/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":89.687360439428289},{"$f":"(H73+$N73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL73/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.954569360315034},{"$f":"(I73+$O73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL73/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":86.433190942203083},{"$f":"(J73+$P73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL73/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.458479876258366},{"$f":"(K73+$Q73)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL73/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":85.885474675081824},{"$f":"(L73+$R73)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL73/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.358888190377186},null,{"$f":"AN73/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO73/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP73/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ73/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR73/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS73/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI73*(1/(1-($AL73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK73*(1/(1-($AL73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM73*(1/(1-($AL73/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,89.687360439428289,39.954569360315034,86.433190942203083,36.458479876258366,85.885474675081824,38.358888190377186,null,1038.4867934584402,0,0]
[1,1,3,"2019-01-03",14,"On-Peak",{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":71.395216933364665},{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":34.72390561222565},{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":73.01977875580053},{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":34.111130807304015},{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B74,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA65/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":72.464007606019834},{"$f":"IF(F74=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B74,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB65/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F74,$B$13:$B$8772,\"=\"&B74)","v":35.500087031793051},{"$f":"IF(Controls!$C$42=1,G74*'Input Parameters, System'!$E$18,0)","v":1.9831779751430874},{"$f":"IF(Controls!$C$42=1,H74*'Input Parameters, System'!$E$18,0)","v":0.96454199285346987},{"$f":"IF(Controls!$C$42=1,I74*'Input Parameters, System'!$E$18,0)","v":2.0283041805655055},{"$f":"IF(Controls!$C$42=1,J74*'Input Parameters, System'!$E$18,0)","v":0.94752066356782028},{"$f":"IF(Controls!$C$42=1,K74*'Input Parameters, System'!$E$18,0)","v":2.012866268184152},{"$f":"IF(Controls!$C$42=1,L74*'Input Parameters, System'!$E$18,0)","v":0.98610234328195934},null,{"$f":"VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T65","v":1005.387765563089},657.93499396930008,{"$f":"((LN(V74)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},{"$f":"'Input Parameters, System'!T65+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B74,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F74,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1005.387765563089},657.93499396930008,{"$f":"((LN(Y74)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},1005.387765563089,657.93499396930008,{"$f":"((LN(AB74)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74374988504102602},null,1.9882935583801498E-3,null,1058.7490684752127,53.361302912123669,5.3075345393961024,53.467506393831947,{"$f":"IF(Controls!$C$40=1,(AK74-AI74)*100,IF(F74=\"On-Peak\",IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D74,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.620348170827754},null,{"$f":"MAX(0,$V74-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V74-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y74-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y74-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB74-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB74-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G74+$M74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL74/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":82.466492375077465},{"$f":"(H74+$N74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL74/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.499613938504879},{"$f":"(I74+$O74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL74/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":79.440649482572809},{"$f":"(J74+$P74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL74/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.10518797764594},{"$f":"(K74+$Q74)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL74/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":78.925240008831992},{"$f":"(L74+$R74)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL74/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.946247281448855},null,{"$f":"AN74/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO74/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP74/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ74/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR74/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS74/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI74*(1/(1-($AL74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK74*(1/(1-($AL74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM74*(1/(1-($AL74/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,82.466492375077465,38.499613938504879,79.440649482572809,35.10518797764594,78.925240008831992,36.946247281448855,null,1005.387765563089,0,0]
[1,1,3,"2019-01-03",15,"On-Peak",{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":72.90861132726063},{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":34.358542829115095},{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":74.567609668839026},{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":33.752215602718948},{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B75,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA66/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":74.000057604614838},{"$f":"IF(F75=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B75,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB66/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F75,$B$13:$B$8772,\"=\"&B75)","v":35.126557315883552},{"$f":"IF(Controls!$C$42=1,G75*'Input Parameters, System'!$E$18,0)","v":2.0252162314660667},{"$f":"IF(Controls!$C$42=1,H75*'Input Parameters, System'!$E$18,0)","v":0.9543931417745789},{"$f":"IF(Controls!$C$42=1,I75*'Input Parameters, System'!$E$18,0)","v":2.0712989960143968},{"$f":"IF(Controls!$C$42=1,J75*'Input Parameters, System'!$E$18,0)","v":0.93755090986090994},{"$f":"IF(Controls!$C$42=1,K75*'Input Parameters, System'!$E$18,0)","v":2.055533839721547},{"$f":"IF(Controls!$C$42=1,L75*'Input Parameters, System'!$E$18,0)","v":0.97572663553189309},null,{"$f":"VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T66","v":997.97723890944781},650.52446731565885,{"$f":"((LN(V75)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},{"$f":"'Input Parameters, System'!T66+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B75,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F75,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":997.97723890944781},650.52446731565885,{"$f":"((LN(Y75)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},997.97723890944781,650.52446731565885,{"$f":"((LN(AB75)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73857120586317437},null,2.0030503342880479E-3,null,1050.7887119925053,52.811473083057649,5.2918514595350938,52.917363138021479,{"$f":"IF(Controls!$C$40=1,(AK75-AI75)*100,IF(F75=\"On-Peak\",IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D75,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.589005496382953},null,{"$f":"MAX(0,$V75-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V75-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y75-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y75-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB75-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB75-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G75+$M75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL75/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":84.394452557547908},{"$f":"(H75+$N75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL75/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.985331719574262},{"$f":"(I75+$O75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL75/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":81.307646828085581},{"$f":"(J75+$P75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL75/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.626840703189004},{"$f":"(K75+$Q75)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL75/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":80.783611492370042},{"$f":"(L75+$R75)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL75/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.446921947967525},null,{"$f":"AN75/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO75/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP75/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ75/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR75/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS75/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI75*(1/(1-($AL75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK75*(1/(1-($AL75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM75*(1/(1-($AL75/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,84.394452557547908,37.985331719574262,81.307646828085581,34.626840703189004,80.783611492370042,36.446921947967525,null,997.97723890944781,0,0]
[1,1,3,"2019-01-03",16,"On-Peak",{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":74.815606343756301},{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":34.354210464097974},{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":76.517997386308863},{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":33.747959691202126},{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B76,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA67/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":75.935600450698772},{"$f":"IF(F76=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B76,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB67/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F76,$B$13:$B$8772,\"=\"&B76)","v":35.122128109766052},{"$f":"IF(Controls!$C$42=1,G76*'Input Parameters, System'!$E$18,0)","v":2.0781877144010035},{"$f":"IF(Controls!$C$42=1,H76*'Input Parameters, System'!$E$18,0)","v":0.95427279966692413},{"$f":"IF(Controls!$C$42=1,I76*'Input Parameters, System'!$E$18,0)","v":2.1254758180819855},{"$f":"IF(Controls!$C$42=1,J76*'Input Parameters, System'!$E$18,0)","v":0.93743269143750774},{"$f":"IF(Controls!$C$42=1,K76*'Input Parameters, System'!$E$18,0)","v":2.1092983089279653},{"$f":"IF(Controls!$C$42=1,L76*'Input Parameters, System'!$E$18,0)","v":0.97560360342418495},null,{"$f":"VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T67","v":1035.5464236334028},688.09365203961386,{"$f":"((LN(V76)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},{"$f":"'Input Parameters, System'!T67+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B76,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F76,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.5464236334028},688.09365203961386,{"$f":"((LN(Y76)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},1035.5464236334028,688.09365203961386,{"$f":"((LN(AB76)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76443903566731763},null,1.9304155775721199E-3,null,1091.1620449071149,55.615621273712115,5.3706545650145365,55.72308622801377,{"$f":"IF(Controls!$C$40=1,(AK76-AI76)*100,IF(F76=\"On-Peak\",IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D76,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.746495430165481},null,{"$f":"MAX(0,$V76-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V76-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y76-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y76-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB76-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB76-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G76+$M76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL76/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":87.035703679216027},{"$f":"(H76+$N76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL76/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.062004844555432},{"$f":"(I76+$O76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL76/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":83.865380581003805},{"$f":"(J76+$P76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL76/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.698156371918728},{"$f":"(K76+$Q76)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL76/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":83.329528057452492},{"$f":"(L76+$R76)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL76/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.521365186117748},null,{"$f":"AN76/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO76/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP76/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ76/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR76/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS76/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI76*(1/(1-($AL76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK76*(1/(1-($AL76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM76*(1/(1-($AL76/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,87.035703679216027,38.062004844555432,83.865380581003805,34.698156371918728,83.329528057452492,36.521365186117748,null,1035.5464236334028,0,0]
[1,1,3,"2019-01-03",17,"On-Peak",{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":70.806784002578084},{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":36.3239924252157},{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":72.417956333175681},{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":35.682980794182477},{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B77,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA68/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":71.866765799023867},{"$f":"IF(F77=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B77,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB68/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F77,$B$13:$B$8772,\"=\"&B77)","v":37.135940491191114},{"$f":"IF(Controls!$C$42=1,G77*'Input Parameters, System'!$E$18,0)","v":1.9668328013582104},{"$f":"IF(Controls!$C$42=1,H77*'Input Parameters, System'!$E$18,0)","v":1.0089883446139871},{"$f":"IF(Controls!$C$42=1,I77*'Input Parameters, System'!$E$18,0)","v":2.0115870806705534},{"$f":"IF(Controls!$C$42=1,J77*'Input Parameters, System'!$E$18,0)","v":0.99118266794432841},{"$f":"IF(Controls!$C$42=1,K77*'Input Parameters, System'!$E$18,0)","v":1.9962764061689622},{"$f":"IF(Controls!$C$42=1,L77*'Input Parameters, System'!$E$18,0)","v":1.0315422017288882},null,{"$f":"VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T68","v":1144.6480512968612},797.19527970307229,{"$f":"((LN(V77)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},{"$f":"'Input Parameters, System'!T68+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B77,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F77,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.6480512968612},{"$f":"Y77-W$5","v":797.19527970307229},{"$f":"((LN(Y77)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},1144.6480512968612,{"$f":"AB77-W$5","v":797.19527970307229},{"$f":"((LN(AB77)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83455662029041155},null,1.7464991752209613E-3,null,1208.6362895516518,63.988238254790517,5.5902107361553837,{"$f":"AI77*EXP(AF77)","v":64.100091307326622},{"$f":"IF(Controls!$C$40=1,(AK77-AI77)*100,IF(F77=\"On-Peak\",IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D77,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.185305253610522},null,{"$f":"MAX(0,$V77-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0.73605129686120563},{"$f":"MAX(0,$V77-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y77-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0.73605129686120563},{"$f":"MAX(0,$Y77-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB77-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0.73605129686120563},{"$f":"MAX(0,$AB77-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,7.7355453690800417E-6,{"$f":"AO77/SUM(AO$13:AO$8772)","v":0},{"$f":"AP77/SUM(AP$13:AP$8772)","v":7.7355453690800417E-6},{"$f":"AQ77/SUM(AQ$13:AQ$8772)","v":0},{"$f":"AR77/SUM(AR$13:AR$8772)","v":7.7355453690800417E-6},{"$f":"AS77/SUM(AS$13:AS$8772)","v":0},null,{"$f":"(G77+$M77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL77/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":82.287636868568086},{"$f":"(H77+$N77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL77/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.994867080760073},{"$f":"(I77+$O77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL77/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":79.26744945545633},{"$f":"(J77+$P77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL77/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.426087856626395},{"$f":"(K77+$Q77)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL77/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":78.752840196847856},{"$f":"(L77+$R77)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL77/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.368930900508616},null,{"$f":"AN77/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":1.8275705491768233},{"$f":"IF(Controls!$C$44=1,AO77/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP77/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":1.871335738833094},{"$f":"IF(Controls!$C$44=1,AQ77/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR77/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":1.9161541381390907},{"$f":"IF(Controls!$C$44=1,AS77/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI77*(1/(1-($AL77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.5445103117671461},{"$f":"BK77*(1/(1-($AL77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.605444198246651},{"$f":"BM77*(1/(1-($AL77/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":2.6678444592064108},null,{"$f":"BB77+$BJ77+$BP77","v":84.832147180335227},{"$f":"BC77+$BJ77+$BP77","v":43.539377392527221},{"$f":"BD77+$BL77+$BQ77","v":81.872893653702974},{"$f":"BE77+$BL77+$BQ77","v":40.031532054873047},81.420684656054263,42.03677535971503,null,1144.6480512968612,2.6678444592064108,1.9161541381390907]
[1,1,3,{"$f":"DATE(2019,B78,C78)","v":"2019-01-03"},18,"On-Peak",{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":69.387853758106061},{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":48.194672572127516},{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":70.966739053200712},{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":47.344178350266446},{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B78,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA69/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":70.426594083826217},{"$f":"IF(F78=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B78,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB69/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F78,$B$13:$B$8772,\"=\"&B78)","v":49.271965253151549},{"$f":"IF(Controls!$C$42=1,G78*'Input Parameters, System'!$E$18,0)","v":1.9274185194221012},{"$f":"IF(Controls!$C$42=1,H78*'Input Parameters, System'!$E$18,0)","v":1.3387257195882236},{"$f":"IF(Controls!$C$42=1,I78*'Input Parameters, System'!$E$18,0)","v":1.9712759468101495},{"$f":"IF(Controls!$C$42=1,J78*'Input Parameters, System'!$E$18,0)","v":1.3151011480660786},{"$f":"IF(Controls!$C$42=1,K78*'Input Parameters, System'!$E$18,0)","v":1.9562720900721329},{"$f":"IF(Controls!$C$42=1,L78*'Input Parameters, System'!$E$18,0)","v":1.3686501768496075},null,{"$f":"VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T69","v":1139.2639957388542},{"$f":"V78-W$5","v":791.81122414506524},{"$f":"((LN(V78)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},{"$f":"'Input Parameters, System'!T69+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B78,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F78,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1139.2639957388542},791.81122414506524,{"$f":"((LN(Y78)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},{"$f":"Y78","v":1139.2639957388542},791.81122414506524,{"$f":"((LN(AB78)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83125627790026968},null,{"$f":"IF($V$9=1,2*(LN(V78+1)-LN(V78)),IF($Y$9=1,2*(LN(Y78+1)-LN(Y78)),2*(LN(AB78+1)-LN(AB78))))","v":1.7547493479135312E-3},null,{"$f":"IF($V$9=1,V78,IF($Y$9=1,Y78,AB78))+AI78","v":1202.8312586943609},{"$f":"EXP(LN(V$5)+IF($X$9=1,2*(X78),IF($AA$9=1,2*(AA78),2*(AD78))))","v":63.567262955506664},{"$f":"(AI78/Y78)*100","v":5.5796780371595061},63.678905492413946,{"$f":"IF(Controls!$C$40=1,(AK78-AI78)*100,IF(F78=\"On-Peak\",IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D78,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.164253690728287},null,{"$f":"MAX(0,$V78-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V78-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y78-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y78-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB78-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB78-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,{"$f":"AN78/SUM(AN$13:AN$8772)","v":0},0,0,0,0,0,null,{"$f":"(G78+$M78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL78/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":80.415828008431106},{"$f":"(H78+$N78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL78/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":57.257951459066803},{"$f":"(I78+$O78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL78/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":77.454827906029408},{"$f":"(J78+$P78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL78/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":52.552805834164914},{"$f":"(K78+$Q78)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL78/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":76.94859328348312},{"$f":"(L78+$R78)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL78/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":55.159035500116708},null,{"$f":"AN78/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO78/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP78/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ78/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR78/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS78/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI78*(1/(1-($AL78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK78*(1/(1-($AL78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM78*(1/(1-($AL78/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,80.415828008431106,57.257951459066803,77.454827906029408,52.552805834164914,{"$f":"BF78+$BN78+$BR78","v":76.94859328348312},{"$f":"BG78+$BN78+$BR78","v":55.159035500116708},null,{"$f":"SUMPRODUCT($V$9,V78)+SUMPRODUCT($Y$9,Y78)+SUMPRODUCT($AB$9,AB78)","v":1139.2639957388542},{"$f":"IF($BP$9=1,BP78,IF($BQ$9=1,BQ78,BR78))","v":0},{"$f":"IF($BI$9=1,BI78,IF($BK$9=1,BK78,BM78))","v":0}]
[1,1,3,"2019-01-03",19,"On-Peak",{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":67.020346013168691},{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":57.642116552796274},{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":68.545359874546207},{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":56.624902731276336},{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B79,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA70/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":68.023644606180213},{"$f":"IF(F79=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B79,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB70/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F79,$B$13:$B$8772,\"=\"&B79)","v":58.930587393388194},{"$f":"IF(Controls!$C$42=1,G79*'Input Parameters, System'!$E$18,0)","v":1.8616551613511727},{"$f":"IF(Controls!$C$42=1,H79*'Input Parameters, System'!$E$18,0)","v":1.601151742347525},{"$f":"IF(Controls!$C$42=1,I79*'Input Parameters, System'!$E$18,0)","v":1.9040161769986852},{"$f":"IF(Controls!$C$42=1,J79*'Input Parameters, System'!$E$18,0)","v":1.5728961233649217},{"$f":"IF(Controls!$C$42=1,K79*'Input Parameters, System'!$E$18,0)","v":1.8895242505929573},{"$f":"IF(Controls!$C$42=1,L79*'Input Parameters, System'!$E$18,0)","v":1.6369421930588228},null,{"$f":"VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T70","v":1125.0190959783697},777.56632438458075,{"$f":"((LN(V79)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},{"$f":"'Input Parameters, System'!T70+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B79,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F79,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1125.0190959783697},777.56632438458075,{"$f":"((LN(Y79)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},1125.0190959783697,777.56632438458075,{"$f":"((LN(AB79)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82244857940819471},null,1.7769579731794494E-3,null,1187.4764012361718,62.457305257802119,5.5516662322506001,62.568387929753712,{"$f":"IF(Controls!$C$40=1,(AK79-AI79)*100,IF(F79=\"On-Peak\",IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D79,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.108267195159272},null,{"$f":"MAX(0,$V79-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V79-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y79-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y79-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB79-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB79-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G79+$M79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL79/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":77.274161058462496},{"$f":"(H79+$N79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL79/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":70.160771045980283},{"$f":"(I79+$O79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL79/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":74.41250166433251},{"$f":"(J79+$P79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL79/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":64.554054088564101},{"$f":"(K79+$Q79)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL79/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":73.920323133674131},{"$f":"(L79+$R79)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL79/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":67.686601991685777},null,{"$f":"AN79/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO79/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP79/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ79/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR79/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS79/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI79*(1/(1-($AL79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK79*(1/(1-($AL79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM79*(1/(1-($AL79/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.274161058462496,70.160771045980283,74.41250166433251,64.554054088564101,73.920323133674131,67.686601991685777,null,1125.0190959783697,0,0]
[1,1,3,"2019-01-03",20,"On-Peak",{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":66.117032584302308},{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":48.955724693468468},{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":67.621492008376265},{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":48.09180014005431},{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B80,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA71/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":67.106808521193074},{"$f":"IF(F80=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B80,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB71/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F80,$B$13:$B$8772,\"=\"&B80)","v":50.05002912779306},{"$f":"IF(Controls!$C$42=1,G80*'Input Parameters, System'!$E$18,0)","v":1.8365634062767286},{"$f":"IF(Controls!$C$42=1,H80*'Input Parameters, System'!$E$18,0)","v":1.3598658164995894},{"$f":"IF(Controls!$C$42=1,I80*'Input Parameters, System'!$E$18,0)","v":1.8783534718087742},{"$f":"IF(Controls!$C$42=1,J80*'Input Parameters, System'!$E$18,0)","v":1.3358681844437139},{"$f":"IF(Controls!$C$42=1,K80*'Input Parameters, System'!$E$18,0)","v":1.8640568704425482},{"$f":"IF(Controls!$C$42=1,L80*'Input Parameters, System'!$E$18,0)","v":1.3902628171036977},null,{"$f":"VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T71","v":1119.7840456479826},772.33127405419361,{"$f":"((LN(V80)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},{"$f":"'Input Parameters, System'!T71+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B80,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F80,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1119.7840456479826},772.33127405419361,{"$f":"((LN(Y80)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},1119.7840456479826,772.33127405419361,{"$f":"((LN(AB80)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81918366783833452},null,1.7852616401778931E-3,null,1181.8348444008632,62.050798752880617,5.541318345625637,62.161674605391433,{"$f":"IF(Controls!$C$40=1,(AK80-AI80)*100,IF(F80=\"On-Peak\",IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D80,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.087585251081578},null,{"$f":"MAX(0,$V80-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V80-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y80-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y80-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB80-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB80-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G80+$M80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL80/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":76.07717113593624},{"$f":"(H80+$N80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL80/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":58.243489631380768},{"$f":"(I80+$O80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL80/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":73.253361020100698},{"$f":"(J80+$P80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL80/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":53.469480533865649},{"$f":"(K80+$Q80)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL80/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":72.766537926733378},{"$f":"(L80+$R80)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL80/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":56.115911235724504},null,{"$f":"AN80/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO80/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP80/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ80/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR80/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS80/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI80*(1/(1-($AL80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK80*(1/(1-($AL80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM80*(1/(1-($AL80/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,76.07717113593624,58.243489631380768,73.253361020100698,53.469480533865649,72.766537926733378,56.115911235724504,null,1119.7840456479826,0,0]
[1,1,3,"2019-01-03",21,"On-Peak",{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":67.0360900380727},{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":42.166908711639699},{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":68.561462146723457},{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":41.422786793198995},{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B81,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA72/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":68.039624320079767},{"$f":"IF(F81=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B81,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB72/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F81,$B$13:$B$8772,\"=\"&B81)","v":43.109463141664591},{"$f":"IF(Controls!$C$42=1,G81*'Input Parameters, System'!$E$18,0)","v":1.8620924904156517},{"$f":"IF(Controls!$C$42=1,H81*'Input Parameters, System'!$E$18,0)","v":1.1712897338044692},{"$f":"IF(Controls!$C$42=1,I81*'Input Parameters, System'!$E$18,0)","v":1.9044634572634329},{"$f":"IF(Controls!$C$42=1,J81*'Input Parameters, System'!$E$18,0)","v":1.1506199149726255},{"$f":"IF(Controls!$C$42=1,K81*'Input Parameters, System'!$E$18,0)","v":1.8899681264997181},{"$f":"IF(Controls!$C$42=1,L81*'Input Parameters, System'!$E$18,0)","v":1.1974715043248045},null,{"$f":"VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T72","v":1099.0921863724673},751.63941477867832,{"$f":"((LN(V81)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},{"$f":"'Input Parameters, System'!T72+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B81,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F81,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1099.0921863724673},751.63941477867832,{"$f":"((LN(Y81)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},1099.0921863724673,751.63941477867832,{"$f":"((LN(AB81)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80612776037467104},null,1.8188562656504814E-3,null,1159.5436971764484,60.451510803981122,5.5001310675767954,60.561563467823539,{"$f":"IF(Controls!$C$40=1,(AK81-AI81)*100,IF(F81=\"On-Peak\",IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D81,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.005266384241708},null,{"$f":"MAX(0,$V81-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V81-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y81-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y81-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB81-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB81-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G81+$M81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL81/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":77.193585088820726},{"$f":"(H81+$N81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL81/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":48.890513651153029},{"$f":"(I81+$O81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL81/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":74.334473537610194},{"$f":"(J81+$P81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL81/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":44.770034191921056},{"$f":"(K81+$Q81)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL81/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":73.842655510866237},{"$f":"(L81+$R81)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL81/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":47.034948141023122},null,{"$f":"AN81/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO81/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP81/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ81/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR81/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS81/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI81*(1/(1-($AL81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK81*(1/(1-($AL81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM81*(1/(1-($AL81/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.193585088820726,48.890513651153029,74.334473537610194,44.770034191921056,73.842655510866237,47.034948141023122,null,1099.0921863724673,0,0]
[1,1,3,"2019-01-03",22,"On-Peak",{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":74.467269792755545},{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":38.129144515682825},{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":76.161734614387129},{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":37.456277259523716},{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B82,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA73/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":75.582049280671058},{"$f":"IF(F82=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B82,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB73/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F82,$B$13:$B$8772,\"=\"&B82)","v":38.981443040151028},{"$f":"IF(Controls!$C$42=1,G82*'Input Parameters, System'!$E$18,0)","v":2.0685118088494208},{"$f":"IF(Controls!$C$42=1,H82*'Input Parameters, System'!$E$18,0)","v":1.0591308894701668},{"$f":"IF(Controls!$C$42=1,I82*'Input Parameters, System'!$E$18,0)","v":2.1155797422244382},{"$f":"IF(Controls!$C$42=1,J82*'Input Parameters, System'!$E$18,0)","v":1.0404403443618697},{"$f":"IF(Controls!$C$42=1,K82*'Input Parameters, System'!$E$18,0)","v":2.0994775544908797},{"$f":"IF(Controls!$C$42=1,L82*'Input Parameters, System'!$E$18,0)","v":1.0828055799406762},null,{"$f":"VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T73","v":1050.9138294419588},703.46105784816984,{"$f":"((LN(V82)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},{"$f":"'Input Parameters, System'!T73+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B82,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F82,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1050.9138294419588},703.46105784816984,{"$f":"((LN(Y82)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},1050.9138294419588,703.46105784816984,{"$f":"((LN(AB82)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77475064220165257},null,1.9022007270201868E-3,null,1107.6883323808561,56.774502938897292,5.4023937404120828,56.882602220334498,{"$f":"IF(Controls!$C$40=1,(AK82-AI82)*100,IF(F82=\"On-Peak\",IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D82,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.809928143720526},null,{"$f":"MAX(0,$V82-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V82-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y82-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y82-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB82-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB82-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G82+$M82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL82/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":86.652411748238933},{"$f":"(H82+$N82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL82/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.250279139462549},{"$f":"(I82+$O82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL82/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":83.494208487203736},{"$f":"(J82+$P82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL82/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.523905302660225},{"$f":"(K82+$Q82)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL82/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":82.960070845174741},{"$f":"(L82+$R82)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL82/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.558748741559342},null,{"$f":"AN82/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO82/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP82/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ82/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR82/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS82/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI82*(1/(1-($AL82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK82*(1/(1-($AL82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM82*(1/(1-($AL82/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,86.652411748238933,43.250279139462549,83.494208487203736,39.523905302660225,82.960070845174741,41.558748741559342,null,1050.9138294419588,0,0]
[1,1,3,"2019-01-03",23,"On-Peak",{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":103.55435580287545},{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":36.038056334085702},{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":105.91068246186306},{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":35.402090634072422},{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B83,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA74/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":105.10457071010414},{"$f":"IF(F83=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B83,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB74/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F83,$B$13:$B$8772,\"=\"&B83)","v":36.84361288743586},{"$f":"IF(Controls!$C$42=1,G83*'Input Parameters, System'!$E$18,0)","v":2.8764772554731275},{"$f":"IF(Controls!$C$42=1,H83*'Input Parameters, System'!$E$18,0)","v":1.0010457655087681},{"$f":"IF(Controls!$C$42=1,I83*'Input Parameters, System'!$E$18,0)","v":2.9419300313461698},{"$f":"IF(Controls!$C$42=1,J83*'Input Parameters, System'!$E$18,0)","v":0.98338025199978985},{"$f":"IF(Controls!$C$42=1,K83*'Input Parameters, System'!$E$18,0)","v":2.9195382922317079},{"$f":"IF(Controls!$C$42=1,L83*'Input Parameters, System'!$E$18,0)","v":1.0234220826201408},null,{"$f":"VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T74","v":969.53710779768585},622.0843362038969,{"$f":"((LN(V83)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},{"$f":"'Input Parameters, System'!T74+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B83,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F83,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":969.53710779768585},622.0843362038969,{"$f":"((LN(Y83)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},969.53710779768585,622.0843362038969,{"$f":"((LN(AB83)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71833300171884462},null,2.0617769784738726E-3,null,1020.2536458665068,50.716538068820874,5.2310053592506689,50.821212129643364,{"$f":"IF(Controls!$C$40=1,(AK83-AI83)*100,IF(F83=\"On-Peak\",IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D83,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.467406082248942},null,{"$f":"MAX(0,$V83-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V83-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y83-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y83-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB83-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB83-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G83+$M83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL83/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":123.90954816006497},{"$f":"(H83+$N83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL83/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.206483306907927},{"$f":"(I83+$O83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL83/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":119.57326002298547},{"$f":"(J83+$P83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL83/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.692791593278187},{"$f":"(K83+$Q83)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL83/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":118.87243070382324},{"$f":"(L83+$R83)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL83/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.603475715982576},null,{"$f":"AN83/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO83/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP83/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ83/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR83/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS83/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI83*(1/(1-($AL83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK83*(1/(1-($AL83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM83*(1/(1-($AL83/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,123.90954816006497,40.206483306907927,119.57326002298547,36.692791593278187,118.87243070382324,38.603475715982576,null,969.53710779768585,0,0]
[1,1,3,"2019-01-03",24,"Off-Peak",{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":77.862704797566138},{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":27.905455108134824},{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":77.239349810103818},{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":26.733686386642386},{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B84,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA75/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":74.179243508016057},{"$f":"IF(F84=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B84,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB75/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F84,$B$13:$B$8772,\"=\"&B84)","v":26.646888703568866},{"$f":"IF(Controls!$C$42=1,G84*'Input Parameters, System'!$E$18,0)","v":2.1628283780371724},{"$f":"IF(Controls!$C$42=1,H84*'Input Parameters, System'!$E$18,0)","v":0.7751427383216587},{"$f":"IF(Controls!$C$42=1,I84*'Input Parameters, System'!$E$18,0)","v":2.1455131581256666},{"$f":"IF(Controls!$C$42=1,J84*'Input Parameters, System'!$E$18,0)","v":0.74259397637036062},{"$f":"IF(Controls!$C$42=1,K84*'Input Parameters, System'!$E$18,0)","v":2.060511169469184},{"$f":"IF(Controls!$C$42=1,L84*'Input Parameters, System'!$E$18,0)","v":0.74018295696656056},null,{"$f":"VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T75","v":897.32917449297133},549.87640289918238,{"$f":"((LN(V84)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},{"$f":"'Input Parameters, System'!T75+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B84,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F84,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":897.32917449297133},549.87640289918238,{"$f":"((LN(Y84)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},897.32917449297133,549.87640289918238,{"$f":"((LN(AB84)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66415581451375816},null,2.2275954753716576E-3,null,942.83760877656255,45.508434283591185,5.0715429272992667,45.609921660336624,{"$f":"IF(Controls!$C$40=1,(AK84-AI84)*100,IF(F84=\"On-Peak\",IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D84,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.148737674543895},null,{"$f":"MAX(0,$V84-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V84-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y84-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y84-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB84-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB84-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G84+$M84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL84/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":90.317576845846432},{"$f":"(H84+$N84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL84/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.008707887916021},{"$f":"(I84+$O84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL84/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":84.12032499280717},{"$f":"(J84+$P84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL84/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.405574082541893},{"$f":"(K84+$Q84)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL84/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":80.556900454891988},{"$f":"(L84+$R84)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL84/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.308193533380987},null,{"$f":"AN84/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO84/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP84/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ84/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR84/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS84/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI84*(1/(1-($AL84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK84*(1/(1-($AL84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM84*(1/(1-($AL84/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,90.317576845846432,29.008707887916021,84.12032499280717,25.405574082541893,80.556900454891988,25.308193533380987,null,897.32917449297133,0,0]
[1,1,4,"2019-01-04",1,"Off-Peak",{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":67.985762389723064},{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":26.576436858568531},{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":67.441480449194003},{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":25.46047450214342},{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B85,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA76/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":64.76955092296032},{"$f":"IF(F85=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B85,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB76/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F85,$B$13:$B$8772,\"=\"&B85)","v":25.377810623889705},{"$f":"IF(Controls!$C$42=1,G85*'Input Parameters, System'!$E$18,0)","v":1.8884719787384219},{"$f":"IF(Controls!$C$42=1,H85*'Input Parameters, System'!$E$18,0)","v":0.73822598347009705},{"$f":"IF(Controls!$C$42=1,I85*'Input Parameters, System'!$E$18,0)","v":1.8733532074384787},{"$f":"IF(Controls!$C$42=1,J85*'Input Parameters, System'!$E$18,0)","v":0.70722738074273694},{"$f":"IF(Controls!$C$42=1,K85*'Input Parameters, System'!$E$18,0)","v":1.7991337846932998},{"$f":"IF(Controls!$C$42=1,L85*'Input Parameters, System'!$E$18,0)","v":0.7049311879481176},null,{"$f":"VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T76","v":853.77991330052828},506.32714170673933,{"$f":"((LN(V85)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},{"$f":"'Input Parameters, System'!T76+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B85,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F85,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":853.77991330052828},506.32714170673933,{"$f":"((LN(Y85)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},853.77991330052828,506.32714170673933,{"$f":"((LN(AB85)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.62933129078843297},null,2.3411532885599939E-3,null,896.22659033593789,42.446677035409564,4.9716181388386032,42.546167628862172,{"$f":"IF(Controls!$C$40=1,(AK85-AI85)*100,IF(F85=\"On-Peak\",IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D85,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9490593452607357},null,{"$f":"MAX(0,$V85-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V85-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y85-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y85-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB85-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB85-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G85+$M85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL85/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":77.391749158932683},{"$f":"(H85+$N85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL85/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.127315454980053},{"$f":"(I85+$O85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL85/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":71.979680834628198},{"$f":"(J85+$P85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL85/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.699006950005458},{"$f":"(K85+$Q85)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL85/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":68.862108054501249},{"$f":"(L85+$R85)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL85/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.602040305622822},null,{"$f":"AN85/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO85/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP85/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ85/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR85/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS85/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI85*(1/(1-($AL85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK85*(1/(1-($AL85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM85*(1/(1-($AL85/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.391749158932683,27.127315454980053,71.979680834628198,23.699006950005458,68.862108054501249,23.602040305622822,null,853.77991330052828,0,0]
[1,1,4,"2019-01-04",2,"Off-Peak",{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":65.820885024797548},{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":25.840566655360394},{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":65.293934708005139},{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":24.755503980874039},{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B86,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA77/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":62.707087698296924},{"$f":"IF(F86=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B86,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB77/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F86,$B$13:$B$8772,\"=\"&B86)","v":24.675128967949121},{"$f":"IF(Controls!$C$42=1,G86*'Input Parameters, System'!$E$18,0)","v":1.8283371784896434},{"$f":"IF(Controls!$C$42=1,H86*'Input Parameters, System'!$E$18,0)","v":0.71778537635031603},{"$f":"IF(Controls!$C$42=1,I86*'Input Parameters, System'!$E$18,0)","v":1.8136998357215315},{"$f":"IF(Controls!$C$42=1,J86*'Input Parameters, System'!$E$18,0)","v":0.68764508838537286},{"$f":"IF(Controls!$C$42=1,K86*'Input Parameters, System'!$E$18,0)","v":1.7418437894053442},{"$f":"IF(Controls!$C$42=1,L86*'Input Parameters, System'!$E$18,0)","v":0.68541247446204367},null,{"$f":"VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T77","v":861.08116945391475},513.6283978601258,{"$f":"((LN(V86)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},{"$f":"'Input Parameters, System'!T77+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B86,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F86,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":861.08116945391475},513.6283978601258,{"$f":"((LN(Y86)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},861.08116945391475,513.6283978601258,{"$f":"((LN(AB86)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63529201873490937},null,2.321313760592858E-3,null,904.03690098382106,42.955731529906345,4.988580990239079,43.055561083633833,{"$f":"IF(Controls!$C$40=1,(AK86-AI86)*100,IF(F86=\"On-Peak\",IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D86,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9829553727488474},null,{"$f":"MAX(0,$V86-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V86-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y86-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y86-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB86-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB86-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G86+$M86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL86/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":74.639259041755949},{"$f":"(H86+$N86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL86/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.145200721165498},{"$f":"(I86+$O86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL86/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":69.39439160820757},{"$f":"(J86+$P86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL86/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.808153614057805},{"$f":"(K86+$Q86)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL86/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":66.371760721688034},{"$f":"(L86+$R86)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL86/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.711403034103839},null,{"$f":"AN86/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO86/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP86/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ86/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR86/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS86/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI86*(1/(1-($AL86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK86*(1/(1-($AL86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM86*(1/(1-($AL86/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,74.639259041755949,26.145200721165498,69.39439160820757,22.808153614057805,66.371760721688034,22.711403034103839,null,861.08116945391475,0,0]
[1,1,4,"2019-01-04",3,"Off-Peak",{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":62.930517005061489},{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":24.735451972962412},{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":62.426706461352843},{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":23.696793803024647},{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B87,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA78/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":59.953454701328589},{"$f":"IF(F87=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B87,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB78/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F87,$B$13:$B$8772,\"=\"&B87)","v":23.619856160807036},{"$f":"IF(Controls!$C$42=1,G87*'Input Parameters, System'!$E$18,0)","v":1.7480500886395145},{"$f":"IF(Controls!$C$42=1,H87*'Input Parameters, System'!$E$18,0)","v":0.68708809448359864},{"$f":"IF(Controls!$C$42=1,I87*'Input Parameters, System'!$E$18,0)","v":1.7340555100550643},{"$f":"IF(Controls!$C$42=1,J87*'Input Parameters, System'!$E$18,0)","v":0.6582368059127478},{"$f":"IF(Controls!$C$42=1,K87*'Input Parameters, System'!$E$18,0)","v":1.6653548515495811},{"$f":"IF(Controls!$C$42=1,L87*'Input Parameters, System'!$E$18,0)","v":0.65609967342601816},null,{"$f":"VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T78","v":888.76634074573462},541.31356915194567,{"$f":"((LN(V87)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},{"$f":"'Input Parameters, System'!T78+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B87,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F87,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":888.76634074573462},541.31356915194567,{"$f":"((LN(Y87)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},888.76634074573462,541.31356915194567,{"$f":"((LN(AB87)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65744393433213166},null,2.2490452175230047E-3,null,933.66796267693508,44.901621931200467,5.0521289874147346,45.002721355236794,{"$f":"IF(Controls!$C$40=1,(AK87-AI87)*100,IF(F87=\"On-Peak\",IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D87,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.109942403632743},null,{"$f":"MAX(0,$V87-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V87-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y87-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y87-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB87-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB87-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G87+$M87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL87/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":71.034782696442377},{"$f":"(H87+$N87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL87/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.697233804586443},{"$f":"(I87+$O87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL87/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":66.008870329030245},{"$f":"(J87+$P87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL87/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.494736643958795},{"$f":"(K87+$Q87)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL87/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":63.110568975086139},{"$f":"(L87+$R87)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL87/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.39830461552819},null,{"$f":"AN87/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO87/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP87/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ87/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR87/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS87/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI87*(1/(1-($AL87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK87*(1/(1-($AL87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM87*(1/(1-($AL87/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,71.034782696442377,24.697233804586443,66.008870329030245,21.494736643958795,63.110568975086139,21.39830461552819,null,888.76634074573462,0,0]
[1,1,4,"2019-01-04",4,"Off-Peak",{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":65.338334357067055},{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":24.741998860891311},{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":64.815247255227362},{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":23.703065782751242},{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B88,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA79/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":62.247365118923398},{"$f":"IF(F88=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B88,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB79/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F88,$B$13:$B$8772,\"=\"&B88)","v":23.626107776963089},{"$f":"IF(Controls!$C$42=1,G88*'Input Parameters, System'!$E$18,0)","v":1.8149331453171287},{"$f":"IF(Controls!$C$42=1,H88*'Input Parameters, System'!$E$18,0)","v":0.6872699504188281},{"$f":"IF(Controls!$C$42=1,I88*'Input Parameters, System'!$E$18,0)","v":1.800403112858258},{"$f":"IF(Controls!$C$42=1,J88*'Input Parameters, System'!$E$18,0)","v":0.65841102559564246},{"$f":"IF(Controls!$C$42=1,K88*'Input Parameters, System'!$E$18,0)","v":1.7290738626056192},{"$f":"IF(Controls!$C$42=1,L88*'Input Parameters, System'!$E$18,0)","v":0.65627332746059164},null,{"$f":"VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T79","v":911.08732384323002},563.63455224944107,{"$f":"((LN(V88)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},{"$f":"'Input Parameters, System'!T79+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B88,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F88,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":911.08732384323002},563.63455224944107,{"$f":"((LN(Y88)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},911.08732384323002,563.63455224944107,{"$f":"((LN(AB88)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67480700063882981},null,2.193975440698992E-3,null,957.57559510734472,46.48827126411468,5.1025044523738616,46.590377357722019,{"$f":"IF(Controls!$C$40=1,(AK88-AI88)*100,IF(F88=\"On-Peak\",IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D88,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.210609360733969},null,{"$f":"MAX(0,$V88-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V88-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y88-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y88-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB88-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB88-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G88+$M88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL88/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":74.231535436687125},{"$f":"(H88+$N88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL88/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.743689470561595},{"$f":"(I88+$O88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL88/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":69.011435303673039},{"$f":"(J88+$P88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL88/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.536875493507363},{"$f":"(K88+$Q88)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL88/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":66.002868064790988},{"$f":"(L88+$R88)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL88/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.440433244868693},null,{"$f":"AN88/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO88/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP88/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ88/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR88/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS88/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI88*(1/(1-($AL88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK88*(1/(1-($AL88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM88*(1/(1-($AL88/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,74.231535436687125,24.743689470561595,69.011435303673039,21.536875493507363,66.002868064790988,21.440433244868693,null,911.08732384323002,0,0]
[1,1,4,"2019-01-04",5,"Off-Peak",{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":62.014543644079218},{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":25.978051301867254},{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":61.518066220436658},{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":24.887215555132556},{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B89,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA80/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":59.080813413464107},{"$f":"IF(F89=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B89,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB80/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F89,$B$13:$B$8772,\"=\"&B89)","v":24.806412907226278},{"$f":"IF(Controls!$C$42=1,G89*'Input Parameters, System'!$E$18,0)","v":1.7226066727729692},{"$f":"IF(Controls!$C$42=1,H89*'Input Parameters, System'!$E$18,0)","v":0.72160435099013276},{"$f":"IF(Controls!$C$42=1,I89*'Input Parameters, System'!$E$18,0)","v":1.7088157896576104},{"$f":"IF(Controls!$C$42=1,J89*'Input Parameters, System'!$E$18,0)","v":0.69130370172616162},{"$f":"IF(Controls!$C$42=1,K89*'Input Parameters, System'!$E$18,0)","v":1.6411150907276681},{"$f":"IF(Controls!$C$42=1,L89*'Input Parameters, System'!$E$18,0)","v":0.68905920918808961},null,{"$f":"VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T80","v":962.62326523611159},615.17049364232264,{"$f":"((LN(V89)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},{"$f":"'Input Parameters, System'!T80+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B89,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F89,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":962.62326523611159},615.17049364232264,{"$f":"((LN(Y89)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},962.62326523611159,615.17049364232264,{"$f":"((LN(AB89)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71332336533779317},null,2.0765775803202047E-3,null,1012.8341976068012,50.210932370689669,5.2160522380865135,50.315307601262475,{"$f":"IF(Controls!$C$40=1,(AK89-AI89)*100,IF(F89=\"On-Peak\",IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D89,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.437523057280629},null,{"$f":"MAX(0,$V89-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V89-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y89-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y89-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB89-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB89-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G89+$M89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL89/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":70.146841353349359},{"$f":"(H89+$N89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL89/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.509616446144708},{"$f":"(I89+$O89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL89/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":65.174867266252164},{"$f":"(J89+$P89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL89/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.138706606587103},{"$f":"(K89+$Q89)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL89/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":62.307193754348049},{"$f":"(L89+$R89)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL89/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.041875855475219},null,{"$f":"AN89/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO89/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP89/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ89/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR89/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS89/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI89*(1/(1-($AL89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK89*(1/(1-($AL89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM89*(1/(1-($AL89/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,70.146841353349359,26.509616446144708,65.174867266252164,23.138706606587103,62.307193754348049,23.041875855475219,null,962.62326523611159,0,0]
[1,1,4,"2019-01-04",6,"Off-Peak",{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":51.198438676241686},{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":27.14732548596843},{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":50.788553068207733},{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":26.007391134302576},{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B90,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA81/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":48.77638735604102},{"$f":"IF(F90=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B90,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB81/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F90,$B$13:$B$8772,\"=\"&B90)","v":25.922951552697697},{"$f":"IF(Controls!$C$42=1,G90*'Input Parameters, System'!$E$18,0)","v":1.4221627204971281},{"$f":"IF(Controls!$C$42=1,H90*'Input Parameters, System'!$E$18,0)","v":0.75408382102209781},{"$f":"IF(Controls!$C$42=1,I90*'Input Parameters, System'!$E$18,0)","v":1.4107771383097423},{"$f":"IF(Controls!$C$42=1,J90*'Input Parameters, System'!$E$18,0)","v":0.72241933709115447},{"$f":"IF(Controls!$C$42=1,K90*'Input Parameters, System'!$E$18,0)","v":1.3548842802989378},{"$f":"IF(Controls!$C$42=1,L90*'Input Parameters, System'!$E$18,0)","v":0.72007381976293638},null,{"$f":"VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T81","v":1019.1459149133475},671.69314331955854,{"$f":"((LN(V90)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},{"$f":"'Input Parameters, System'!T81+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B90,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F90,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1019.1459149133475},671.69314331955854,{"$f":"((LN(Y90)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},1019.1459149133475,671.69314331955854,{"$f":"((LN(AB90)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75326402935613868},null,1.9614653783772695E-3,null,1073.5323140826729,54.386399169325436,5.3364683480038897,54.493180898447505,{"$f":"IF(Controls!$C$40=1,(AK90-AI90)*100,IF(F90=\"On-Peak\",IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D90,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.678172912206918},null,{"$f":"MAX(0,$V90-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V90-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y90-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y90-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB90-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB90-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G90+$M90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL90/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":56.338163682722943},{"$f":"(H90+$N90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL90/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.1991642575877},{"$f":"(I90+$O90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL90/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":52.205002128424702},{"$f":"(J90+$P90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL90/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.671255963851149},{"$f":"(K90+$Q90)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL90/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":49.813632599623631},{"$f":"(L90+$R90)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL90/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.574053513618971},null,{"$f":"AN90/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO90/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP90/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ90/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR90/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS90/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI90*(1/(1-($AL90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK90*(1/(1-($AL90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM90*(1/(1-($AL90/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,56.338163682722943,28.1991642575877,52.205002128424702,24.671255963851149,49.813632599623631,24.574053513618971,null,1019.1459149133475,0,0]
[1,1,4,"2019-01-04",7,"Off-Peak",{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":49.343302755264958},{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":31.091170774336589},{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":48.948269035972444},{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":29.785631721603949},{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B91,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA82/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":47.009012595809182},{"$f":"IF(F91=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B91,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB82/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F91,$B$13:$B$8772,\"=\"&B91)","v":29.688925125105236},{"$f":"IF(Controls!$C$42=1,G91*'Input Parameters, System'!$E$18,0)","v":1.3706317516534923},{"$f":"IF(Controls!$C$42=1,H91*'Input Parameters, System'!$E$18,0)","v":0.86363383640426927},{"$f":"IF(Controls!$C$42=1,I91*'Input Parameters, System'!$E$18,0)","v":1.3596587172516086},{"$f":"IF(Controls!$C$42=1,J91*'Input Parameters, System'!$E$18,0)","v":0.82736927406692051},{"$f":"IF(Controls!$C$42=1,K91*'Input Parameters, System'!$E$18,0)","v":1.3057910938241784},{"$f":"IF(Controls!$C$42=1,L91*'Input Parameters, System'!$E$18,0)","v":0.82468301019007983},null,{"$f":"VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T82","v":1158.3863332834374},810.9335616896484,{"$f":"((LN(V91)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},{"$f":"'Input Parameters, System'!T82+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B91,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F91,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1158.3863332834374},810.9335616896484,{"$f":"((LN(Y91)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},1158.3863332834374,810.9335616896484,{"$f":"((LN(AB91)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84290813386562813},null,1.7257949003788298E-3,null,1223.4523447998172,65.066011516379902,5.616952621665587,65.178399058271907,{"$f":"IF(Controls!$C$40=1,(AK91-AI91)*100,IF(F91=\"On-Peak\",IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D91,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.238754189200506},null,{"$f":"MAX(0,$V91-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":14.474333283437318},{"$f":"MAX(0,$V91-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y91-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":14.474333283437318},{"$f":"MAX(0,$Y91-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB91-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":14.474333283437318},{"$f":"MAX(0,$AB91-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.5211828615571045E-4,0,1.5211828615571045E-4,0,1.5211828615571045E-4,0,null,{"$f":"(G91+$M91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL91/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":54.336775394843322},{"$f":"(H91+$N91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL91/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.844560339569298},{"$f":"(I91+$O91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL91/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":50.325188810930662},{"$f":"(J91+$P91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL91/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.792062891210367},{"$f":"(K91+$Q91)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL91/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":48.002853351574224},{"$f":"(L91+$R91)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL91/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.693618458512098},null,{"$f":"AN91/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":35.938888146226617},{"$f":"IF(Controls!$C$44=1,AO91/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP91/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":36.799523735076285},{"$f":"IF(Controls!$C$44=1,AQ91/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR91/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":37.6808705264637},{"$f":"IF(Controls!$C$44=1,AS91/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI91*(1/(1-($AL91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":50.067526886287069},{"$f":"BK91*(1/(1-($AL91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":51.266503752480141},{"$f":"BM91*(1/(1-($AL91/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":52.494334006838336},null,104.40430228113038,83.912087225856368,101.5916925634108,81.058566643690511,100.49718735841256,82.187952465350435,null,1158.3863332834374,52.494334006838336,37.6808705264637]
[1,1,4,"2019-01-04",8,"On-Peak",{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":54.776080085118451},{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":42.77488393570902},{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":56.022481907414566},{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":42.020033042725913},{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B92,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA83/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":55.596081283997464},{"$f":"IF(F92=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B92,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB83/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F92,$B$13:$B$8772,\"=\"&B92)","v":43.731028400154287},{"$f":"IF(Controls!$C$42=1,G92*'Input Parameters, System'!$E$18,0)","v":1.521540521277065},{"$f":"IF(Controls!$C$42=1,H92*'Input Parameters, System'!$E$18,0)","v":1.1881777429120304},{"$f":"IF(Controls!$C$42=1,I92*'Input Parameters, System'!$E$18,0)","v":1.5561624014019324},{"$f":"IF(Controls!$C$42=1,J92*'Input Parameters, System'!$E$18,0)","v":1.1672099003900531},{"$f":"IF(Controls!$C$42=1,K92*'Input Parameters, System'!$E$18,0)","v":1.5443180739907933},{"$f":"IF(Controls!$C$42=1,L92*'Input Parameters, System'!$E$18,0)","v":1.2147370101065347},null,{"$f":"VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T83","v":1349.431076055253},1001.9783044614641,{"$f":"((LN(V92)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},{"$f":"'Input Parameters, System'!T83+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B92,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F92,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1349.431076055253},1001.9783044614641,{"$f":"((LN(Y92)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},1349.431076055253,1001.9783044614641,{"$f":"((LN(AB92)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94976672754455571},null,1.4815571897965896E-3,null,1430.0005226960159,80.569446640762791,5.9706233293729065,80.688903352835922,{"$f":"IF(Controls!$C$40=1,(AK92-AI92)*100,IF(F92=\"On-Peak\",IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D92,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.945671207313069},null,{"$f":"MAX(0,$V92-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":205.51907605525298},{"$f":"MAX(0,$V92-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":160.951076055253},{"$f":"MAX(0,$Y92-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":205.51907605525298},{"$f":"MAX(0,$Y92-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":160.951076055253},{"$f":"MAX(0,$AB92-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":205.51907605525298},{"$f":"MAX(0,$AB92-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":160.951076055253},null,2.1599067127744003E-3,2.6589683423517184E-3,2.1599067127744003E-3,2.6589683423517184E-3,2.1599067127744003E-3,2.6589683423517184E-3,null,{"$f":"(G92+$M92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL92/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":61.99950251914705},{"$f":"(H92+$N92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL92/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":50.347767924556408},{"$f":"(I92+$O92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL92/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.620833659045218},{"$f":"(J92+$P92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL92/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.125464312220956},{"$f":"(K92+$Q92)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL92/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":59.196995282643769},{"$f":"(L92+$R92)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL92/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":48.449821043973728},null,{"$f":"AN92/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":510.29135101631039},{"$f":"IF(Controls!$C$44=1,AO92/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":88.814800616181941},{"$f":"AP92/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":522.51139787975035},{"$f":"IF(Controls!$C$44=1,AQ92/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":90.514675861772702},{"$f":"AR92/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":535.02552027165848},{"$f":"IF(Controls!$C$44=1,AS92/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":92.252609729748258},null,{"$f":"BI92*(1/(1-($AL92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":716.60921467932758},{"$f":"BK92*(1/(1-($AL92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":733.7699958070375},{"$f":"BM92*(1/(1-($AL92/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":751.34375127399949},null,867.42351781465663,855.77178322006591,883.90550532785539,870.41013598103109,902.79335628639149,892.04618204772146,null,1349.431076055253,751.34375127399949,535.02552027165848]
[1,1,4,"2019-01-04",9,"On-Peak",{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":52.98519725228968},{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":40.179797290453479},{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":54.190848447251973},{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":39.470742044151365},{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B93,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA84/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":53.778388827922761},{"$f":"IF(F93=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B93,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB84/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F93,$B$13:$B$8772,\"=\"&B93)","v":41.077933935769501},{"$f":"IF(Controls!$C$42=1,G93*'Input Parameters, System'!$E$18,0)","v":1.4717943401926552},{"$f":"IF(Controls!$C$42=1,H93*'Input Parameters, System'!$E$18,0)","v":1.1160928204267866},{"$f":"IF(Controls!$C$42=1,I93*'Input Parameters, System'!$E$18,0)","v":1.5052842712868597},{"$f":"IF(Controls!$C$42=1,J93*'Input Parameters, System'!$E$18,0)","v":1.0963970647721963},{"$f":"IF(Controls!$C$42=1,K93*'Input Parameters, System'!$E$18,0)","v":1.493827189596737},{"$f":"IF(Controls!$C$42=1,L93*'Input Parameters, System'!$E$18,0)","v":1.1410407775892677},null,{"$f":"VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T84","v":1367.9772600530384},1020.5244884592495,{"$f":"((LN(V93)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},{"$f":"'Input Parameters, System'!T84+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B93,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F93,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1367.9772600530384},1020.5244884592495,{"$f":"((LN(Y93)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},1367.9772600530384,1020.5244884592495,{"$f":"((LN(AB93)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95932181001323824},null,1.4614784968500771E-3,null,1450.1012081898432,82.123948136804842,6.0033123747700881,82.244058268892061,{"$f":"IF(Controls!$C$40=1,(AK93-AI93)*100,IF(F93=\"On-Peak\",IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D93,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.011013208721977},null,{"$f":"MAX(0,$V93-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":224.0652600530384},{"$f":"MAX(0,$V93-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":179.49726005303842},{"$f":"MAX(0,$Y93-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":224.0652600530384},{"$f":"MAX(0,$Y93-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":179.49726005303842},{"$f":"MAX(0,$AB93-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":224.0652600530384},{"$f":"MAX(0,$AB93-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":179.49726005303842},null,2.3548181929252576E-3,2.9653578200126971E-3,2.3548181929252576E-3,2.9653578200126971E-3,2.3548181929252576E-3,2.9653578200126971E-3,null,{"$f":"(G93+$M93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL93/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":59.695676661652847},{"$f":"(H93+$N93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL93/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.799561268552054},{"$f":"(I93+$O93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL93/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":57.389855654637543},{"$f":"(J93+$P93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL93/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.825184970191827},{"$f":"(K93+$Q93)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL93/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":56.976324796016414},{"$f":"(L93+$R93)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL93/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.004806990300857},null,{"$f":"AN93/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":556.34039653597142},{"$f":"IF(Controls!$C$44=1,AO93/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":99.048815040471183},{"$f":"AP93/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":569.66318890577008},{"$f":"IF(Controls!$C$44=1,AQ93/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":100.94456470859258},{"$f":"AR93/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":583.30659438373459},{"$f":"IF(Controls!$C$44=1,AS93/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":102.88275844485501},null,{"$f":"BI93*(1/(1-($AL93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":781.85671554559838},{"$f":"BK93*(1/(1-($AL93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":800.57999134761576},{"$f":"BM93*(1/(1-($AL93/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":819.75384293609807},null,940.60120724772241,927.70509185462163,958.91441171084591,944.34974102640012,979.61292617696949,967.64140837125387,null,1367.9772600530384,819.75384293609807,583.30659438373459]
[1,1,4,"2019-01-04",10,"On-Peak",{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":58.679299379253166},{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":38.13925336738945},{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":60.014516969918816},{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":37.466207719729631},{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B94,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA85/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":59.55773200469109},{"$f":"IF(F94=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B94,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB85/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F94,$B$13:$B$8772,\"=\"&B94)","v":38.991777854425223},{"$f":"IF(Controls!$C$42=1,G94*'Input Parameters, System'!$E$18,0)","v":1.6299620496198701},{"$f":"IF(Controls!$C$42=1,H94*'Input Parameters, System'!$E$18,0)","v":1.0594116877213615},{"$f":"IF(Controls!$C$42=1,I94*'Input Parameters, System'!$E$18,0)","v":1.6670510064375679},{"$f":"IF(Controls!$C$42=1,J94*'Input Parameters, System'!$E$18,0)","v":1.0407161873498079},{"$f":"IF(Controls!$C$42=1,K94*'Input Parameters, System'!$E$18,0)","v":1.6543626791051975},{"$f":"IF(Controls!$C$42=1,L94*'Input Parameters, System'!$E$18,0)","v":1.0830926548586628},null,{"$f":"VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T85","v":1363.6163737246893},1016.1636021309004,{"$f":"((LN(V94)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},{"$f":"'Input Parameters, System'!T85+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B94,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F94,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1363.6163737246893},1016.1636021309004,{"$f":"((LN(Y94)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},1363.6163737246893,1016.1636021309004,{"$f":"((LN(AB94)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95708676085695277},null,1.4661506364781474E-3,null,1445.3740390096002,81.757665284910985,5.9956500127372072,81.877622253910388,{"$f":"IF(Controls!$C$40=1,(AK94-AI94)*100,IF(F94=\"On-Peak\",IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D94,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.995696899940356},null,{"$f":"MAX(0,$V94-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":219.70437372468928},{"$f":"MAX(0,$V94-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":175.13637372468929},{"$f":"MAX(0,$Y94-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":219.70437372468928},{"$f":"MAX(0,$Y94-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":175.13637372468929},{"$f":"MAX(0,$AB94-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":219.70437372468928},{"$f":"MAX(0,$AB94-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":175.13637372468929},null,2.3089873735432399E-3,2.8933144452439933E-3,2.3089873735432399E-3,2.8933144452439933E-3,2.3089873735432399E-3,2.8933144452439933E-3,null,{"$f":"(G94+$M94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL94/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":67.177351076850073},{"$f":"(H94+$N94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL94/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.965832701625487},{"$f":"(I94+$O94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL94/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":64.634956668739093},{"$f":"(J94+$P94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL94/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.189460290931692},{"$f":"(K94+$Q94)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL94/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":64.187952146381491},{"$f":"(L94+$R94)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL94/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.253491837662722},null,{"$f":"AN94/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":545.5125813334372},{"$f":"IF(Controls!$C$44=1,AO94/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":96.642423860898077},{"$f":"AP94/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":558.57607789322435},{"$f":"IF(Controls!$C$44=1,AQ94/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":98.492116286656881},{"$f":"AR94/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":571.95394760537272},{"$f":"IF(Controls!$C$44=1,AS94/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":100.38322160182776},null,{"$f":"BI94*(1/(1-($AL94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":766.50634634147048},{"$f":"BK94*(1/(1-($AL94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":784.86202384758906},{"$f":"BM94*(1/(1-($AL94/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":803.65943088415247},null,930.32612127921857,907.11460290399407,947.98909680298505,923.5436004251776,968.23060463236175,946.29614432364292,null,1363.6163737246893,803.65943088415247,571.95394760537272]
[1,1,4,"2019-01-04",11,"On-Peak",{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":69.536103432608243},{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":36.936300014302155},{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":71.118362073589765},{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":36.284482955226231},{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B95,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA86/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":70.577063064832913},{"$f":"IF(F95=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B95,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB86/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F95,$B$13:$B$8772,\"=\"&B95)","v":37.761934955798317},{"$f":"IF(Controls!$C$42=1,G95*'Input Parameters, System'!$E$18,0)","v":1.931536519225495},{"$f":"IF(Controls!$C$42=1,H95*'Input Parameters, System'!$E$18,0)","v":1.0259966958292035},{"$f":"IF(Controls!$C$42=1,I95*'Input Parameters, System'!$E$18,0)","v":1.9754876496030815},{"$f":"IF(Controls!$C$42=1,J95*'Input Parameters, System'!$E$18,0)","v":1.0078908717851585},{"$f":"IF(Controls!$C$42=1,K95*'Input Parameters, System'!$E$18,0)","v":1.96045173657917},{"$f":"IF(Controls!$C$42=1,L95*'Input Parameters, System'!$E$18,0)","v":1.0489307396183267},null,{"$f":"VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T86","v":1356.2356481165721},1008.7828765227831,{"$f":"((LN(V95)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},{"$f":"'Input Parameters, System'!T86+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B95,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F95,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1356.2356481165721},1008.7828765227831,{"$f":"((LN(Y95)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},1356.2356481165721,1008.7828765227831,{"$f":"((LN(AB95)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95328764195921656},null,1.474126587091007E-3,null,1437.374453319474,81.13880520290202,5.982648024005333,81.258502275539357,{"$f":"IF(Controls!$C$40=1,(AK95-AI95)*100,IF(F95=\"On-Peak\",IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D95,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.969707263733653},null,{"$f":"MAX(0,$V95-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":212.32364811657203},{"$f":"MAX(0,$V95-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":167.75564811657205},{"$f":"MAX(0,$Y95-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":212.32364811657203},{"$f":"MAX(0,$Y95-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":167.75564811657205},{"$f":"MAX(0,$AB95-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":212.32364811657203},{"$f":"MAX(0,$AB95-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":167.75564811657205},null,2.2314194947258377E-3,2.7713822642573237E-3,2.2314194947258377E-3,2.7713822642573237E-3,2.2314194947258377E-3,2.7713822642573237E-3,null,{"$f":"(G95+$M95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL95/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":81.438600740378419},{"$f":"(H95+$N95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL95/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.285890885713386},{"$f":"(I95+$O95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL95/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":78.445260173754789},{"$f":"(J95+$P95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL95/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.626902692578852},{"$f":"(K95+$Q95)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL95/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":77.934449576819887},{"$f":"(L95+$R95)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL95/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.622407820790009},null,{"$f":"AN95/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":527.18668908860116},{"$f":"IF(Controls!$C$44=1,AO95/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":92.569647900937142},{"$f":"AP95/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":539.81133191982667},{"$f":"IF(Controls!$C$44=1,AQ95/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":94.341389230852201},{"$f":"AR95/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":552.7397868848193},{"$f":"IF(Controls!$C$44=1,AS95/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":96.152798197797495},null,{"$f":"BI95*(1/(1-($AL95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":740.53771548678333},{"$f":"BK95*(1/(1-($AL95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":758.27151710691703},{"$f":"BM95*(1/(1-($AL95/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":776.43208280917509},null,914.54596412809883,875.39325427343385,931.05816651152395,891.23980903034806,950.51933058379245,913.20728882776257,null,1356.2356481165721,776.43208280917509,552.7397868848193]
[1,1,4,"2019-01-04",12,"On-Peak",{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":111.24466252744686},{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":36.598375542966707},{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":113.7759782017241},{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":35.952521856914345},{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B96,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA87/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":112.91000178683979},{"$f":"IF(F96=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B96,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB87/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F96,$B$13:$B$8772,\"=\"&B96)","v":37.416456878633021},{"$f":"IF(Controls!$C$42=1,G96*'Input Parameters, System'!$E$18,0)","v":3.0900944636468806},{"$f":"IF(Controls!$C$42=1,H96*'Input Parameters, System'!$E$18,0)","v":1.0166100114321266},{"$f":"IF(Controls!$C$42=1,I96*'Input Parameters, System'!$E$18,0)","v":3.1604079903645941},{"$f":"IF(Controls!$C$42=1,J96*'Input Parameters, System'!$E$18,0)","v":0.99866983475979465},{"$f":"IF(Controls!$C$42=1,K96*'Input Parameters, System'!$E$18,0)","v":3.1363533628032711},{"$f":"IF(Controls!$C$42=1,L96*'Input Parameters, System'!$E$18,0)","v":1.03933423521708},null,{"$f":"VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T87","v":1245.9914734422316},898.53870184844266,{"$f":"((LN(V96)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},{"$f":"'Input Parameters, System'!T87+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B96,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F96,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1245.9914734422316},898.53870184844266,{"$f":"((LN(Y96)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},1245.9914734422316,898.53870184844266,{"$f":"((LN(AB96)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89394067664577059},null,1.6045036407241753E-3,null,1318.049188930896,72.057715488664257,5.7831628084576208,72.173425158977849,{"$f":"IF(Controls!$C$40=1,(AK96-AI96)*100,IF(F96=\"On-Peak\",IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D96,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.570967031359203},null,{"$f":"MAX(0,$V96-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":102.07947344223157},{"$f":"MAX(0,$V96-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":57.511473442231591},{"$f":"MAX(0,$Y96-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":102.07947344223157},{"$f":"MAX(0,$Y96-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":57.511473442231591},{"$f":"MAX(0,$AB96-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":102.07947344223157},{"$f":"MAX(0,$AB96-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":57.511473442231591},null,1.072806204447301E-3,9.5010975355268204E-4,1.072806204447301E-3,9.5010975355268204E-4,1.072806204447301E-3,9.5010975355268204E-4,null,{"$f":"(G96+$M96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL96/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":135.65363126350607},{"$f":"(H96+$N96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL96/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.590026253244432},{"$f":"(I96+$O96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL96/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":130.945990735458},{"$f":"(J96+$P96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL96/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.979660890160218},{"$f":"(K96+$Q96)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL96/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":130.19261736440558},{"$f":"(L96+$R96)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL96/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.946781040638207},null,{"$f":"AN96/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":253.45711655430796},{"$f":"IF(Controls!$C$44=1,AO96/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":31.735544564866142},{"$f":"AP96/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":259.52670373425411},{"$f":"IF(Controls!$C$44=1,AQ96/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":32.342948581278797},{"$f":"AR96/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":265.74235557970223},{"$f":"IF(Controls!$C$44=1,AS96/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":32.963951807489721},null,{"$f":"BI96*(1/(1-($AL96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":354.42512882608679},{"$f":"BK96*(1/(1-($AL96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":362.91261675863666},{"$f":"BM96*(1/(1-($AL96/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":371.60435615822473},null,521.81430465445897,427.75069964419737,526.20155607537345,433.23522623007568,534.76092533012002,444.5150890063527,null,1245.9914734422316,371.60435615822473,265.74235557970223]
[1,1,4,"2019-01-04",13,"On-Peak",{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":106.77729546093994},{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":35.75645260797284},{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":109.20695847142842},{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":35.125456385479197},{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B97,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA88/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":108.37575796784024},{"$f":"IF(F97=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B97,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB88/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F97,$B$13:$B$8772,\"=\"&B97)","v":36.55571448979812},{"$f":"IF(Controls!$C$42=1,G97*'Input Parameters, System'!$E$18,0)","v":2.9660023416011554},{"$f":"IF(Controls!$C$42=1,H97*'Input Parameters, System'!$E$18,0)","v":0.99322352851120443},{"$f":"IF(Controls!$C$42=1,I97*'Input Parameters, System'!$E$18,0)","v":3.0334922152423802},{"$f":"IF(Controls!$C$42=1,J97*'Input Parameters, System'!$E$18,0)","v":0.9756960544786536},{"$f":"IF(Controls!$C$42=1,K97*'Input Parameters, System'!$E$18,0)","v":3.0104035742598554},{"$f":"IF(Controls!$C$42=1,L97*'Input Parameters, System'!$E$18,0)","v":1.0154249956191022},null,{"$f":"VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T88","v":1229.9088425410991},882.4560709473102,{"$f":"((LN(V97)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},{"$f":"'Input Parameters, System'!T88+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B97,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F97,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1229.9088425410991},882.4560709473102,{"$f":"((LN(Y97)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},1229.9088425410991,882.4560709473102,{"$f":"((LN(AB97)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88484661102536843},null,1.6254760539275992E-3,null,1300.6678095502875,70.758967009188282,5.7531879243175519,70.874077545026992,{"$f":"IF(Controls!$C$40=1,(AK97-AI97)*100,IF(F97=\"On-Peak\",IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D97,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.511053583870989},null,{"$f":"MAX(0,$V97-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":85.996842541099113},{"$f":"MAX(0,$V97-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":41.428842541099129},{"$f":"MAX(0,$Y97-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":85.996842541099113},{"$f":"MAX(0,$Y97-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":41.428842541099129},{"$f":"MAX(0,$AB97-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":85.996842541099113},{"$f":"MAX(0,$AB97-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":41.428842541099129},null,9.0378548330952147E-4,6.8441903885899157E-4,9.0378548330952147E-4,6.8441903885899157E-4,9.0378548330952147E-4,6.8441903885899157E-4,null,{"$f":"(G97+$M97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL97/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":129.70783210738676},{"$f":"(H97+$N97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL97/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.397083205047949},{"$f":"(I97+$O97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL97/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":125.18820001843062},{"$f":"(J97+$P97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL97/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.87007351832051},{"$f":"(K97+$Q97)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL97/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":124.46142867127703},{"$f":"(L97+$R97)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL97/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.788532391475215},null,{"$f":"AN97/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":213.52492335863022},{"$f":"IF(Controls!$C$44=1,AO97/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":22.860949303524876},{"$f":"AP97/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":218.63824649208752},{"$f":"IF(Controls!$C$44=1,AQ97/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":23.298497567352054},{"$f":"AR97/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":223.87462178888791},{"$f":"IF(Controls!$C$44=1,AS97/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":23.745842128990681},null,{"$f":"BI97*(1/(1-($AL97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":298.38325151859652},{"$f":"BK97*(1/(1-($AL97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":305.52869364604169},{"$f":"BM97*(1/(1-($AL97/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":312.84609089716594},null,450.95203292950816,361.64128402716938,454.01539123182437,365.69726473171426,461.05336169743362,375.38046541763185,null,1229.9088425410991,312.84609089716594,223.87462178888791]
[1,1,4,"2019-01-04",14,"On-Peak",{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":94.870876627298173},{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":36.259006949958888},{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":97.029615137380418},{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":35.619142121430194},{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B98,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA89/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":96.291099331299648},{"$f":"IF(F98=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B98,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB89/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F98,$B$13:$B$8772,\"=\"&B98)","v":37.069502399428558},{"$f":"IF(Controls!$C$42=1,G98*'Input Parameters, System'!$E$18,0)","v":2.6352722365894219},{"$f":"IF(Controls!$C$42=1,H98*'Input Parameters, System'!$E$18,0)","v":1.0071832129991649},{"$f":"IF(Controls!$C$42=1,I98*'Input Parameters, System'!$E$18,0)","v":2.6952365150267861},{"$f":"IF(Controls!$C$42=1,J98*'Input Parameters, System'!$E$18,0)","v":0.98940939159329699},{"$f":"IF(Controls!$C$42=1,K98*'Input Parameters, System'!$E$18,0)","v":2.6747224197718982},{"$f":"IF(Controls!$C$42=1,L98*'Input Parameters, System'!$E$18,0)","v":1.0296967201132639},null,{"$f":"VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T89","v":1242.0478017512191},894.59503015743019,{"$f":"((LN(V98)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},{"$f":"'Input Parameters, System'!T89+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B98,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F98,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1242.0478017512191},894.59503015743019,{"$f":"((LN(Y98)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},1242.0478017512191,894.59503015743019,{"$f":"((LN(AB98)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89172160195260808},null,1.6095961098088196E-3,null,1313.7864229519375,71.738621200718413,5.7758341586830149,71.854184386403105,{"$f":"IF(Controls!$C$40=1,(AK98-AI98)*100,IF(F98=\"On-Peak\",IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D98,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.556318568469237},null,{"$f":"MAX(0,$V98-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":98.135801751219105},{"$f":"MAX(0,$V98-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":53.567801751219122},{"$f":"MAX(0,$Y98-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":98.135801751219105},{"$f":"MAX(0,$Y98-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":53.567801751219122},{"$f":"MAX(0,$AB98-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":98.135801751219105},{"$f":"MAX(0,$AB98-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":53.567801751219122},null,1.0313601103820174E-3,8.8495891122199113E-4,1.0313601103820174E-3,8.8495891122199113E-4,1.0313601103820174E-3,8.8495891122199113E-4,null,{"$f":"(G98+$M98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL98/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":114.18757368696919},{"$f":"(H98+$N98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL98/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.114335272164695},{"$f":"(I98+$O98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL98/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":110.15869809403804},{"$f":"(J98+$P98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL98/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":37.537208330247921},{"$f":"(K98+$Q98)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL98/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":109.50136573642578},{"$f":"(L98+$R98)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL98/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.484924594861027},null,{"$f":"AN98/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":243.66521989051361},{"$f":"IF(Controls!$C$44=1,AO98/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":29.559377598373082},{"$f":"AP98/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":249.5003186044585},{"$f":"IF(Controls!$C$44=1,AQ98/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":30.125130760075159},{"$f":"AR98/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":255.47583901703871},{"$f":"IF(Controls!$C$44=1,AS98/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":30.703550607759087},null,{"$f":"BI98*(1/(1-($AL98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":340.6760661999146},{"$f":"BK98*(1/(1-($AL98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":348.83430263861578},{"$f":"BM98*(1/(1-($AL98/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":357.18886710444241},null,484.42301748525688,411.34977907045237,489.11813149272899,416.49664172893887,497.39378344862729,427.37734230706252,null,1242.0478017512191,357.18886710444241,255.47583901703871]
[1,1,4,"2019-01-04",15,"On-Peak",{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":90.646223384717388},{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":35.38098097315568},{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":92.708832060537304},{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":34.756610720688222},{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B99,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA90/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":92.003202776704171},{"$f":"IF(F99=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B99,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB90/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F99,$B$13:$B$8772,\"=\"&B99)","v":36.171849959614455},{"$f":"IF(Controls!$C$42=1,G99*'Input Parameters, System'!$E$18,0)","v":2.5179220887339611},{"$f":"IF(Controls!$C$42=1,H99*'Input Parameters, System'!$E$18,0)","v":0.98279387918111916},{"$f":"IF(Controls!$C$42=1,I99*'Input Parameters, System'!$E$18,0)","v":2.575216124285991},{"$f":"IF(Controls!$C$42=1,J99*'Input Parameters, System'!$E$18,0)","v":0.96545045778380512},{"$f":"IF(Controls!$C$42=1,K99*'Input Parameters, System'!$E$18,0)","v":2.5556155331760859},{"$f":"IF(Controls!$C$42=1,L99*'Input Parameters, System'!$E$18,0)","v":1.0047622129510501},null,{"$f":"VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T90","v":1345.7059453647498},998.25317377096087,{"$f":"((LN(V99)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},{"$f":"'Input Parameters, System'!T90+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B99,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F99,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1345.7059453647498},998.25317377096087,{"$f":"((LN(Y99)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},1345.7059453647498,998.25317377096087,{"$f":"((LN(AB99)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94783169186871963},null,1.4856568557366501E-3,null,1425.9641850831692,80.258239718419404,5.9640250527886041,80.377564538407285,{"$f":"IF(Controls!$C$40=1,(AK99-AI99)*100,IF(F99=\"On-Peak\",IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D99,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.932481998788091},null,{"$f":"MAX(0,$V99-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":201.79394536474979},{"$f":"MAX(0,$V99-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":157.2259453647498},{"$f":"MAX(0,$Y99-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":201.79394536474979},{"$f":"MAX(0,$Y99-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":157.2259453647498},{"$f":"MAX(0,$AB99-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":201.79394536474979},{"$f":"MAX(0,$AB99-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":157.2259453647498},null,2.1207573795893066E-3,2.5974278741552181E-3,2.1207573795893066E-3,2.5974278741552181E-3,2.1207573795893066E-3,2.5974278741552181E-3,null,{"$f":"(G99+$M99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL99/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":109.16229350711458},{"$f":"(H99+$N99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL99/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.113322113963122},{"$f":"(I99+$O99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL99/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":105.29231919184288},{"$f":"(J99+$P99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL99/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.606139943483697},{"$f":"(K99+$Q99)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL99/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":104.65747037596032},{"$f":"(L99+$R99)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL99/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.51302393285188},null,{"$f":"AN99/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":501.04207834899785},{"$f":"IF(Controls!$C$44=1,AO99/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":86.759227285111535},{"$f":"AP99/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":513.04063106948945},{"$f":"IF(Controls!$C$44=1,AQ99/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":88.419759783809425},{"$f":"AR99/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":525.32792906007398},{"$f":"IF(Controls!$C$44=1,AS99/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":90.117470057458476},null,{"$f":"BI99*(1/(1-($AL99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":703.51495700239047},{"$f":"BK99*(1/(1-($AL99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":720.36216737853761},{"$f":"BM99*(1/(1-($AL99/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":737.6148060112165},null,899.43647779461662,830.38750640146509,914.07424635418988,845.38806710583071,932.38974644463531,866.24530000152686,null,1345.7059453647498,737.6148060112165,525.32792906007398]
[1,1,4,"2019-01-04",16,"On-Peak",{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":91.085737519943365},{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":34.879870752842002},{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":93.158347116205547},{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":34.264343621909497},{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B100,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA91/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":92.449296464852694},{"$f":"IF(F100=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B100,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB91/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F100,$B$13:$B$8772,\"=\"&B100)","v":35.659538452023185},{"$f":"IF(Controls!$C$42=1,G100*'Input Parameters, System'!$E$18,0)","v":2.5301306762302036},{"$f":"IF(Controls!$C$42=1,H100*'Input Parameters, System'!$E$18,0)","v":0.96887430872904368},{"$f":"IF(Controls!$C$42=1,I100*'Input Parameters, System'!$E$18,0)","v":2.5877025119767594},{"$f":"IF(Controls!$C$42=1,J100*'Input Parameters, System'!$E$18,0)","v":0.95177652681029579},{"$f":"IF(Controls!$C$42=1,K100*'Input Parameters, System'!$E$18,0)","v":2.5680068839582009},{"$f":"IF(Controls!$C$42=1,L100*'Input Parameters, System'!$E$18,0)","v":0.99053149915945771},null,{"$f":"VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T91","v":1395.2253493438391},1047.77257775005,{"$f":"((LN(V100)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},{"$f":"'Input Parameters, System'!T91+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B100,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F100,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1395.2253493438391},1047.77257775005,{"$f":"((LN(Y100)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},1395.2253493438391,1047.77257775005,{"$f":"((LN(AB100)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97312773269018094},null,1.432946737333296E-3,null,1479.6484876014358,84.423138257596776,6.0508604074101839,84.54419883408265,{"$f":"IF(Controls!$C$40=1,(AK100-AI100)*100,IF(F100=\"On-Peak\",IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D100,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.106057648587409},null,{"$f":"MAX(0,$V100-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":251.31334934383904},{"$f":"MAX(0,$V100-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":206.74534934383905},{"$f":"MAX(0,$Y100-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":251.31334934383904},{"$f":"MAX(0,$Y100-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":206.74534934383905},{"$f":"MAX(0,$AB100-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":251.31334934383904},{"$f":"MAX(0,$AB100-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":206.74534934383905},null,2.6411825153964917E-3,3.4155058313806966E-3,2.6411825153964917E-3,3.4155058313806966E-3,2.6411825153964917E-3,3.4155058313806966E-3,null,{"$f":"(G100+$M100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL100/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":109.97687034159161},{"$f":"(H100+$N100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL100/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.515560943423836},{"$f":"(I100+$O100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL100/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":106.08113879585362},{"$f":"(J100+$P100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL100/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.050146723849906},{"$f":"(K100+$Q100)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL100/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":105.44264549218244},{"$f":"(L100+$R100)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL100/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.932647468656107},null,{"$f":"AN100/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":623.99574300647396},{"$f":"IF(Controls!$C$44=1,AO100/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":114.08464876614076},{"$f":"AP100/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":638.93869120055854},{"$f":"IF(Controls!$C$44=1,AQ100/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":116.26817751353452},{"$f":"AR100/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":654.24124156607138},{"$f":"IF(Controls!$C$44=1,AS100/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":118.50059343443056},null,{"$f":"BI100*(1/(1-($AL100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":877.88489008327326},{"$f":"BK100*(1/(1-($AL100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":898.90777137678845},{"$f":"BM100*(1/(1-($AL100/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":920.43656848187163},null,1101.9464091910056,1031.4850997928379,1121.2570876861766,1051.2260956141729,1144.3798074084846,1076.8698093849582,null,1395.2253493438391,920.43656848187163,654.24124156607138]
[1,1,4,"2019-01-04",17,"On-Peak",{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":85.470375197530942},{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":37.197686037001787},{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":87.41521008226519},{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":36.541256283407634},{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B101,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA92/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":86.749871832224542},{"$f":"IF(F101=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B101,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB92/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F101,$B$13:$B$8772,\"=\"&B101)","v":38.029163724887709},{"$f":"IF(Controls!$C$42=1,G101*'Input Parameters, System'!$E$18,0)","v":2.3741501587867107},{"$f":"IF(Controls!$C$42=1,H101*'Input Parameters, System'!$E$18,0)","v":1.033257336324378},{"$f":"IF(Controls!$C$42=1,I101*'Input Parameters, System'!$E$18,0)","v":2.4281727372501214},{"$f":"IF(Controls!$C$42=1,J101*'Input Parameters, System'!$E$18,0)","v":1.0150233833304183},{"$f":"IF(Controls!$C$42=1,K101*'Input Parameters, System'!$E$18,0)","v":2.4096913288284285},{"$f":"IF(Controls!$C$42=1,L101*'Input Parameters, System'!$E$18,0)","v":1.0563536767833934},null,{"$f":"VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T92","v":1430.5693893353337},1083.1166177415448,{"$f":"((LN(V101)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},{"$f":"'Input Parameters, System'!T92+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B101,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F101,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1430.5693893353337},1083.1166177415448,{"$f":"((LN(Y101)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},1430.5693893353337,1083.1166177415448,{"$f":"((LN(AB101)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.99063935017474158},null,1.3975563283565862E-3,null,1518.0016866567444,87.432297321410601,6.1117131383632568,87.554574306419752,{"$f":"IF(Controls!$C$40=1,(AK101-AI101)*100,IF(F101=\"On-Peak\",IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D101,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.227698500915096},null,{"$f":"MAX(0,$V101-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":286.65738933533362},{"$f":"MAX(0,$V101-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":242.08938933533364},{"$f":"MAX(0,$Y101-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":286.65738933533362},{"$f":"MAX(0,$Y101-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":242.08938933533364},{"$f":"MAX(0,$AB101-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":286.65738933533362},{"$f":"MAX(0,$AB101-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":242.08938933533364},null,3.0126313886566672E-3,3.9994017936290961E-3,3.0126313886566672E-3,3.9994017936290961E-3,3.0126313886566672E-3,3.9994017936290961E-3,null,{"$f":"(G101+$M101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL101/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":102.73348979724707},{"$f":"(H101+$N101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL101/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.798807158500651},{"$f":"(I101+$O101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL101/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":99.066796709441107},{"$f":"(J101+$P101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL101/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.103979464983269},{"$f":"(K101+$Q101)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL101/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":98.460710921948959},{"$f":"(L101+$R101)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL101/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.120406933981336},null,{"$f":"AN101/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":711.7528420739369},{"$f":"IF(Controls!$C$44=1,AO101/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":133.58792853133687},{"$f":"AP101/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":728.79732669631505},{"$f":"IF(Controls!$C$44=1,AQ101/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":136.14474126125018},{"$f":"AR101/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":746.25198698158613},{"$f":"IF(Controls!$C$44=1,AS101/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":138.75879864511609},null,{"$f":"BI101*(1/(1-($AL101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1002.7360193393291},{"$f":"BK101*(1/(1-($AL101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1026.7487350625752},{"$f":"BM101*(1/(1-($AL101/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1051.3393169875783},null,1239.0574376679131,1179.1227550291667,1261.9602730332665,1201.9974557888086,1288.5588265546432,1231.2185225666758,null,1430.5693893353337,1051.3393169875783,746.25198698158613]
[1,1,4,"2019-01-04",18,"On-Peak",{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":75.518832896124124},{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":45.08981097652407},{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":77.23722550094611},{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":44.294108429879529},{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B102,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA93/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":76.649354346664907},{"$f":"IF(F102=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B102,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB93/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F102,$B$13:$B$8772,\"=\"&B102)","v":46.0977008689405},{"$f":"IF(Controls!$C$42=1,G102*'Input Parameters, System'!$E$18,0)","v":2.097721563727259},{"$f":"IF(Controls!$C$42=1,H102*'Input Parameters, System'!$E$18,0)","v":1.2524805424355951},{"$f":"IF(Controls!$C$42=1,I102*'Input Parameters, System'!$E$18,0)","v":2.1454541502072808},{"$f":"IF(Controls!$C$42=1,J102*'Input Parameters, System'!$E$18,0)","v":1.2303779446279082},{"$f":"IF(Controls!$C$42=1,K102*'Input Parameters, System'!$E$18,0)","v":2.1291245811483259},{"$f":"IF(Controls!$C$42=1,L102*'Input Parameters, System'!$E$18,0)","v":1.2804771663253323},null,{"$f":"VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T93","v":1428.016433102109},1080.5636615083199,{"$f":"((LN(V102)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},{"$f":"'Input Parameters, System'!T93+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B102,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F102,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1428.016433102109},1080.5636615083199,{"$f":"((LN(Y102)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},1428.016433102109,1080.5636615083199,{"$f":"((LN(AB102)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.9893890327455066},null,1.4000539548089108E-3,null,1515.2303673100766,87.213934207967739,6.1073480799174806,87.33612393761797,{"$f":"IF(Controls!$C$40=1,(AK102-AI102)*100,IF(F102=\"On-Peak\",IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D102,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.218972965023056},null,{"$f":"MAX(0,$V102-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":284.10443310210894},{"$f":"MAX(0,$V102-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":239.53643310210896},{"$f":"MAX(0,$Y102-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":284.10443310210894},{"$f":"MAX(0,$Y102-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":239.53643310210896},{"$f":"MAX(0,$AB102-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":284.10443310210894},{"$f":"MAX(0,$AB102-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":239.53643310210896},null,2.9858010456471512E-3,3.9572260594250971E-3,2.9858010456471512E-3,3.9572260594250971E-3,2.9858010456471512E-3,3.9572260594250971E-3,null,{"$f":"(G102+$M102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL102/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":89.59208260508521},{"$f":"(H102+$N102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL102/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":53.743912170194449},{"$f":"(I102+$O102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL102/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":86.340925829353679},{"$f":"(J102+$P102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL102/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":49.284306449406969},{"$f":"(K102+$Q102)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL102/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":85.793635843571536},{"$f":"(L102+$R102)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL102/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.747195122996068},null,{"$f":"AN102/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":705.41400720593913},{"$f":"IF(Controls!$C$44=1,AO102/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":132.17917560844336},{"$f":"AP102/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":722.30669450901667},{"$f":"IF(Controls!$C$44=1,AQ102/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":134.70902544248611},{"$f":"AR102/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":739.6059044712473},{"$f":"IF(Controls!$C$44=1,AS102/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":137.29551625637356},null,{"$f":"BI102*(1/(1-($AL102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":993.70691754980226},{"$f":"BK102*(1/(1-($AL102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1017.503411605205},{"$f":"BM102*(1/(1-($AL102/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1041.8725684861463},null,1215.4781757633309,1179.6300053284401,1238.5533628770447,1201.4967434970981,1264.9617205860914,1230.9152798655159,null,1428.016433102109,1041.8725684861463,739.6059044712473]
[1,1,4,"2019-01-04",19,"On-Peak",{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":75.919006649121258},{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":55.455716340822484},{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":77.646505004011459},{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":54.477086052455029},{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B103,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA94/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":77.055518724706914},{"$f":"IF(F103=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B103,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB94/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F103,$B$13:$B$8772,\"=\"&B103)","v":56.695314706087935},{"$f":"IF(Controls!$C$42=1,G103*'Input Parameters, System'!$E$18,0)","v":2.1088373752236369},{"$f":"IF(Controls!$C$42=1,H103*'Input Parameters, System'!$E$18,0)","v":1.5404190920177203},{"$f":"IF(Controls!$C$42=1,I103*'Input Parameters, System'!$E$18,0)","v":2.1568228963365104},{"$f":"IF(Controls!$C$42=1,J103*'Input Parameters, System'!$E$18,0)","v":1.5132352256879957},{"$f":"IF(Controls!$C$42=1,K103*'Input Parameters, System'!$E$18,0)","v":2.140406797008422},{"$f":"IF(Controls!$C$42=1,L103*'Input Parameters, System'!$E$18,0)","v":1.5748519893687047},null,{"$f":"VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T94","v":1421.2714631318377},1073.8186915380488,{"$f":"((LN(V103)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},{"$f":"'Input Parameters, System'!T94+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B103,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F103,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1421.2714631318377},1073.8186915380488,{"$f":"((LN(Y103)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},1421.2714631318377,1073.8186915380488,{"$f":"((LN(AB103)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98607487989702514},null,1.4066958961489462E-3,null,1507.9092283444274,86.637765212589883,6.0957929192273763,86.759723960690238,{"$f":"IF(Controls!$C$40=1,(AK103-AI103)*100,IF(F103=\"On-Peak\",IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D103,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.195874810035434},null,{"$f":"MAX(0,$V103-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":277.35946313183763},{"$f":"MAX(0,$V103-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":232.79146313183765},{"$f":"MAX(0,$Y103-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":277.35946313183763},{"$f":"MAX(0,$Y103-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":232.79146313183765},{"$f":"MAX(0,$AB103-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":277.35946313183763},{"$f":"MAX(0,$AB103-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":232.79146313183765},null,2.914914653026672E-3,3.8457967850106306E-3,2.914914653026672E-3,3.8457967850106306E-3,2.914914653026672E-3,3.8457967850106306E-3,null,{"$f":"(G103+$M103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL103/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":90.09372635270401},{"$f":"(H103+$N103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL103/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":68.106249512446041},{"$f":"(I103+$O103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL103/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":86.826707410173086},{"$f":"(J103+$P103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL103/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":62.643090147553778},{"$f":"(K103+$Q103)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL103/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":86.277173026520671},{"$f":"(L103+$R103)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL103/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":65.691832170536358},null,{"$f":"AN103/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":688.66665749632455},{"$f":"IF(Controls!$C$44=1,AO103/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":128.45721749698512},{"$f":"AP103/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":705.15829273790371},{"$f":"IF(Controls!$C$44=1,AQ103/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":130.91583073065382},{"$f":"AR103/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":722.04679931747103},{"$f":"IF(Controls!$C$44=1,AS103/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":133.42949002308077},null,{"$f":"BI103*(1/(1-($AL103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":969.85995561124162},{"$f":"BK103*(1/(1-($AL103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":993.08538180147366},{"$f":"BM103*(1/(1-($AL103/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1016.8697280643634},null,1188.4108994609308,1166.4234226206727,1210.8279199423005,1186.6443026796812,1236.5763911139647,1215.9910502579805,null,1421.2714631318377,1016.8697280643634,722.04679931747103]
[1,1,4,"2019-01-04",20,"On-Peak",{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":73.144122259793178},{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":43.234114627523859},{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":74.808479532770519},{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":42.471159663508729},{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA95/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":74.23909414990986},{"$f":"IF(F104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB95/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F104,$B$13:$B$8772,\"=\"&B104)","v":44.200524248609689},{"$f":"IF(Controls!$C$42=1,G104*'Input Parameters, System'!$E$18,0)","v":2.0317581276093319},{"$f":"IF(Controls!$C$42=1,H104*'Input Parameters, System'!$E$18,0)","v":1.2009340063234424},{"$f":"IF(Controls!$C$42=1,I104*'Input Parameters, System'!$E$18,0)","v":2.0779897496746944},{"$f":"IF(Controls!$C$42=1,J104*'Input Parameters, System'!$E$18,0)","v":1.1797410532706758},{"$f":"IF(Controls!$C$42=1,K104*'Input Parameters, System'!$E$18,0)","v":2.0621736684418077},{"$f":"IF(Controls!$C$42=1,L104*'Input Parameters, System'!$E$18,0)","v":1.2277784135236136},null,{"$f":"VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T95","v":1411.0000361078903},1063.5472645141012,{"$f":"((LN(V104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},{"$f":"'Input Parameters, System'!T95+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B104,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F104,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1411.0000361078903},1063.5472645141012,{"$f":"((LN(Y104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},1411.0000361078903,1063.5472645141012,{"$f":"((LN(AB104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98099766153014356},null,1.4169323645010223E-3,null,1496.7624952561439,85.762459148253541,6.0781330229318167,85.884064885486666,{"$f":"IF(Controls!$C$40=1,(AK104-AI104)*100,IF(F104=\"On-Peak\",IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.160573723312496},null,{"$f":"MAX(0,$V104-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":267.08803610789028},{"$f":"MAX(0,$V104-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":222.52003610789029},{"$f":"MAX(0,$Y104-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":267.08803610789028},{"$f":"MAX(0,$Y104-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":222.52003610789029},{"$f":"MAX(0,$AB104-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":267.08803610789028},{"$f":"MAX(0,$AB104-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":222.52003610789029},null,2.8069668916576407E-3,3.6761092007034828E-3,2.8069668916576407E-3,3.6761092007034828E-3,2.8069668916576407E-3,3.6761092007034828E-3,null,{"$f":"(G104+$M104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL104/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":86.394695969360313},{"$f":"(H104+$N104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.129272370790304},{"$f":"(I104+$O104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL104/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":83.244641779634804},{"$f":"(J104+$P104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.852361933937857},{"$f":"(K104+$Q104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL104/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":82.711657180473352},{"$f":"(L104+$R104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.208596972576323},null,{"$f":"AN104/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":663.16332966165476},{"$f":"IF(Controls!$C$44=1,AO104/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":122.78931663211375},{"$f":"AP104/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":679.04423171974452},{"$f":"IF(Controls!$C$44=1,AQ104/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":125.13944879834986},{"$f":"AR104/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":695.30730781672901},{"$f":"IF(Controls!$C$44=1,AS104/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":127.54219823335386},null,{"$f":"BI104*(1/(1-($AL104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":933.56788770485696},{"$f":"BK104*(1/(1-($AL104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":955.9242206413943},{"$f":"BM104*(1/(1-($AL104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":978.81855891427688},null,1142.751900306331,1107.4864767077611,1164.308311219379,1127.916031373682,1189.0724143281041,1155.569354120207,null,1411.0000361078903,978.81855891427688,695.30730781672901]
[1,1,4,"2019-01-04",21,"On-Peak",{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":77.703316351552601},{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":40.665022172371053},{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":79.471415765540058},{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":39.947404134035089},{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B105,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA96/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":78.86653965022856},{"$f":"IF(F105=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B105,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB96/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F105,$B$13:$B$8772,\"=\"&B105)","v":41.574005020929938},{"$f":"IF(Controls!$C$42=1,G105*'Input Parameters, System'!$E$18,0)","v":2.1584009714236267},{"$f":"IF(Controls!$C$42=1,H105*'Input Parameters, System'!$E$18,0)","v":1.1295711364841279},{"$f":"IF(Controls!$C$42=1,I105*'Input Parameters, System'!$E$18,0)","v":2.2075142869410511},{"$f":"IF(Controls!$C$42=1,J105*'Input Parameters, System'!$E$18,0)","v":1.1096375281932314},{"$f":"IF(Controls!$C$42=1,K105*'Input Parameters, System'!$E$18,0)","v":2.1907123632114058},{"$f":"IF(Controls!$C$42=1,L105*'Input Parameters, System'!$E$18,0)","v":1.1548203736525968},null,{"$f":"VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T96","v":1375.0301741603912},1027.5774025666024,{"$f":"((LN(V105)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},{"$f":"'Input Parameters, System'!T96+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B105,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F105,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1375.0301741603912},1027.5774025666024,{"$f":"((LN(Y105)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},1375.0301741603912,1027.5774025666024,{"$f":"((LN(AB105)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96292154561264087},null,1.4539848893591056E-3,null,1457.7475047534576,82.717330593066336,6.0156738482902359,82.837687819427344,{"$f":"IF(Controls!$C$40=1,(AK105-AI105)*100,IF(F105=\"On-Peak\",IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D105,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.035722636100843},null,{"$f":"MAX(0,$V105-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":231.11817416039116},{"$f":"MAX(0,$V105-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":186.55017416039118},{"$f":"MAX(0,$Y105-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":231.11817416039116},{"$f":"MAX(0,$Y105-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":186.55017416039118},{"$f":"MAX(0,$AB105-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":231.11817416039116},{"$f":"MAX(0,$AB105-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":186.55017416039118},null,2.4289409304223694E-3,3.0818744397980717E-3,2.4289409304223694E-3,3.0818744397980717E-3,2.4289409304223694E-3,3.0818744397980717E-3,null,{"$f":"(G105+$M105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL105/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":92.260739839660857},{"$f":"(H105+$N105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL105/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":47.48702593431392},{"$f":"(I105+$O105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL105/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":88.925199103427175},{"$f":"(J105+$P105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL105/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.464613744992576},{"$f":"(K105+$Q105)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL105/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":88.365969312470284},{"$f":"(L105+$R105)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL105/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.672278100233363},null,{"$f":"AN105/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":573.85235278608343},{"$f":"IF(Controls!$C$44=1,AO105/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":102.94070054729784},{"$f":"AP105/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":587.59450739986414},{"$f":"IF(Controls!$C$44=1,AQ105/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":104.91093914953639},{"$f":"AR105/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":601.66736707766802},{"$f":"IF(Controls!$C$44=1,AS105/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":106.92528955772367},null,{"$f":"BI105*(1/(1-($AL105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":806.69380001744912},{"$f":"BK105*(1/(1-($AL105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":826.01185434274089},{"$f":"BM105*(1/(1-($AL105/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":845.79479780456165},null,1001.8952404044078,957.12152649906091,1019.8479925957045,974.38740723726983,1041.0860566747556,998.39236546251868,null,1375.0301741603912,845.79479780456165,601.66736707766802]
[1,1,4,"2019-01-04",22,"On-Peak",{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":93.906555101928831},{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":38.093041473873491},{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":96.043350966523633},{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":37.420811330216893},{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA97/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":95.312341854951725},{"$f":"IF(F106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB97/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F106,$B$13:$B$8772,\"=\"&B106)","v":38.944532989171847},{"$f":"IF(Controls!$C$42=1,G106*'Input Parameters, System'!$E$18,0)","v":2.6084858313901238},{"$f":"IF(Controls!$C$42=1,H106*'Input Parameters, System'!$E$18,0)","v":1.0581280385730434},{"$f":"IF(Controls!$C$42=1,I106*'Input Parameters, System'!$E$18,0)","v":2.6678405988109777},{"$f":"IF(Controls!$C$42=1,J106*'Input Parameters, System'!$E$18,0)","v":1.0394551908335188},{"$f":"IF(Controls!$C$42=1,K106*'Input Parameters, System'!$E$18,0)","v":2.6475350204827905},{"$f":"IF(Controls!$C$42=1,L106*'Input Parameters, System'!$E$18,0)","v":1.0817803123764409},null,{"$f":"VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T97","v":1243.23984357218},895.78707197839105,{"$f":"((LN(V106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},{"$f":"'Input Parameters, System'!T97+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B106,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F106,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1243.23984357218},895.78707197839105,{"$f":"((LN(Y106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},1243.23984357218,895.78707197839105,{"$f":"((LN(AB106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89239309713364345},null,1.6080534189519824E-3,null,1315.074873773448,71.83503020126804,5.7780508381122715,71.950637693783676,{"$f":"IF(Controls!$C$40=1,(AK106-AI106)*100,IF(F106=\"On-Peak\",IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.560749251563607},null,{"$f":"MAX(0,$V106-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":99.327843572179972},{"$f":"MAX(0,$V106-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":54.759843572179989},{"$f":"MAX(0,$Y106-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":99.327843572179972},{"$f":"MAX(0,$Y106-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":54.759843572179989},{"$f":"MAX(0,$AB106-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":99.327843572179972},{"$f":"MAX(0,$AB106-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":54.759843572179989},null,1.0438878970012457E-3,9.0465186104486867E-4,1.0438878970012457E-3,9.0465186104486867E-4,1.0438878970012457E-3,9.0465186104486867E-4,null,{"$f":"(G106+$M106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL106/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":112.93092875388166},{"$f":"(H106+$N106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.642599973465465},{"$f":"(I106+$O106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL106/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":108.94178875345189},{"$f":"(J106+$P106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.888813119322037},{"$f":"(K106+$Q106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL106/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":108.29007873484986},{"$f":"(L106+$R106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.939659696788411},null,{"$f":"AN106/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":246.62498714405322},{"$f":"IF(Controls!$C$44=1,AO106/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":30.217161064315526},{"$f":"AP106/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":252.53096398374157},{"$f":"IF(Controls!$C$44=1,AQ106/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":30.795503905023317},{"$f":"AR106/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":258.57906820474528},{"$f":"IF(Controls!$C$44=1,AS106/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":31.386795302891727},null,{"$f":"BI106*(1/(1-($AL106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":344.83148530938416},{"$f":"BK106*(1/(1-($AL106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":353.08923238285081},{"$f":"BM106*(1/(1-($AL106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":361.54570220768858},null,487.97957512758137,418.69124634716513,492.82652504132602,423.77354940719613,501.22257624543016,434.87215720736873,null,1243.23984357218,361.54570220768858,258.57906820474528]
[1,1,4,"2019-01-04",23,"On-Peak",{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":135.79221479690619},{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":34.962185688167303},{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":138.88209752881184},{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":34.345205940729052},{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B107,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA98/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":137.82503238368622},{"$f":"IF(F107=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B107,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB98/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F107,$B$13:$B$8772,\"=\"&B107)","v":35.743693368255748},{"$f":"IF(Controls!$C$42=1,G107*'Input Parameters, System'!$E$18,0)","v":3.7719631811255598},{"$f":"IF(Controls!$C$42=1,H107*'Input Parameters, System'!$E$18,0)","v":0.97116080877448541},{"$f":"IF(Controls!$C$42=1,I107*'Input Parameters, System'!$E$18,0)","v":3.8577922834505727},{"$f":"IF(Controls!$C$42=1,J107*'Input Parameters, System'!$E$18,0)","v":0.95402267685493558},{"$f":"IF(Controls!$C$42=1,K107*'Input Parameters, System'!$E$18,0)","v":3.8284296958130679},{"$f":"IF(Controls!$C$42=1,L107*'Input Parameters, System'!$E$18,0)","v":0.99286910920591509},null,{"$f":"VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T98","v":1138.1514233726236},790.69865177883469,{"$f":"((LN(V107)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},{"$f":"'Input Parameters, System'!T98+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B107,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F107,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1138.1514233726236},790.69865177883469,{"$f":"((LN(Y107)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},1138.1514233726236,790.69865177883469,{"$f":"((LN(AB107)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83057234407618008},null,1.7564639076503852E-3,null,1201.6317941676862,63.480370795062491,5.5774978172020804,63.591969756290283,{"$f":"IF(Controls!$C$40=1,(AK107-AI107)*100,IF(F107=\"On-Peak\",IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D107,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.159896122779145},null,{"$f":"MAX(0,$V107-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V107-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y107-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y107-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB107-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB107-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G107+$M107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL107/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":166.98171330742662},{"$f":"(H107+$N107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL107/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":39.113653399813373},{"$f":"(I107+$O107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL107/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":161.28346686583058},{"$f":"(J107+$P107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL107/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.676322059117169},{"$f":"(K107+$Q107)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL107/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":160.38992892390121},{"$f":"(L107+$R107)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL107/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.542428614387219},null,{"$f":"AN107/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO107/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP107/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ107/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR107/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS107/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI107*(1/(1-($AL107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK107*(1/(1-($AL107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM107*(1/(1-($AL107/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,166.98171330742662,39.113653399813373,161.28346686583058,35.676322059117169,160.38992892390121,37.542428614387219,null,1138.1514233726236,0,0]
[1,1,4,"2019-01-04",24,"Off-Peak",{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":107.0623288654633},{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":27.757495440941732},{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":106.20520687309059},{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":26.591939644821323},{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B108,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA99/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":101.99751709235186},{"$f":"IF(F108=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B108,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB99/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F108,$B$13:$B$8772,\"=\"&B108)","v":26.505602178442029},{"$f":"IF(Controls!$C$42=1,G108*'Input Parameters, System'!$E$18,0)","v":2.9739198463628309},{"$f":"IF(Controls!$C$42=1,H108*'Input Parameters, System'!$E$18,0)","v":0.7710327941854751},{"$f":"IF(Controls!$C$42=1,I108*'Input Parameters, System'!$E$18,0)","v":2.9501111721925315},{"$f":"IF(Controls!$C$42=1,J108*'Input Parameters, System'!$E$18,0)","v":0.73865661153694051},{"$f":"IF(Controls!$C$42=1,K108*'Input Parameters, System'!$E$18,0)","v":2.8332322262656082},{"$f":"IF(Controls!$C$42=1,L108*'Input Parameters, System'!$E$18,0)","v":0.73625837578519715},null,{"$f":"VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T99","v":1026.7551152038154},679.30234361002647,{"$f":"((LN(V108)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},{"$f":"'Input Parameters, System'!T99+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B108,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F108,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1026.7551152038154},679.30234361002647,{"$f":"((LN(Y108)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},1026.7551152038154,679.30234361002647,{"$f":"((LN(AB108)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75847099165285681},null,1.9469361878456937E-3,null,1081.710849594682,54.955734390866596,5.3523701588725601,55.062833923028641,{"$f":"IF(Controls!$C$40=1,(AK108-AI108)*100,IF(F108=\"On-Peak\",IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D108,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.709953216204582},null,{"$f":"MAX(0,$V108-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V108-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y108-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y108-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB108-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB108-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G108+$M108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL108/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":128.82367523072477},{"$f":"(H108+$N108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL108/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.044635640137042},{"$f":"(I108+$O108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL108/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":120.28735814024193},{"$f":"(J108+$P108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL108/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.438163307422858},{"$f":"(K108+$Q108)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL108/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":115.39573922543222},{"$f":"(L108+$R108)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL108/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.340774854186201},null,{"$f":"AN108/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO108/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP108/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ108/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR108/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS108/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI108*(1/(1-($AL108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK108*(1/(1-($AL108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM108*(1/(1-($AL108/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,128.82367523072477,29.044635640137042,120.28735814024193,25.438163307422858,115.39573922543222,25.340774854186201,null,1026.7551152038154,0,0]
[1,1,5,"2019-01-05",1,"Off-Peak",{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":87.020235433482569},{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":27.406582247952795},{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":86.323566881977257},{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":26.255761531475777},{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B109,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA100/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":82.903557629132962},{"$f":"IF(F109=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B109,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB100/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F109,$B$13:$B$8772,\"=\"&B109)","v":26.170515552477479},{"$f":"IF(Controls!$C$42=1,G109*'Input Parameters, System'!$E$18,0)","v":2.4172013436771222},{"$f":"IF(Controls!$C$42=1,H109*'Input Parameters, System'!$E$18,0)","v":0.76128531605718086},{"$f":"IF(Controls!$C$42=1,I109*'Input Parameters, System'!$E$18,0)","v":2.3978496589751952},{"$f":"IF(Controls!$C$42=1,J109*'Input Parameters, System'!$E$18,0)","v":0.72931843653378459},{"$f":"IF(Controls!$C$42=1,K109*'Input Parameters, System'!$E$18,0)","v":2.3028504795293694},{"$f":"IF(Controls!$C$42=1,L109*'Input Parameters, System'!$E$18,0)","v":0.72695051953205148},null,{"$f":"VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T100","v":1016.0267388151658},668.57396722137685,{"$f":"((LN(V109)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},{"$f":"'Input Parameters, System'!T100+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B109,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F109,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1016.0267388151658},668.57396722137685,{"$f":"((LN(Y109)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},1016.0267388151658,668.57396722137685,{"$f":"((LN(AB109)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.75111833918648419},null,1.9674840660108828E-3,null,1070.1802453332539,54.153506518088129,5.3299292675347258,54.260157561992038,{"$f":"IF(Controls!$C$40=1,(AK109-AI109)*100,IF(F109=\"On-Peak\",IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D109,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.665104390390923},null,{"$f":"MAX(0,$V109-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V109-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y109-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y109-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB109-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB109-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G109+$M109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL109/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":102.7701108711522},{"$f":"(H109+$N109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL109/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.547208249091181},{"$f":"(I109+$O109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL109/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":95.816425863926781},{"$f":"(J109+$P109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL109/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.986958539336552},{"$f":"(K109+$Q109)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL109/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":91.823474929824101},{"$f":"(L109+$R109)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL109/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.889679519714271},null,{"$f":"AN109/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO109/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP109/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ109/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR109/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS109/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI109*(1/(1-($AL109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK109*(1/(1-($AL109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM109*(1/(1-($AL109/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,102.7701108711522,28.547208249091181,95.816425863926781,24.986958539336552,91.823474929824101,24.889679519714271,null,1016.0267388151658,0,0]
[1,1,5,"2019-01-05",2,"Off-Peak",{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":85.396991502627927},{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":26.741418434376769},{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":84.713318353771371},{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":25.618528391253641},{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B110,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA101/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":81.357104713930099},{"$f":"IF(F110=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B110,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB101/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F110,$B$13:$B$8772,\"=\"&B110)","v":25.535351351022296},{"$f":"IF(Controls!$C$42=1,G110*'Input Parameters, System'!$E$18,0)","v":2.3721117459389411},{"$f":"IF(Controls!$C$42=1,H110*'Input Parameters, System'!$E$18,0)","v":0.7428087530378773},{"$f":"IF(Controls!$C$42=1,I110*'Input Parameters, System'!$E$18,0)","v":2.3531210405493277},{"$f":"IF(Controls!$C$42=1,J110*'Input Parameters, System'!$E$18,0)","v":0.7116177167516835},{"$f":"IF(Controls!$C$42=1,K110*'Input Parameters, System'!$E$18,0)","v":2.2598939413639547},{"$f":"IF(Controls!$C$42=1,L110*'Input Parameters, System'!$E$18,0)","v":0.70930726961937274},null,{"$f":"VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T101","v":1000.6195982792447},653.1668266854557,{"$f":"((LN(V110)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},{"$f":"'Input Parameters, System'!T101+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B110,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F110,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.6195982792447},653.1668266854557,{"$f":"((LN(Y110)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},1000.6195982792447,653.1668266854557,{"$f":"((LN(AB110)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74042215709270887},null,1.9977634737475825E-3,null,1053.6269365976943,53.007338318449776,5.2974515399864197,53.113340290962363,{"$f":"IF(Controls!$C$40=1,(AK110-AI110)*100,IF(F110=\"On-Peak\",IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D110,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.600197251258692},null,{"$f":"MAX(0,$V110-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V110-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y110-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y110-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB110-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB110-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G110+$M110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL110/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":100.58525205552344},{"$f":"(H110+$N110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL110/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.613883936489561},{"$f":"(I110+$O110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL110/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":93.764286994455063},{"$f":"(J110+$P110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL110/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.140361854881146},{"$f":"(K110+$Q110)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL110/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":89.84669859550776},{"$f":"(L110+$R110)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL110/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.043288165835243},null,{"$f":"AN110/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO110/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP110/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ110/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR110/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS110/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI110*(1/(1-($AL110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK110*(1/(1-($AL110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM110*(1/(1-($AL110/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,100.58525205552344,27.613883936489561,93.764286994455063,24.140361854881146,89.84669859550776,24.043288165835243,null,1000.6195982792447,0,0]
[1,1,5,"2019-01-05",3,"Off-Peak",{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":71.864437507645903},{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":26.178386072491538},{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":71.289103582912205},{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":25.079138134766389},{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B111,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA102/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":68.464737043310393},{"$f":"IF(F111=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B111,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB102/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F111,$B$13:$B$8772,\"=\"&B111)","v":24.997712361601561},{"$f":"IF(Controls!$C$42=1,G111*'Input Parameters, System'!$E$18,0)","v":1.9962117321420618},{"$f":"IF(Controls!$C$42=1,H111*'Input Parameters, System'!$E$18,0)","v":0.72716914260815158},{"$f":"IF(Controls!$C$42=1,I111*'Input Parameters, System'!$E$18,0)","v":1.9802304155091925},{"$f":"IF(Controls!$C$42=1,J111*'Input Parameters, System'!$E$18,0)","v":0.69663482402273935},{"$f":"IF(Controls!$C$42=1,K111*'Input Parameters, System'!$E$18,0)","v":1.9017766793114694},{"$f":"IF(Controls!$C$42=1,L111*'Input Parameters, System'!$E$18,0)","v":0.69437302264604206},null,{"$f":"VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T102","v":1000.3811899150526},652.92841832126362,{"$f":"((LN(V111)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},{"$f":"'Input Parameters, System'!T102+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B111,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F111,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.3811899150526},652.92841832126362,{"$f":"((LN(Y111)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},1000.3811899150526,652.92841832126362,{"$f":"((LN(AB111)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74025535470391579},null,1.9982393380200136E-3,null,1053.3708476815145,52.989657766461875,5.2969466340087319,53.095649648424619,{"$f":"IF(Controls!$C$40=1,(AK111-AI111)*100,IF(F111=\"On-Peak\",IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D111,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.599188196274412},null,{"$f":"MAX(0,$V111-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V111-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y111-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y111-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB111-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB111-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G111+$M111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL111/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":83.052474233183261},{"$f":"(H111+$N111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL111/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.846425570292485},{"$f":"(I111+$O111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL111/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":77.296543357353542},{"$f":"(J111+$P111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL111/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":23.44421829630512},{"$f":"(K111+$Q111)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL111/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":73.983714668990615},{"$f":"(L111+$R111)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL111/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.347313447464664},null,{"$f":"AN111/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO111/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP111/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ111/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR111/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS111/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI111*(1/(1-($AL111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK111*(1/(1-($AL111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM111*(1/(1-($AL111/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.052474233183261,26.846425570292485,77.296543357353542,23.44421829630512,73.983714668990615,23.347313447464664,null,1000.3811899150526,0,0]
[1,1,5,"2019-01-05",4,"Off-Peak",{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":77.638266478555124},{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":25.253965496931134},{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":77.016708304418216},{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":24.193534597371045},{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B112,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA103/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":73.965422722291578},{"$f":"IF(F112=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B112,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB103/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F112,$B$13:$B$8772,\"=\"&B112)","v":24.114984160366589},{"$f":"IF(Controls!$C$42=1,G112*'Input Parameters, System'!$E$18,0)","v":2.1565940510029651},{"$f":"IF(Controls!$C$42=1,H112*'Input Parameters, System'!$E$18,0)","v":0.70149108455376463},{"$f":"IF(Controls!$C$42=1,I112*'Input Parameters, System'!$E$18,0)","v":2.1393287420065801},{"$f":"IF(Controls!$C$42=1,J112*'Input Parameters, System'!$E$18,0)","v":0.67203500479800793},{"$f":"IF(Controls!$C$42=1,K112*'Input Parameters, System'!$E$18,0)","v":2.0545717705697819},{"$f":"IF(Controls!$C$42=1,L112*'Input Parameters, System'!$E$18,0)","v":0.66985307296424801},null,{"$f":"VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T103","v":1013.5631857185133},666.11041412472434,{"$f":"((LN(V112)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},{"$f":"'Input Parameters, System'!T103+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B112,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F112,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1013.5631857185133},666.11041412472434,{"$f":"((LN(Y112)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},1013.5631857185133,666.11041412472434,{"$f":"((LN(AB112)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7494189929355608},null,1.9722638492769562E-3,null,1067.532953532593,53.969767814079674,5.3247561251764086,54.076315471602186,{"$f":"IF(Controls!$C$40=1,(AK112-AI112)*100,IF(F112=\"On-Peak\",IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D112,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.654765752251194},null,{"$f":"MAX(0,$V112-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V112-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y112-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y112-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB112-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB112-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G112+$M112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL112/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":90.595081436515997},{"$f":"(H112+$N112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL112/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.608442755832773},{"$f":"(I112+$O112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL112/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":84.3809724785377},{"$f":"(J112+$P112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL112/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.321273000673759},{"$f":"(K112+$Q112)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL112/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":80.807975949370501},{"$f":"(L112+$R112)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL112/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.224640507027956},null,{"$f":"AN112/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO112/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP112/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ112/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR112/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS112/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI112*(1/(1-($AL112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK112*(1/(1-($AL112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM112*(1/(1-($AL112/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,90.595081436515997,25.608442755832773,84.3809724785377,22.321273000673759,80.807975949370501,22.224640507027956,null,1013.5631857185133,0,0]
[1,1,5,"2019-01-05",5,"Off-Peak",{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":70.540715209461098},{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":24.66867371608765},{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":69.975978770375164},{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":23.632819609813367},{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B113,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA104/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":67.203636251226044},{"$f":"IF(F113=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B113,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB104/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F113,$B$13:$B$8772,\"=\"&B113)","v":23.556089676015269},{"$f":"IF(Controls!$C$42=1,G113*'Input Parameters, System'!$E$18,0)","v":1.959442085382447},{"$f":"IF(Controls!$C$42=1,H113*'Input Parameters, System'!$E$18,0)","v":0.68523316394425904},{"$f":"IF(Controls!$C$42=1,I113*'Input Parameters, System'!$E$18,0)","v":1.9437551400118451},{"$f":"IF(Controls!$C$42=1,J113*'Input Parameters, System'!$E$18,0)","v":0.65645976514722182},{"$f":"IF(Controls!$C$42=1,K113*'Input Parameters, System'!$E$18,0)","v":1.8667464991016181},{"$f":"IF(Controls!$C$42=1,L113*'Input Parameters, System'!$E$18,0)","v":0.65432840227336708},null,{"$f":"VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T104","v":1035.2881479055281},687.8353763117392,{"$f":"((LN(V113)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},{"$f":"'Input Parameters, System'!T104+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B113,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F113,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.2881479055281},687.8353763117392,{"$f":"((LN(Y113)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},1035.2881479055281,687.8353763117392,{"$f":"((LN(AB113)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76426442682802687},null,1.9308969304123735E-3,null,1090.884350611937,55.596202706408874,5.3701187267413903,55.703656951707764,{"$f":"IF(Controls!$C$40=1,(AK113-AI113)*100,IF(F113=\"On-Peak\",IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D113,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.745424529888936},null,{"$f":"MAX(0,$V113-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V113-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y113-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y113-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB113-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB113-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G113+$M113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL113/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":81.487310258642381},{"$f":"(H113+$N113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL113/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.844731791949801},{"$f":"(I113+$O113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL113/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.826455768042749},{"$f":"(J113+$P113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL113/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.628528623209387},{"$f":"(K113+$Q113)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL113/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":72.567614423947333},{"$f":"(L113+$R113)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL113/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.532064145343625},null,{"$f":"AN113/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO113/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP113/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ113/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR113/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS113/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI113*(1/(1-($AL113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK113*(1/(1-($AL113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM113*(1/(1-($AL113/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,81.487310258642381,24.844731791949801,75.826455768042749,21.628528623209387,72.567614423947333,21.532064145343625,null,1035.2881479055281,0,0]
[1,1,5,"2019-01-05",6,"Off-Peak",{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":72.209509352661158},{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":24.724976952276183},{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":71.631412844015401},{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":23.686758635462102},{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":68.793484528845298},{"$f":"IF(F114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F114,$B$13:$B$8772,\"=\"&B114)","v":23.609853574957352},{"$f":"IF(Controls!$C$42=1,G114*'Input Parameters, System'!$E$18,0)","v":2.0057969524449142},{"$f":"IF(Controls!$C$42=1,H114*'Input Parameters, System'!$E$18,0)","v":0.68679712498723189},{"$f":"IF(Controls!$C$42=1,I114*'Input Parameters, System'!$E$18,0)","v":1.9897388982404791},{"$f":"IF(Controls!$C$42=1,J114*'Input Parameters, System'!$E$18,0)","v":0.65795805442011646},{"$f":"IF(Controls!$C$42=1,K114*'Input Parameters, System'!$E$18,0)","v":1.9109084503277964},{"$f":"IF(Controls!$C$42=1,L114*'Input Parameters, System'!$E$18,0)","v":0.65582182697070046},null,{"$f":"VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T105","v":1087.9068606191163},740.45408902532733,{"$f":"((LN(V114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},{"$f":"'Input Parameters, System'!T105+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B114,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F114,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1087.9068606191163},740.45408902532733,{"$f":"((LN(Y114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},1087.9068606191163,740.45408902532733,{"$f":"((LN(AB114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79896744971198785},null,1.8375482671562082E-3,null,1147.4988374480133,59.591976828897117,5.4776726745692139,59.701580632955043,{"$f":"IF(Controls!$C$40=1,(AK114-AI114)*100,IF(F114=\"On-Peak\",IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.960380405792591},null,{"$f":"MAX(0,$V114-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V114-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y114-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y114-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB114-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB114-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G114+$M114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL114/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":83.878998028940089},{"$f":"(H114+$N114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.003014155907838},{"$f":"(I114+$O114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL114/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":78.072859701312694},{"$f":"(J114+$P114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":21.772102858580066},{"$f":"(K114+$Q114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL114/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":74.731521651992921},{"$f":"(L114+$R114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.675603558725214},null,{"$f":"AN114/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO114/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP114/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ114/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR114/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS114/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI114*(1/(1-($AL114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK114*(1/(1-($AL114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM114*(1/(1-($AL114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.878998028940089,25.003014155907838,78.072859701312694,21.772102858580066,74.731521651992921,21.675603558725214,null,1087.9068606191163,0,0]
[1,1,5,"2019-01-05",7,"Off-Peak",{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":69.472355683541466},{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":27.169584904926694},{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":68.916172341096825},{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":26.028715865373009},{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B115,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA106/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":66.185817750913955},{"$f":"IF(F115=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B115,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB106/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F115,$B$13:$B$8772,\"=\"&B115)","v":25.944207047628289},{"$f":"IF(Controls!$C$42=1,G115*'Input Parameters, System'!$E$18,0)","v":1.9297657685037461},{"$f":"IF(Controls!$C$42=1,H115*'Input Parameters, System'!$E$18,0)","v":0.7547021312018779},{"$f":"IF(Controls!$C$42=1,I115*'Input Parameters, System'!$E$18,0)","v":1.9143164064560454},{"$f":"IF(Controls!$C$42=1,J115*'Input Parameters, System'!$E$18,0)","v":0.72301168401299665},{"$f":"IF(Controls!$C$42=1,K115*'Input Parameters, System'!$E$18,0)","v":1.8384740836764217},{"$f":"IF(Controls!$C$42=1,L115*'Input Parameters, System'!$E$18,0)","v":0.72066424348048685},null,{"$f":"VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T106","v":1212.9917823652938},865.53901077150488,{"$f":"((LN(V115)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},{"$f":"'Input Parameters, System'!T106+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B115,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F115,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1212.9917823652938},865.53901077150488,{"$f":"((LN(Y115)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},1212.9917823652938,865.53901077150488,{"$f":"((LN(AB115)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87515147131883242},null,1.648136511715137E-3,null,1282.3919297534051,69.400147388111179,5.7214029309236691,69.514622614427083,{"$f":"IF(Controls!$C$40=1,(AK115-AI115)*100,IF(F115=\"On-Peak\",IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D115,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.447522631590346},null,{"$f":"MAX(0,$V115-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":69.079782365293795},{"$f":"MAX(0,$V115-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":24.511782365293811},{"$f":"MAX(0,$Y115-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":69.079782365293795},{"$f":"MAX(0,$Y115-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":24.511782365293811},{"$f":"MAX(0,$AB115-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":69.079782365293795},{"$f":"MAX(0,$AB115-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":24.511782365293811},null,7.2599531153827944E-4,4.0494325928928265E-4,7.2599531153827944E-4,4.0494325928928265E-4,7.2599531153827944E-4,4.0494325928928265E-4,null,{"$f":"(G115+$M115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL115/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":80.815734275351275},{"$f":"(H115+$N115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL115/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.551384833553943},{"$f":"(I115+$O115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL115/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.195674882222107},{"$f":"(J115+$P115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL115/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.990747021550906},{"$f":"(K115+$Q115)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL115/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":71.959998270002345},{"$f":"(L115+$R115)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL115/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.8934670830835},null,{"$f":"AN115/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":171.52089308547411},{"$f":"IF(Controls!$C$44=1,AO115/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":13.525905616023763},{"$f":"AP115/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":175.62833748442216},{"$f":"IF(Controls!$C$44=1,AQ115/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":13.784785351961453},{"$f":"AR115/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":179.83462756667831},{"$f":"IF(Controls!$C$44=1,AS115/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":14.049461163898652},null,{"$f":"BI115*(1/(1-($AL115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":239.51416641515999},{"$f":"BK115*(1/(1-($AL115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":245.24985903903419},{"$f":"BM115*(1/(1-($AL115/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":251.12358115316684},null,333.85580630653504,281.59145686473767,334.23031927321779,284.02539141254658,337.13304058706785,290.06650940014902,null,1212.9917823652938,251.12358115316684,179.83462756667831]
[1,1,5,"2019-01-05",8,"Off-Peak",{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":68.66487464650919},{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":28.151618094261391},{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":68.115155853851547},{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":26.96951282436239},{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":65.416536326259475},{"$f":"IF(F116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F116,$B$13:$B$8772,\"=\"&B116)","v":26.881949471036542},{"$f":"IF(Controls!$C$42=1,G116*'Input Parameters, System'!$E$18,0)","v":1.9073359941186816},{"$f":"IF(Controls!$C$42=1,H116*'Input Parameters, System'!$E$18,0)","v":0.78198052148628305},{"$f":"IF(Controls!$C$42=1,I116*'Input Parameters, System'!$E$18,0)","v":1.892066200861545},{"$f":"IF(Controls!$C$42=1,J116*'Input Parameters, System'!$E$18,0)","v":0.7491446364472012},{"$f":"IF(Controls!$C$42=1,K116*'Input Parameters, System'!$E$18,0)","v":1.8171053975992386},{"$f":"IF(Controls!$C$42=1,L116*'Input Parameters, System'!$E$18,0)","v":0.74671234866652858},null,{"$f":"VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T107","v":1371.8911306985271},1024.4383591047381,{"$f":"((LN(V116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},{"$f":"'Input Parameters, System'!T107+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B116,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F116,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1371.8911306985271},1024.4383591047381,{"$f":"((LN(Y116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},1371.8911306985271,1024.4383591047381,{"$f":"((LN(AB116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96132169535417178},null,1.4573105609283488E-3,null,1454.3442135883406,82.453082889813444,6.0101768314392938,82.573330235872234,{"$f":"IF(Controls!$C$40=1,(AK116-AI116)*100,IF(F116=\"On-Peak\",IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.024734605878962},null,{"$f":"MAX(0,$V116-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":227.97913069852711},{"$f":"MAX(0,$V116-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":183.41113069852713},{"$f":"MAX(0,$Y116-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":227.97913069852711},{"$f":"MAX(0,$Y116-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":183.41113069852713},{"$f":"MAX(0,$AB116-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":227.97913069852711},{"$f":"MAX(0,$AB116-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":183.41113069852713},null,2.3959510923250633E-3,3.0300163385978207E-3,2.3959510923250633E-3,3.0300163385978207E-3,2.3959510923250633E-3,3.0300163385978207E-3,null,{"$f":"(G116+$M116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL116/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":80.348851858049784},{"$f":"(H116+$N116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.156117845602846},{"$f":"(I116+$O116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL116/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":74.757153386387316},{"$f":"(J116+$P116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.446362855290186},{"$f":"(K116+$Q116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL116/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":71.537580992131524},{"$f":"(L116+$R116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.348729876888157},null,{"$f":"AN116/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":566.05829901842787},{"$f":"IF(Controls!$C$44=1,AO116/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":101.20853742031584},{"$f":"AP116/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":579.61380790108421},{"$f":"IF(Controls!$C$44=1,AQ116/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":103.14562320117267},{"$f":"AR116/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":593.49553021670602},{"$f":"IF(Controls!$C$44=1,AS116/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":105.1260785272075},null,{"$f":"BI116*(1/(1-($AL116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":795.63791045878713},{"$f":"BK116*(1/(1-($AL116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":814.69120723281969},{"$f":"BM116*(1/(1-($AL116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":834.20302175072845},null,977.19529973715271,927.00256572470585,992.59398382037966,944.28319328928251,1010.8666812700675,965.67783015482405,null,1371.8911306985271,834.20302175072845,593.49553021670602]
[1,1,5,"2019-01-05",9,"Off-Peak",{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":67.683474616885334},{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":29.357554850764405},{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":67.141612738584215},{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":28.124811490001363},{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B117,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA108/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":64.481563517833251},{"$f":"IF(F117=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B117,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB108/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F117,$B$13:$B$8772,\"=\"&B117)","v":28.033497166981878},{"$f":"IF(Controls!$C$42=1,G117*'Input Parameters, System'!$E$18,0)","v":1.8800751914045257},{"$f":"IF(Controls!$C$42=1,H117*'Input Parameters, System'!$E$18,0)","v":0.8154783847555328},{"$f":"IF(Controls!$C$42=1,I117*'Input Parameters, System'!$E$18,0)","v":1.8650236432928446},{"$f":"IF(Controls!$C$42=1,J117*'Input Parameters, System'!$E$18,0)","v":0.78123590203640481},{"$f":"IF(Controls!$C$42=1,K117*'Input Parameters, System'!$E$18,0)","v":1.7911342252900464},{"$f":"IF(Controls!$C$42=1,L117*'Input Parameters, System'!$E$18,0)","v":0.77869942183498786},null,{"$f":"VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T108","v":1383.6724773623587},1036.2197057685698,{"$f":"((LN(V117)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},{"$f":"'Input Parameters, System'!T108+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B117,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F117,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1383.6724773623587},1036.2197057685698,{"$f":"((LN(Y117)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},1383.6724773623587,1036.2197057685698,{"$f":"((LN(AB117)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96730739852694247},null,1.4449067003567961E-3,null,1467.1185716238185,83.446094261459777,6.0307692482638551,83.566753231661821,{"$f":"IF(Controls!$C$40=1,(AK117-AI117)*100,IF(F117=\"On-Peak\",IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D117,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.065897020204375},null,{"$f":"MAX(0,$V117-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":239.76047736235864},{"$f":"MAX(0,$V117-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":195.19247736235866},{"$f":"MAX(0,$Y117-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":239.76047736235864},{"$f":"MAX(0,$Y117-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":195.19247736235866},{"$f":"MAX(0,$AB117-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":239.76047736235864},{"$f":"MAX(0,$AB117-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":195.19247736235866},null,2.5197673834117884E-3,3.2246483260139538E-3,2.5197673834117884E-3,3.2246483260139538E-3,2.5197673834117884E-3,3.2246483260139538E-3,null,{"$f":"(G117+$M117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL117/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":79.098549253258625},{"$f":"(H117+$N117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL117/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.844672804909944},{"$f":"(I117+$O117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL117/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":73.582800812417773},{"$f":"(J117+$P117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL117/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":27.978011619571657},{"$f":"(K117+$Q117)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL117/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":70.406355220376582},{"$f":"(L117+$R117)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL117/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.880007160475969},null,{"$f":"AN117/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":595.31066537424886},{"$f":"IF(Controls!$C$44=1,AO117/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":107.70963067538121},{"$f":"AP117/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":609.56668639966972},{"$f":"IF(Controls!$C$44=1,AQ117/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":109.77114445041121},{"$f":"AR117/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":624.16577868854426},{"$f":"IF(Controls!$C$44=1,AS117/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":111.87881359743599},null,{"$f":"BI117*(1/(1-($AL117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":837.14602109391546},{"$f":"BK117*(1/(1-($AL117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":857.19332071781787},{"$f":"BM117*(1/(1-($AL117/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":877.72305877236943},null,1023.9542010225553,976.70032457420666,1040.5472659806469,994.94247678780073,1060.0082275901821,1017.4818795302814,null,1383.6724773623587,877.72305877236943,624.16577868854426]
[1,1,5,"2019-01-05",10,"Off-Peak",{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":69.136940483543441},{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":28.492056266564088},{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":68.583442415625711},{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":27.295655770145384},{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B118,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA109/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":65.866270082211344},{"$f":"IF(F118=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B118,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB109/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F118,$B$13:$B$8772,\"=\"&B118)","v":27.207033511151405},{"$f":"IF(Controls!$C$42=1,G118*'Input Parameters, System'!$E$18,0)","v":1.9204487852976422},{"$f":"IF(Controls!$C$42=1,H118*'Input Parameters, System'!$E$18,0)","v":0.79143703011821021},{"$f":"IF(Controls!$C$42=1,I118*'Input Parameters, System'!$E$18,0)","v":1.9050740133629454},{"$f":"IF(Controls!$C$42=1,J118*'Input Parameters, System'!$E$18,0)","v":0.75820405995772566},{"$f":"IF(Controls!$C$42=1,K118*'Input Parameters, System'!$E$18,0)","v":1.8295978602289769},{"$f":"IF(Controls!$C$42=1,L118*'Input Parameters, System'!$E$18,0)","v":0.75574235846435645},null,{"$f":"VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T109","v":1368.3348725993267},1020.8821010055377,{"$f":"((LN(V118)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},{"$f":"'Input Parameters, System'!T109+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B118,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F118,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1368.3348725993267},1020.8821010055377,{"$f":"((LN(Y118)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},1368.3348725993267,1020.8821010055377,{"$f":"((LN(AB118)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.95950477801666112},null,1.4610966808241699E-3,null,1450.4888783450244,82.154005745697702,6.0039400727714911,82.274128424863193,{"$f":"IF(Controls!$C$40=1,(AK118-AI118)*100,IF(F118=\"On-Peak\",IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D118,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.012267916549035},null,{"$f":"MAX(0,$V118-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":224.42287259932664},{"$f":"MAX(0,$V118-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":179.85487259932665},{"$f":"MAX(0,$Y118-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":224.42287259932664},{"$f":"MAX(0,$Y118-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":179.85487259932665},{"$f":"MAX(0,$AB118-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":224.42287259932664},{"$f":"MAX(0,$AB118-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":179.85487259932665},null,2.3585765289110259E-3,2.9712657049595602E-3,2.3585765289110259E-3,2.9712657049595602E-3,2.3585765289110259E-3,2.9712657049595602E-3,null,{"$f":"(G118+$M118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL118/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":80.957430442625693},{"$f":"(H118+$N118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL118/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.621840282772322},{"$f":"(I118+$O118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL118/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.328763670586369},{"$f":"(J118+$P118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL118/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.868808800242729},{"$f":"(K118+$Q118)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL118/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":72.0881995194963},{"$f":"(L118+$R118)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL118/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.771073363289929},null,{"$f":"AN118/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":557.22832671203321},{"$f":"IF(Controls!$C$44=1,AO118/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":99.246150080253912},{"$f":"AP118/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":570.57238251955494},{"$f":"IF(Controls!$C$44=1,AQ118/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":101.14567665207701},{"$f":"AR118/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":584.23756314004652},{"$f":"IF(Controls!$C$44=1,AS118/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":103.0877318533948},null,{"$f":"BI118*(1/(1-($AL118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":783.11574128234065},{"$f":"BK118*(1/(1-($AL118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":801.86916722010824},{"$f":"BM118*(1/(1-($AL118/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":821.07389450760616},null,963.31932180522028,912.9837316453669,978.34360754277168,929.88365267242796,996.24982588049727,950.93269972429084,null,1368.3348725993267,821.07389450760616,584.23756314004652]
[1,1,5,"2019-01-05",11,"Off-Peak",{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":71.874094152663133},{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":26.999365818775342},{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":71.298682918544287},{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":25.865644392481514},{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B119,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA110/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":68.473936860142658},{"$f":"IF(F119=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B119,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB110/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F119,$B$13:$B$8772,\"=\"&B119)","v":25.781665027570856},{"$f":"IF(Controls!$C$42=1,G119*'Input Parameters, System'!$E$18,0)","v":1.9964799692388107},{"$f":"IF(Controls!$C$42=1,H119*'Input Parameters, System'!$E$18,0)","v":0.74997387688591421},{"$f":"IF(Controls!$C$42=1,I119*'Input Parameters, System'!$E$18,0)","v":1.9804965051473791},{"$f":"IF(Controls!$C$42=1,J119*'Input Parameters, System'!$E$18,0)","v":0.71848197225773447},{"$f":"IF(Controls!$C$42=1,K119*'Input Parameters, System'!$E$18,0)","v":1.9020322268803509},{"$f":"IF(Controls!$C$42=1,L119*'Input Parameters, System'!$E$18,0)","v":0.71614923858157287},null,{"$f":"VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T110","v":1348.0602279611478},1000.6074563673589,{"$f":"((LN(V119)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},{"$f":"'Input Parameters, System'!T110+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B119,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F119,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1348.0602279611478},1000.6074563673589,{"$f":"((LN(Y119)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},1348.0602279611478,1000.6074563673589,{"$f":"((LN(AB119)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94905525629936294},null,1.483063233052917E-3,null,1428.5151104412951,80.454882480147234,5.9681964359878741,80.5742906813433,{"$f":"IF(Controls!$C$40=1,(AK119-AI119)*100,IF(F119=\"On-Peak\",IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D119,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.940820119606599},null,{"$f":"MAX(0,$V119-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":204.14822796114777},{"$f":"MAX(0,$V119-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":159.58022796114778},{"$f":"MAX(0,$Y119-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":204.14822796114777},{"$f":"MAX(0,$Y119-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":159.58022796114778},{"$f":"MAX(0,$AB119-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":204.14822796114777},{"$f":"MAX(0,$AB119-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":159.58022796114778},null,2.1454997581622855E-3,2.6363214500554058E-3,2.1454997581622855E-3,2.6363214500554058E-3,2.1454997581622855E-3,2.6363214500554058E-3,null,{"$f":"(G119+$M119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL119/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":84.483621091152401},{"$f":"(H119+$N119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL119/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.525291108358733},{"$f":"(I119+$O119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL119/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":78.640754742616707},{"$f":"(J119+$P119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL119/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.967078012893264},{"$f":"(K119+$Q119)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL119/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":75.27856137465767},{"$f":"(L119+$R119)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL119/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.869803815023808},null,{"$f":"AN119/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":506.88761867473931},{"$f":"IF(Controls!$C$44=1,AO119/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":88.058349630348019},{"$f":"AP119/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":519.02615569357431},{"$f":"IF(Controls!$C$44=1,AQ119/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":89.743746745082191},{"$f":"AR119/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":531.45680670579532},{"$f":"IF(Controls!$C$44=1,AS119/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":91.466878330345594},null,{"$f":"BI119*(1/(1-($AL119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":711.79009226229846},{"$f":"BK119*(1/(1-($AL119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":728.8354689222283},{"$f":"BM119*(1/(1-($AL119/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":746.29104271194217},null,884.33206298379889,828.37373300100523,897.21997040992721,843.5462936802038,913.03648241694543,862.62772485731159,null,1348.0602279611478,746.29104271194217,531.45680670579532]
[1,1,5,"2019-01-05",12,"Off-Peak",{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":79.149705342743729},{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":26.733562168862083},{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":78.516046857467046},{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":25.611002015581722},{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B120,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA111/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":75.40535974792688},{"$f":"IF(F120=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B120,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB111/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F120,$B$13:$B$8772,\"=\"&B120)","v":25.527849411635028},{"$f":"IF(Controls!$C$42=1,G120*'Input Parameters, System'!$E$18,0)","v":2.1985779876724445},{"$f":"IF(Controls!$C$42=1,H120*'Input Parameters, System'!$E$18,0)","v":0.74259052591560182},{"$f":"IF(Controls!$C$42=1,I120*'Input Parameters, System'!$E$18,0)","v":2.180976562734747},{"$f":"IF(Controls!$C$42=1,J120*'Input Parameters, System'!$E$18,0)","v":0.71140865313220969},{"$f":"IF(Controls!$C$42=1,K120*'Input Parameters, System'!$E$18,0)","v":2.0945695675860478},{"$f":"IF(Controls!$C$42=1,L120*'Input Parameters, System'!$E$18,0)","v":0.70909888477788441},null,{"$f":"VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T111","v":1337.3119842088158},989.85921261502688,{"$f":"((LN(V120)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},{"$f":"'Input Parameters, System'!T111+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B120,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F120,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1337.3119842088158},989.85921261502688,{"$f":"((LN(Y120)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},1337.3119842088158,989.85921261502688,{"$f":"((LN(AB120)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94345170475430573},null,1.4949784549180833E-3,null,1416.870234237733,79.558250028917215,5.9491166585174726,79.67727684771792,{"$f":"IF(Controls!$C$40=1,(AK120-AI120)*100,IF(F120=\"On-Peak\",IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D120,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.902681880070531},null,{"$f":"MAX(0,$V120-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":193.39998420881579},{"$f":"MAX(0,$V120-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":148.83198420881581},{"$f":"MAX(0,$Y120-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":193.39998420881579},{"$f":"MAX(0,$Y120-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":148.83198420881581},{"$f":"MAX(0,$AB120-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":193.39998420881579},{"$f":"MAX(0,$AB120-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":148.83198420881581},null,2.0325408821455599E-3,2.4587566858191019E-3,2.0325408821455599E-3,2.4587566858191019E-3,2.0325408821455599E-3,2.4587566858191019E-3,null,{"$f":"(G120+$M120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL120/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":94.00777010229551},{"$f":"(H120+$N120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL120/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.141649409151764},{"$f":"(I120+$O120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL120/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":87.586356281992451},{"$f":"(J120+$P120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL120/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.619085588199955},{"$f":"(K120+$Q120)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL120/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":83.8956455702385},{"$f":"(L120+$R120)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL120/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.521895791186829},null,{"$f":"AN120/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":480.20038393865309},{"$f":"IF(Controls!$C$44=1,AO120/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":82.127335379099506},{"$f":"AP120/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":491.69983652370115},{"$f":"IF(Controls!$C$44=1,AQ120/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":83.699215554798784},{"$f":"AR120/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":503.47602352996984},{"$f":"IF(Controls!$C$44=1,AS120/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":85.30628866256545},null,{"$f":"BI120*(1/(1-($AL120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":674.02298544347241},{"$f":"BK120*(1/(1-($AL120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":690.16394580415783},{"$f":"BM120*(1/(1-($AL120/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":706.69333850893304},null,850.15809092486745,784.29197023172367,861.44951764094913,798.48224694715657,875.89527274173702,816.52152296268537,null,1337.3119842088158,706.69333850893304,503.47602352996984]
[1,1,5,"2019-01-05",13,"Off-Peak",{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":80.524493569896137},{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":27.221960008357875},{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":79.879828774212839},{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":26.078891703185775},{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B121,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA112/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":76.715110686312983},{"$f":"IF(F121=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B121,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB112/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F121,$B$13:$B$8772,\"=\"&B121)","v":25.994219976876725},{"$f":"IF(Controls!$C$42=1,G121*'Input Parameters, System'!$E$18,0)","v":2.236766116369068},{"$f":"IF(Controls!$C$42=1,H121*'Input Parameters, System'!$E$18,0)","v":0.75615697868371279},{"$f":"IF(Controls!$C$42=1,I121*'Input Parameters, System'!$E$18,0)","v":2.2188589640546139},{"$f":"IF(Controls!$C$42=1,J121*'Input Parameters, System'!$E$18,0)","v":0.72440544147615415},{"$f":"IF(Controls!$C$42=1,K121*'Input Parameters, System'!$E$18,0)","v":2.1309511254200215},{"$f":"IF(Controls!$C$42=1,L121*'Input Parameters, System'!$E$18,0)","v":0.72205347575707557},null,{"$f":"VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T112","v":1224.5943227559812},877.14155116219229,{"$f":"((LN(V121)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},{"$f":"'Input Parameters, System'!T112+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B121,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F121,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1224.5943227559812},877.14155116219229,{"$f":"((LN(Y121)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},1224.5943227559812,877.14155116219229,{"$f":"((LN(AB121)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88181530944405473},null,1.6325274502531073E-3,null,1294.9256039825552,70.331281226573978,5.7432310373848221,70.446192746371707,{"$f":"IF(Controls!$C$40=1,(AK121-AI121)*100,IF(F121=\"On-Peak\",IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D121,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.491151979772951},null,{"$f":"MAX(0,$V121-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":80.682322755981204},{"$f":"MAX(0,$V121-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":36.11432275598122},{"$f":"MAX(0,$Y121-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":80.682322755981204},{"$f":"MAX(0,$Y121-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":36.11432275598122},{"$f":"MAX(0,$AB121-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":80.682322755981204},{"$f":"MAX(0,$AB121-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":36.11432275598122},null,8.4793243463212036E-4,5.966213042319842E-4,8.4793243463212036E-4,5.966213042319842E-4,8.4793243463212036E-4,5.966213042319842E-4,null,{"$f":"(G121+$M121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL121/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":95.322948918029937},{"$f":"(H121+$N121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL121/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.641877764233033},{"$f":"(I121+$O121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL121/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":88.821644140763155},{"$f":"(J121+$P121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL121/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.072831045341115},{"$f":"(K121+$Q121)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL121/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":85.085568845711023},{"$f":"(L121+$R121)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL121/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.975531198503838},null,{"$f":"AN121/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":200.32929435326415},{"$f":"IF(Controls!$C$44=1,AO121/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":19.928331351197766},{"$f":"AP121/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":205.12661917611518},{"$f":"IF(Controls!$C$44=1,AQ121/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":20.309750629457781},{"$f":"AR121/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":210.03939166036059},{"$f":"IF(Controls!$C$44=1,AS121/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":20.699709529857262},null,{"$f":"BI121*(1/(1-($AL121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":279.88051527072867},{"$f":"BK121*(1/(1-($AL121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":286.58286875165743},{"$f":"BM121*(1/(1-($AL121/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":293.4465144243357},null,395.13179553995639,328.45072438615944,395.71426352187837,331.9654504264563,399.23179279990399,339.12175515269678,null,1224.5943227559812,293.4465144243357,210.03939166036059]
[1,1,5,"2019-01-05",14,"Off-Peak",{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":88.230761313060626},{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":27.453719841040865},{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":87.524401506333064},{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":26.300919785507272},{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B122,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA113/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":84.056817000579585},{"$f":"IF(F122=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B122,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB113/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F122,$B$13:$B$8772,\"=\"&B122)","v":26.215527188801076},{"$f":"IF(Controls!$C$42=1,G122*'Input Parameters, System'!$E$18,0)","v":2.450826681141403},{"$f":"IF(Controls!$C$42=1,H122*'Input Parameters, System'!$E$18,0)","v":0.76259467879083243},{"$f":"IF(Controls!$C$42=1,I122*'Input Parameters, System'!$E$18,0)","v":2.4312057979590485},{"$f":"IF(Controls!$C$42=1,J122*'Input Parameters, System'!$E$18,0)","v":0.73057281825062659},{"$f":"IF(Controls!$C$42=1,K122*'Input Parameters, System'!$E$18,0)","v":2.3348850987002159},{"$f":"IF(Controls!$C$42=1,L122*'Input Parameters, System'!$E$18,0)","v":0.72820082858098156},null,{"$f":"VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T113","v":1203.6143867070671},856.16161511327812,{"$f":"((LN(V122)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},{"$f":"'Input Parameters, System'!T113+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B122,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F122,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1203.6143867070671},856.16161511327812,{"$f":"((LN(Y122)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},1203.6143867070671,856.16161511327812,{"$f":"((LN(AB122)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86971888574344858},null,1.6609718620017588E-3,null,1272.2645712312215,68.650184524154341,5.7036693215318195,68.76430529843104,{"$f":"IF(Controls!$C$40=1,(AK122-AI122)*100,IF(F122=\"On-Peak\",IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D122,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.412077427669942},null,{"$f":"MAX(0,$V122-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":59.702386707067035},{"$f":"MAX(0,$V122-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":15.134386707067051},{"$f":"MAX(0,$Y122-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":59.702386707067035},{"$f":"MAX(0,$Y122-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":15.134386707067051},{"$f":"MAX(0,$AB122-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":59.702386707067035},{"$f":"MAX(0,$AB122-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":15.134386707067051},null,6.2744339013366874E-4,2.5002538734929182E-4,6.2744339013366874E-4,2.5002538734929182E-4,6.2744339013366874E-4,2.5002538734929182E-4,null,{"$f":"(G122+$M122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL122/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":105.30403272592348},{"$f":"(H122+$N122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL122/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.92707618917574},{"$f":"(I122+$O122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL122/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":98.196423826808228},{"$f":"(J122+$P122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL122/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.331527875273007},{"$f":"(K122+$Q122)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL122/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":94.116070094183613},{"$f":"(L122+$R122)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL122/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.234165285018271},null,{"$f":"AN122/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":148.23739069095899},{"$f":"IF(Controls!$C$44=1,AO122/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":8.3513423506091868},{"$f":"AP122/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":151.78726050072513},{"$f":"IF(Controls!$C$44=1,AQ122/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":8.5111832783685593},{"$f":"AR122/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":155.42255795671605},{"$f":"IF(Controls!$C$44=1,AS122/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":8.6746028955211738},null,{"$f":"BI122*(1/(1-($AL122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":206.91793530558681},{"$f":"BK122*(1/(1-($AL122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":211.87303960293494},{"$f":"BM122*(1/(1-($AL122/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":216.9473885260314},null,320.57331038211947,244.19635384537173,318.58064670811171,245.71575075657651,319.73806151573621,250.85615670657086,null,1203.6143867070671,216.9473885260314,155.42255795671605]
[1,1,5,"2019-01-05",15,"Off-Peak",{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":99.042725352503126},{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":29.718943064439578},{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":98.249806881704345},{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":28.471024770909455},{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B123,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA114/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":94.357298025055741},{"$f":"IF(F123=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B123,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB114/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F123,$B$13:$B$8772,\"=\"&B123)","v":28.378586378796111},{"$f":"IF(Controls!$C$42=1,G123*'Input Parameters, System'!$E$18,0)","v":2.7511556089332183},{"$f":"IF(Controls!$C$42=1,H123*'Input Parameters, System'!$E$18,0)","v":0.82551683238019402},{"$f":"IF(Controls!$C$42=1,I123*'Input Parameters, System'!$E$18,0)","v":2.7291303456884837},{"$f":"IF(Controls!$C$42=1,J123*'Input Parameters, System'!$E$18,0)","v":0.79085282853219208},{"$f":"IF(Controls!$C$42=1,K123*'Input Parameters, System'!$E$18,0)","v":2.6210063261234224},{"$f":"IF(Controls!$C$42=1,L123*'Input Parameters, System'!$E$18,0)","v":0.78828512454345112},null,{"$f":"VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T114","v":1211.7600058169674},864.3072342231784,{"$f":"((LN(V123)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},{"$f":"'Input Parameters, System'!T114+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B123,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F123,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1211.7600058169674},864.3072342231784,{"$f":"((LN(Y123)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},1211.7600058169674,864.3072342231784,{"$f":"((LN(AB123)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87444026973341471},null,1.6498111822667028E-3,null,1281.061508388359,69.301502571391708,5.7190782200035315,69.415931332251418,{"$f":"IF(Controls!$C$40=1,(AK123-AI123)*100,IF(F123=\"On-Peak\",IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D123,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.442876085970966},null,{"$f":"MAX(0,$V123-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":67.848005816967316},{"$f":"MAX(0,$V123-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":23.280005816967332},{"$f":"MAX(0,$Y123-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":67.848005816967316},{"$f":"MAX(0,$Y123-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":23.280005816967332},{"$f":"MAX(0,$AB123-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":67.848005816967316},{"$f":"MAX(0,$AB123-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":23.280005816967332},null,7.1304993203174063E-4,3.8459387780563842E-4,7.1304993203174063E-4,3.8459387780563842E-4,7.1304993203174063E-4,3.8459387780563842E-4,null,{"$f":"(G123+$M123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL123/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":119.4845791855327},{"$f":"(H123+$N123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL123/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.055630880746392},{"$f":"(I123+$O123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL123/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":111.51556846533212},{"$f":"(J123+$P123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL123/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":28.169366762849112},{"$f":"(K123+$Q123)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL123/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":106.94608384542082},{"$f":"(L123+$R123)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL123/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.071315893151322},null,{"$f":"AN123/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":168.46246692348251},{"$f":"IF(Controls!$C$44=1,AO123/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":12.846196034549768},{"$f":"AP123/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":172.4966705924956},{"$f":"IF(Controls!$C$44=1,AQ123/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":13.092066435514882},{"$f":"AR123/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":176.62795740604744},{"$f":"IF(Controls!$C$44=1,AS123/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":13.343441645594783},null,{"$f":"BI123*(1/(1-($AL123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":235.23099438864099},{"$f":"BK123*(1/(1-($AL123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":240.86411705363966},{"$f":"BM123*(1/(1-($AL123/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":246.63280086199137},null,367.56176960872347,280.13282130393713,365.47175195448665,282.12555025200368,366.92232635300695,288.04755840073744,null,1211.7600058169674,246.63280086199137,176.62795740604744]
[1,1,5,"2019-01-05",16,"Off-Peak",{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":100.05725280928726},{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":30.378869367672493},{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":99.256212211833017},{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":29.103240327350324},{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B124,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA115/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":95.323831097057521},{"$f":"IF(F124=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B124,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB115/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F124,$B$13:$B$8772,\"=\"&B124)","v":29.008749287326463},{"$f":"IF(Controls!$C$42=1,G124*'Input Parameters, System'!$E$18,0)","v":2.7793366075195811},{"$f":"IF(Controls!$C$42=1,H124*'Input Parameters, System'!$E$18,0)","v":0.84384791065131415},{"$f":"IF(Controls!$C$42=1,I124*'Input Parameters, System'!$E$18,0)","v":2.7570857322046507},{"$f":"IF(Controls!$C$42=1,J124*'Input Parameters, System'!$E$18,0)","v":0.80841417256797765},{"$f":"IF(Controls!$C$42=1,K124*'Input Parameters, System'!$E$18,0)","v":2.6478541624768064},{"$f":"IF(Controls!$C$42=1,L124*'Input Parameters, System'!$E$18,0)","v":0.80578945122847134},null,{"$f":"VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T115","v":1245.4451209409578},897.9923493471689,{"$f":"((LN(V124)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},{"$f":"'Input Parameters, System'!T115+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B124,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F124,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1245.4451209409578},897.9923493471689,{"$f":"((LN(Y124)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},1245.4451209409578,897.9923493471689,{"$f":"((LN(AB124)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.89363366762303753},null,1.6052072228109893E-3,null,1317.4586052727509,72.013484331793066,5.7821483356396701,72.129173724865623,{"$f":"IF(Controls!$C$40=1,(AK124-AI124)*100,IF(F124=\"On-Peak\",IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D124,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.568939307255732},null,{"$f":"MAX(0,$V124-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":101.53312094095782},{"$f":"MAX(0,$V124-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":56.965120940957831},{"$f":"MAX(0,$Y124-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":101.53312094095782},{"$f":"MAX(0,$Y124-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":56.965120940957831},{"$f":"MAX(0,$AB124-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":101.53312094095782},{"$f":"MAX(0,$AB124-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":56.965120940957831},null,1.0670643022468208E-3,9.4108381821719604E-4,1.0670643022468208E-3,9.4108381821719604E-4,1.0670643022468208E-3,9.4108381821719604E-4,null,{"$f":"(G124+$M124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL124/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":120.99797687412099},{"$f":"(H124+$N124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL124/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.022807793647829},{"$f":"(I124+$O124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL124/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":112.93703432825421},{"$f":"(J124+$P124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL124/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.046670350346776},{"$f":"(K124+$Q124)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL124/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":108.31534794331606},{"$f":"(L124+$R124)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL124/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.948406702528551},null,{"$f":"AN124/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":252.10055656310217},{"$f":"IF(Controls!$C$44=1,AO124/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":31.434060476309174},{"$f":"AP124/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":258.13765793541592},{"$f":"IF(Controls!$C$44=1,AQ124/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":32.035694223177543},{"$f":"AR124/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":264.32004220200321},{"$f":"IF(Controls!$C$44=1,AS124/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":32.650797988887241},null,{"$f":"BI124*(1/(1-($AL124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":352.52008165560062},{"$f":"BK124*(1/(1-($AL124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":360.96194905067904},{"$f":"BM124*(1/(1-($AL124/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":369.60697005418535},null,504.95211900603078,416.97694992555762,505.93467760211081,422.04431362420337,510.57311598638864,431.20617474560117,null,1245.4451209409578,369.60697005418535,264.32004220200321]
[1,1,5,"2019-01-05",17,"Off-Peak",{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":99.465100048796927},{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":30.994276832988898},{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":98.668800121186479},{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":29.692806421650335},{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B125,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA116/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":94.759691385644231},{"$f":"IF(F125=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B125,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB116/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F125,$B$13:$B$8772,\"=\"&B125)","v":29.596401205995626},{"$f":"IF(Controls!$C$42=1,G125*'Input Parameters, System'!$E$18,0)","v":2.7628881063038673},{"$f":"IF(Controls!$C$42=1,H125*'Input Parameters, System'!$E$18,0)","v":0.86094236856287465},{"$f":"IF(Controls!$C$42=1,I125*'Input Parameters, System'!$E$18,0)","v":2.7407689147686836},{"$f":"IF(Controls!$C$42=1,J125*'Input Parameters, System'!$E$18,0)","v":0.82479082276007909},{"$f":"IF(Controls!$C$42=1,K125*'Input Parameters, System'!$E$18,0)","v":2.6321837926868721},{"$f":"IF(Controls!$C$42=1,L125*'Input Parameters, System'!$E$18,0)","v":0.82211293047839051},null,{"$f":"VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T116","v":1403.1126927258647},1055.6599211320759,{"$f":"((LN(V125)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},{"$f":"'Input Parameters, System'!T116+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B125,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F125,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1403.1126927258647},1055.6599211320759,{"$f":"((LN(Y125)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},1403.1126927258647,1055.6599211320759,{"$f":"((LN(AB125)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97707375701261856},null,1.4248945559991455E-3,null,1488.2047385510007,85.092045825135983,6.0645197115155005,85.213379441266696,{"$f":"IF(Controls!$C$40=1,(AK125-AI125)*100,IF(F125=\"On-Peak\",IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D125,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.133361613071258},null,{"$f":"MAX(0,$V125-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":259.20069272586466},{"$f":"MAX(0,$V125-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":214.63269272586467},{"$f":"MAX(0,$Y125-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":259.20069272586466},{"$f":"MAX(0,$Y125-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":214.63269272586467},{"$f":"MAX(0,$AB125-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":259.20069272586466},{"$f":"MAX(0,$AB125-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":214.63269272586467},null,2.724074703527066E-3,3.5458075160420899E-3,2.724074703527066E-3,3.5458075160420899E-3,2.724074703527066E-3,3.5458075160420899E-3,null,{"$f":"(G125+$M125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL125/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":121.05923708300854},{"$f":"(H125+$N125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL125/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.144614584698601},{"$f":"(I125+$O125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL125/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":112.99457326619876},{"$f":"(J125+$P125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL125/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.064235088648527},{"$f":"(K125+$Q125)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL125/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":108.37077382726697},{"$f":"(L125+$R125)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL125/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.965724644264647},null,{"$f":"AN125/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":643.5795363340643},{"$f":"IF(Controls!$C$44=1,AO125/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":118.43698269912726},{"$f":"AP125/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":658.99146146015153},{"$f":"IF(Controls!$C$44=1,AQ125/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":120.7038131559422},{"$f":"AR125/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":674.77427469140014},{"$f":"IF(Controls!$C$44=1,AS125/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":123.02139583389221},null,{"$f":"BI125*(1/(1-($AL125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":905.71822530408076},{"$f":"BK125*(1/(1-($AL125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":927.40763692401993},{"$f":"BM125*(1/(1-($AL125/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":949.61900441332466},null,1145.2144450862165,1058.2998225879066,1161.1060233461608,1078.1756851686107,1181.0111740744837,1102.6061248914816,null,1403.1126927258647,949.61900441332466,674.77427469140014]
[1,1,7,"2019-01-07",7,"Off-Peak",{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":49.343302755264958},{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":29.670496093765735},{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":48.948269035972444},{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":28.42461212093265},{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B163,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA154/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":47.009012595809182},{"$f":"IF(F163=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B163,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB154/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F163,$B$13:$B$8772,\"=\"&B163)","v":28.332324419241306},{"$f":"IF(Controls!$C$42=1,G163*'Input Parameters, System'!$E$18,0)","v":1.3706317516534923},{"$f":"IF(Controls!$C$42=1,H163*'Input Parameters, System'!$E$18,0)","v":0.82417109845949665},{"$f":"IF(Controls!$C$42=1,I163*'Input Parameters, System'!$E$18,0)","v":1.3596587172516086},{"$f":"IF(Controls!$C$42=1,J163*'Input Parameters, System'!$E$18,0)","v":0.78956360287877136},{"$f":"IF(Controls!$C$42=1,K163*'Input Parameters, System'!$E$18,0)","v":1.3057910938241784},{"$f":"IF(Controls!$C$42=1,L163*'Input Parameters, System'!$E$18,0)","v":0.7870000846876064},null,{"$f":"VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T154","v":1381.7850778125037},1034.3323062187146,{"$f":"((LN(V163)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},{"$f":"'Input Parameters, System'!T154+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B163,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F163,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1381.7850778125037},1034.3323062187146,{"$f":"((LN(Y163)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},1381.7850778125037,1034.3323062187146,{"$f":"((LN(AB163)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.96635191115194441},null,1.4468796048880961E-3,null,1465.0718609630806,83.286783150576767,6.0274773905090662,83.407376319334176,{"$f":"IF(Controls!$C$40=1,(AK163-AI163)*100,IF(F163=\"On-Peak\",IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D163,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.059316875740933},null,{"$f":"MAX(0,$V163-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":237.87307781250365},{"$f":"MAX(0,$V163-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":193.30507781250367},{"$f":"MAX(0,$Y163-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":237.87307781250365},{"$f":"MAX(0,$Y163-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":193.30507781250367},{"$f":"MAX(0,$AB163-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":237.87307781250365},{"$f":"MAX(0,$AB163-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":193.30507781250367},null,2.4999317212646738E-3,3.1934678221277263E-3,2.4999317212646738E-3,3.1934678221277263E-3,2.4999317212646738E-3,3.1934678221277263E-3,null,{"$f":"(G163+$M163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL163/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":54.937545407394929},{"$f":"(H163+$N163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL163/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.275044458311228},{"$f":"(I163+$O163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL163/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":50.889464857305462},{"$f":"(J163+$P163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL163/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":28.368391694250622},{"$f":"(K163+$Q163)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL163/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":48.546406982904479},{"$f":"(L163+$R163)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL163/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.270292553747332},null,{"$f":"AN163/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":590.62436722281041},{"$f":"IF(Controls!$C$44=1,AO163/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":106.66814018763884},{"$f":"AP163/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":604.7681645491374},{"$f":"IF(Controls!$C$44=1,AQ163/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":108.70972030424315},{"$f":"AR163/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":619.25233247467474},{"$f":"IF(Controls!$C$44=1,AS163/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":110.79700949680915},null,{"$f":"BI163*(1/(1-($AL163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":830.49384371634096},{"$f":"BK163*(1/(1-($AL163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":850.38184234653443},{"$f":"BM163*(1/(1-($AL163/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":870.74844582765115},null,992.09952931137468,969.43702836229102,1009.981027508083,987.45995434502822,1030.0918623073649,1009.8157478782076,null,1381.7850778125037,870.74844582765115,619.25233247467474]
[1,1,9,"2019-01-09",18,"On-Peak",{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":104.09555665895007},{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":47.033598747539074},{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":106.46419806795615},{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":46.20359406375897},{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B222,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA213/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":105.65387337540143},{"$f":"IF(F222=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B222,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB213/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F222,$B$13:$B$8772,\"=\"&B222)","v":48.08493801366054},{"$f":"IF(Controls!$C$42=1,G222*'Input Parameters, System'!$E$18,0)","v":2.8915104420645701},{"$f":"IF(Controls!$C$42=1,H222*'Input Parameters, System'!$E$18,0)","v":1.3064740347367294},{"$f":"IF(Controls!$C$42=1,I222*'Input Parameters, System'!$E$18,0)","v":2.9573052904468784},{"$f":"IF(Controls!$C$42=1,J222*'Input Parameters, System'!$E$18,0)","v":1.2834186105943164},{"$f":"IF(Controls!$C$42=1,K222*'Input Parameters, System'!$E$18,0)","v":2.9347965265266147},{"$f":"IF(Controls!$C$42=1,L222*'Input Parameters, System'!$E$18,0)","v":1.3356775719837857},null,{"$f":"VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T213","v":1421.8178156331116},1074.3650440393226,{"$f":"((LN(V222)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},{"$f":"'Input Parameters, System'!T213+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B222,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F222,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1421.8178156331116},1074.3650440393226,{"$f":"((LN(Y222)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},1421.8178156331116,1074.3650440393226,{"$f":"((LN(AB222)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.98634391594767334},null,1.406155544424692E-3,null,1508.5022107540824,86.684395120970791,6.0967301272963503,86.806372603343235,{"$f":"IF(Controls!$C$40=1,(AK222-AI222)*100,IF(F222=\"On-Peak\",IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D222,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.197748237244355},null,{"$f":"MAX(0,$V222-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":277.90581563311162},{"$f":"MAX(0,$V222-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":233.33781563311163},{"$f":"MAX(0,$Y222-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":277.90581563311162},{"$f":"MAX(0,$Y222-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":233.33781563311163},{"$f":"MAX(0,$AB222-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":277.90581563311162},{"$f":"MAX(0,$AB222-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":233.33781563311163},null,2.9206565552271544E-3,3.8548227203461204E-3,2.9206565552271544E-3,3.8548227203461204E-3,2.9206565552271544E-3,3.8548227203461204E-3,null,{"$f":"(G222+$M222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL222/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":127.26338903092896},{"$f":"(H222+$N222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL222/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":56.425120951173483},{"$f":"(I222+$O222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL222/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":122.82105116520285},{"$f":"(J222+$P222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL222/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":51.778168506894033},{"$f":"(K222+$Q222)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL222/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":122.10521646952905},{"$f":"(L222+$R222)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL222/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":54.350426227270432},null,{"$f":"AN222/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":690.02321748753081},{"$f":"IF(Controls!$C$44=1,AO222/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":128.75870158554221},{"$f":"AP222/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":706.54733853674247},{"$f":"IF(Controls!$C$44=1,AQ222/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":131.2230850887552},{"$f":"AR222/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":723.46911269517057},{"$f":"IF(Controls!$C$44=1,AS222/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":133.74264384168339},null,{"$f":"BI222*(1/(1-($AL222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":971.79115468876785},{"$f":"BK222*(1/(1-($AL222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":995.06282768130802},{"$f":"BM222*(1/(1-($AL222/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":1018.8945336761843},null,1227.813245305239,1156.9749772254836,1249.1069639352661,1178.0640812769573,1274.7423939873968,1206.9876037451381,null,1421.8178156331116,1018.8945336761843,723.46911269517057]
[1,1,11,"2019-01-11",15,"On-Peak",{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":127.93988237604161},{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":34.605487635090995},{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":130.85108928040668},{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":33.994802559177622},{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B267,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA258/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":129.85515007628177},{"$f":"IF(F267=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B267,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB258/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F267,$B$13:$B$8772,\"=\"&B267)","v":35.379022064581271},{"$f":"IF(Controls!$C$42=1,G267*'Input Parameters, System'!$E$18,0)","v":3.5538453102169947},{"$f":"IF(Controls!$C$42=1,H267*'Input Parameters, System'!$E$18,0)","v":0.9612526419109042},{"$f":"IF(Controls!$C$42=1,I267*'Input Parameters, System'!$E$18,0)","v":3.6347112514075626},{"$f":"IF(Controls!$C$42=1,J267*'Input Parameters, System'!$E$18,0)","v":0.94428935999482932},{"$f":"IF(Controls!$C$42=1,K267*'Input Parameters, System'!$E$18,0)","v":3.6070465873160522},{"$f":"IF(Controls!$C$42=1,L267*'Input Parameters, System'!$E$18,0)","v":0.9827394656712658},null,{"$f":"VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T258","v":1186.5781223491656},839.12535075537664,{"$f":"((LN(V267)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},{"$f":"'Input Parameters, System'!T258+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B267,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F267,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1186.5781223491656},839.12535075537664,{"$f":"((LN(Y267)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},1186.5781223491656,839.12535075537664,{"$f":"((LN(AB267)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85974011879728784},null,1.6848091803058907E-3,null,1253.8717997818808,67.293677432715086,5.6712386791261826,67.40715000120106,{"$f":"IF(Controls!$C$40=1,(AK267-AI267)*100,IF(F267=\"On-Peak\",IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D267,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.347256848597453},null,{"$f":"MAX(0,$V267-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":42.666122349165562},{"$f":"MAX(0,$V267-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y267-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":42.666122349165562},{"$f":"MAX(0,$Y267-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB267-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":42.666122349165562},{"$f":"MAX(0,$AB267-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,4.4840043970050312E-4,0,4.4840043970050312E-4,0,4.4840043970050312E-4,0,null,{"$f":"(G267+$M267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL267/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":157.09725543845323},{"$f":"(H267+$N267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL267/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.72490448412762},{"$f":"(I267+$O267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL267/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":151.71155932801042},{"$f":"(J267+$P267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL267/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.314736576630438},{"$f":"(K267+$Q267)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL267/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":150.8622453125127},{"$f":"(L267+$R267)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL267/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.164985695266047},null,{"$f":"AN267/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":105.93738369244876},{"$f":"IF(Controls!$C$44=1,AO267/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP267/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":108.47428695513126},{"$f":"IF(Controls!$C$44=1,AQ267/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR267/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":111.07224081573561},{"$f":"IF(Controls!$C$44=1,AS267/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI267*(1/(1-($AL267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":147.76512874066634},{"$f":"BK267*(1/(1-($AL267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":151.30368920107176},{"$f":"BM267*(1/(1-($AL267/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":154.92740514811638},null,304.86238417911954,186.49003322479396,303.01524852908221,186.61842577770221,305.7896504606291,192.09239084338242,null,1186.5781223491656,154.92740514811638,111.07224081573561]
[1,1,15,"2019-01-15",22,"On-Peak",{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":80.082966675697165},{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":37.216459618742647},{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":81.90521382161127},{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":36.559698566647185},{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B370,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA361/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":81.28181348221959},{"$f":"IF(F370=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B370,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB361/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F370,$B$13:$B$8772,\"=\"&B370)","v":38.048356951396897},{"$f":"IF(Controls!$C$42=1,G370*'Input Parameters, System'!$E$18,0)","v":2.2245016195355336},{"$f":"IF(Controls!$C$42=1,H370*'Input Parameters, System'!$E$18,0)","v":1.0337788187908823},{"$f":"IF(Controls!$C$42=1,I370*'Input Parameters, System'!$E$18,0)","v":2.2751190216567023},{"$f":"IF(Controls!$C$42=1,J370*'Input Parameters, System'!$E$18,0)","v":1.0155356631651609},{"$f":"IF(Controls!$C$42=1,K370*'Input Parameters, System'!$E$18,0)","v":2.2578025419836707},{"$f":"IF(Controls!$C$42=1,L370*'Input Parameters, System'!$E$18,0)","v":1.0568868159167963},null,{"$f":"VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T361","v":1150.9857403116375},803.53296871784858,{"$f":"((LN(V370)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},{"$f":"'Input Parameters, System'!T361+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B370,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F370,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1150.9857403116375},803.53296871784858,{"$f":"((LN(Y370)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},1150.9857403116375,803.53296871784858,{"$f":"((LN(AB370)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83842169110236853},null,1.736886576779284E-3,null,1215.4705334575808,64.484793145943357,5.6025709865426867,64.596893241959222,{"$f":"IF(Controls!$C$40=1,(AK370-AI370)*100,IF(F370=\"On-Peak\",IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D370,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.210009601586535},null,{"$f":"MAX(0,$V370-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":7.0737403116374935},{"$f":"MAX(0,$V370-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y370-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":7.0737403116374935},{"$f":"MAX(0,$Y370-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB370-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":7.0737403116374935},{"$f":"MAX(0,$AB370-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,7.4341610894655376E-5,0,7.4341610894655376E-5,0,7.4341610894655376E-5,0,null,{"$f":"(G370+$M370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL370/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":94.413366986969848},{"$f":"(H370+$N370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL370/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.232943663655917},{"$f":"(I370+$O370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL370/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":91.009759358585001},{"$f":"(J370+$P370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL370/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.577655103552885},{"$f":"(K370+$Q370)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL370/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":90.440898526061659},{"$f":"(L370+$R370)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL370/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.571000464405557},null,{"$f":"AN370/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":17.563666447165168},{"$f":"IF(Controls!$C$44=1,AO370/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP370/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":17.984267005357516},{"$f":"IF(Controls!$C$44=1,AQ370/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR370/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":18.414989319448726},{"$f":"IF(Controls!$C$44=1,AS370/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI370*(1/(1-($AL370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":24.460541301921751},{"$f":"BK370*(1/(1-($AL370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":25.046302672204195},{"$f":"BM370*(1/(1-($AL370/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":25.64616039468946},null,118.8739082888916,66.693484965577667,116.05606203078919,63.623957775757077,116.08705892075112,66.217160859095017,null,1150.9857403116375,25.64616039468946,18.414989319448726]
[1,1,17,"2019-01-17",19,"On-Peak",{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":72.931735363838371},{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":54.554584417261303},{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":74.591259881099376},{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":53.591856456956684},{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B415,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA406/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":74.023527809404811},{"$f":"IF(F415=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B415,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB406/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F415,$B$13:$B$8772,\"=\"&B415)","v":55.774039833647151},{"$f":"IF(Controls!$C$42=1,G415*'Input Parameters, System'!$E$18,0)","v":2.0258585585295195},{"$f":"IF(Controls!$C$42=1,H415*'Input Parameters, System'!$E$18,0)","v":1.5153879336255156},{"$f":"IF(Controls!$C$42=1,I415*'Input Parameters, System'!$E$18,0)","v":2.0719559389032454},{"$f":"IF(Controls!$C$42=1,J415*'Input Parameters, System'!$E$18,0)","v":1.4886457936203592},{"$f":"IF(Controls!$C$42=1,K415*'Input Parameters, System'!$E$18,0)","v":2.0561857824596022},{"$f":"IF(Controls!$C$42=1,L415*'Input Parameters, System'!$E$18,0)","v":1.5492613109653803},null,{"$f":"VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T406","v":1086.3870072973909},738.93423570360198,{"$f":"((LN(V415)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},{"$f":"'Input Parameters, System'!T406+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B415,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F415,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1086.3870072973909},738.93423570360198,{"$f":"((LN(Y415)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},1086.3870072973909,738.93423570360198,{"$f":"((LN(AB415)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79798883544628518},null,1.8401178113798267E-3,null,1145.8624630753552,59.475455777964363,5.4746103716687182,59.584998378216675,{"$f":"IF(Controls!$C$40=1,(AK415-AI415)*100,IF(F415=\"On-Peak\",IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D415,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.954260025231122},null,{"$f":"MAX(0,$V415-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V415-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y415-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y415-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB415-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB415-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G415+$M415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL415/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":84.811922458806961},{"$f":"(H415+$N415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL415/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":65.801103229034723},{"$f":"(I415+$O415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL415/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":81.711916171699997},{"$f":"(J415+$P415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL415/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":60.499013604936422},{"$f":"(K415+$Q415)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL415/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":81.186013039242823},{"$f":"(L415+$R415)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL415/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":63.453726526749982},null,{"$f":"AN415/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO415/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP415/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ415/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR415/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS415/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI415*(1/(1-($AL415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK415*(1/(1-($AL415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM415*(1/(1-($AL415/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,84.811922458806961,65.801103229034723,81.711916171699997,60.499013604936422,81.186013039242823,63.453726526749982,null,1086.3870072973909,0,0]
[1,1,22,"2019-01-22",13,"On-Peak",{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":140.29894192567309},{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":34.414863574337666},{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":143.4913729395507},{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":33.807542452437588},{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B529,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA520/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":142.39922548743465},{"$f":"IF(F529=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B529,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB520/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F529,$B$13:$B$8772,\"=\"&B529)","v":35.184136995411102},{"$f":"IF(Controls!$C$42=1,G529*'Input Parameters, System'!$E$18,0)","v":3.897148625832481},{"$f":"IF(Controls!$C$42=1,H529*'Input Parameters, System'!$E$18,0)","v":0.95595758917409168},{"$f":"IF(Controls!$C$42=1,I529*'Input Parameters, System'!$E$18,0)","v":3.9858262592346576},{"$f":"IF(Controls!$C$42=1,J529*'Input Parameters, System'!$E$18,0)","v":0.93908774936513706},{"$f":"IF(Controls!$C$42=1,K529*'Input Parameters, System'!$E$18,0)","v":3.955489174123386},{"$f":"IF(Controls!$C$42=1,L529*'Input Parameters, System'!$E$18,0)","v":0.97732605293210095},null,{"$f":"VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T520","v":1143.00899379304},795.55622219925101,{"$f":"((LN(V529)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},{"$f":"'Input Parameters, System'!T520+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B529,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F529,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1143.00899379304},795.55622219925101,{"$f":"((LN(Y529)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},1143.00899379304,795.55622219925101,{"$f":"((LN(AB529)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83355354996440845},null,1.7490025337068005E-3,null,1206.8689913192964,63.859997526256443,5.5870074402773522,63.971786554882556,{"$f":"IF(Controls!$C$40=1,(AK529-AI529)*100,IF(F529=\"On-Peak\",IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D529,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.178902862611295},null,{"$f":"MAX(0,$V529-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V529-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y529-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y529-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB529-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB529-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G529+$M529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL529/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":172.89620245719027},{"$f":"(H529+$N529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL529/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.37339922561722},{"$f":"(I529+$O529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL529/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":167.01093761085579},{"$f":"(J529+$P529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL529/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.987792388835345},{"$f":"(K529+$Q529)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL529/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":166.09093772872615},{"$f":"(L529+$R529)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL529/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.823703274903338},null,{"$f":"AN529/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO529/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP529/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ529/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR529/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS529/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI529*(1/(1-($AL529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK529*(1/(1-($AL529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM529*(1/(1-($AL529/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,172.89620245719027,38.37339922561722,167.01093761085579,34.987792388835345,166.09093772872615,36.823703274903338,null,1143.00899379304,0,0]
[1,1,23,"2019-01-23",23,"On-Peak",{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":90.706582040193055},{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":33.994624167676918},{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":92.770564146496852},{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":33.394719035306153},{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B563,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA554/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":92.064465004866605},{"$f":"IF(F563=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B563,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB554/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F563,$B$13:$B$8772,\"=\"&B563)","v":34.754504002013228},{"$f":"IF(Controls!$C$42=1,G563*'Input Parameters, System'!$E$18,0)","v":2.5195986990349049},{"$f":"IF(Controls!$C$42=1,H563*'Input Parameters, System'!$E$18,0)","v":0.94428440473157305},{"$f":"IF(Controls!$C$42=1,I563*'Input Parameters, System'!$E$18,0)","v":2.5769308850009685},{"$f":"IF(Controls!$C$42=1,J563*'Input Parameters, System'!$E$18,0)","v":0.92762056229513357},{"$f":"IF(Controls!$C$42=1,K563*'Input Parameters, System'!$E$18,0)","v":2.5573172424336308},{"$f":"IF(Controls!$C$42=1,L563*'Input Parameters, System'!$E$18,0)","v":0.96539193848439642},null,{"$f":"VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T554","v":887.09748219638925},539.6447106026003,{"$f":"((LN(V563)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},{"$f":"'Input Parameters, System'!T554+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B563,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F563,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":887.09748219638925},539.6447106026003,{"$f":"((LN(Y563)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},887.09748219638925,539.6447106026003,{"$f":"((LN(AB563)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65612829141701923},null,2.2532738675682396E-3,null,931.88111043169715,44.783628235307873,5.0483322446623164,44.884651788628311,{"$f":"IF(Controls!$C$40=1,(AK563-AI563)*100,IF(F563=\"On-Peak\",IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D563,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.1023553320438},null,{"$f":"MAX(0,$V563-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V563-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y563-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y563-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB563-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB563-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G563+$M563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL563/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":106.81317655810919},{"$f":"(H563+$N563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL563/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":37.238924516662536},{"$f":"(I563+$O563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL563/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":103.01748221752725},{"$f":"(J563+$P563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL563/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.932587940784998},{"$f":"(K563+$Q563)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL563/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":102.39314355571781},{"$f":"(L563+$R563)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL563/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.722222528489745},null,{"$f":"AN563/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO563/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP563/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ563/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR563/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS563/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI563*(1/(1-($AL563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK563*(1/(1-($AL563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM563*(1/(1-($AL563/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,106.81317655810919,37.238924516662536,103.01748221752725,33.932587940784998,102.39314355571781,35.722222528489745,null,887.09748219638925,0,0]
[1,1,25,"2019-01-25",20,"On-Peak",{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":66.117032584302308},{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":43.511385988619622},{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":67.621492008376265},{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":42.743538000585147},{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B608,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA599/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":67.106808521193074},{"$f":"IF(F608=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B608,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB599/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F608,$B$13:$B$8772,\"=\"&B608)","v":44.483993440129943},{"$f":"IF(Controls!$C$42=1,G608*'Input Parameters, System'!$E$18,0)","v":1.8365634062767286},{"$f":"IF(Controls!$C$42=1,H608*'Input Parameters, System'!$E$18,0)","v":1.2086359012133521},{"$f":"IF(Controls!$C$42=1,I608*'Input Parameters, System'!$E$18,0)","v":1.8783534718087742},{"$f":"IF(Controls!$C$42=1,J608*'Input Parameters, System'!$E$18,0)","v":1.1873070323684101},{"$f":"IF(Controls!$C$42=1,K608*'Input Parameters, System'!$E$18,0)","v":1.8640568704425482},{"$f":"IF(Controls!$C$42=1,L608*'Input Parameters, System'!$E$18,0)","v":1.2356524684169445},null,{"$f":"VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T599","v":1348.1198300521958},1000.6670584584068,{"$f":"((LN(V608)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},{"$f":"'Input Parameters, System'!T599+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B608,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F608,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1348.1198300521958},1000.6670584584068,{"$f":"((LN(Y608)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},1348.1198300521958,1000.6670584584068,{"$f":"((LN(AB608)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94908620487315465},null,1.4829976892443142E-3,null,1428.5796926142025,80.459862562006748,5.9683019838742037,80.57927287298601,{"$f":"IF(Controls!$C$40=1,(AK608-AI608)*100,IF(F608=\"On-Peak\",IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D608,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.941031097926214},null,{"$f":"MAX(0,$V608-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":204.20783005219573},{"$f":"MAX(0,$V608-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":159.63983005219575},{"$f":"MAX(0,$Y608-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":204.20783005219573},{"$f":"MAX(0,$Y608-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":159.63983005219575},{"$f":"MAX(0,$AB608-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":204.20783005219573},{"$f":"MAX(0,$AB608-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":159.63983005219575},null,2.1461261474932463E-3,2.6373060975465484E-3,2.1461261474932463E-3,2.6373060975465484E-3,2.1461261474932463E-3,2.6373060975465484E-3,null,{"$f":"(G608+$M608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL608/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":76.911879591358627},{"$f":"(H608+$N608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL608/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.363313327711268},{"$f":"(I608+$O608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL608/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":74.061675675517364},{"$f":"(J608+$P608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL608/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":47.070049518173661},{"$f":"(K608+$Q608)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL608/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":73.571118023733817},{"$f":"(L608+$R608)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL608/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":49.435831309213206},null,{"$f":"AN608/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":507.03560703741613},{"$f":"IF(Controls!$C$44=1,AO608/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":88.091238803645098},{"$f":"AP608/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":519.17768796253824},{"$f":"IF(Controls!$C$44=1,AQ608/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":89.777265402329562},{"$f":"AR608/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":531.61196816518043},{"$f":"IF(Controls!$C$44=1,AS608/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":91.501040565102187},null,{"$f":"BI608*(1/(1-($AL608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":711.99960878006596},{"$f":"BK608*(1/(1-($AL608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":729.05000277305612},{"$f":"BM608*(1/(1-($AL608/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":746.51071463799155},null,877.00272717506971,851.45416091142238,892.88894385090305,865.89731769355933,911.58287322682759,887.447586512307,null,1348.1198300521958,746.51071463799155,531.61196816518043]
[1,1,30,"2019-01-30",3,"Off-Peak",{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":40.899668174652952},{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":24.180275876591871},{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":40.572232694360977},{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":23.164929922209321},{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B711,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA702/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":38.964822154745789},{"$f":"IF(F711=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B711,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB702/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F711,$B$13:$B$8772,\"=\"&B711)","v":23.089719110773572},{"$f":"IF(Controls!$C$42=1,G711*'Input Parameters, System'!$E$18,0)","v":1.1360890070596199},{"$f":"IF(Controls!$C$42=1,H711*'Input Parameters, System'!$E$18,0)","v":0.67166671117614851},{"$f":"IF(Controls!$C$42=1,I711*'Input Parameters, System'!$E$18,0)","v":1.1269936802199869},{"$f":"IF(Controls!$C$42=1,J711*'Input Parameters, System'!$E$18,0)","v":0.64346297680327758},{"$f":"IF(Controls!$C$42=1,K711*'Input Parameters, System'!$E$18,0)","v":1.0823438939163337},{"$f":"IF(Controls!$C$42=1,L711*'Input Parameters, System'!$E$18,0)","v":0.64137381129417592},null,{"$f":"VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T702","v":800.11132867132869},452.65855707753974,{"$f":"((LN(V711)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},{"$f":"'Input Parameters, System'!T702+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B711,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F711,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":800.11132867132869},452.65855707753974,{"$f":"((LN(Y711)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},800.11132867132869,452.65855707753974,{"$f":"((LN(AB711)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58388549249755739},null,2.4980913814172112E-3,null,838.87009792882861,38.758769257499949,4.8441720381416262,38.855713241987928,{"$f":"IF(Controls!$C$40=1,(AK711-AI711)*100,IF(F711=\"On-Peak\",IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D711,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6943984487978696},null,{"$f":"MAX(0,$V711-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V711-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y711-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y711-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB711-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB711-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G711+$M711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL711/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":42.406498721770298},{"$f":"(H711+$N711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL711/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.794247601901095},{"$f":"(I711+$O711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL711/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.119620602479138},{"$f":"(J711+$P711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL711/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.675658950406099},{"$f":"(K711+$Q711)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL711/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":37.208797268646045},{"$f":"(L711+$R711)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL711/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.579425578192797},null,{"$f":"AN711/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO711/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP711/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ711/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR711/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS711/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI711*(1/(1-($AL711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK711*(1/(1-($AL711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM711*(1/(1-($AL711/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.406498721770298,23.794247601901095,39.119620602479138,20.675658950406099,37.208797268646045,20.579425578192797,null,800.11132867132869,0,0]
[1,1,31,"2019-01-31",24,"Off-Peak",{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":78.812219678548189},{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":27.750948553012833},{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":78.1812630435671},{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":26.585667665094721},{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":75.083839562750782},{"$f":"IF(F756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F756,$B$13:$B$8772,\"=\"&B756)","v":26.499350562285972},{"$f":"IF(Controls!$C$42=1,G756*'Input Parameters, System'!$E$18,0)","v":2.189203492224328},{"$f":"IF(Controls!$C$42=1,H756*'Input Parameters, System'!$E$18,0)","v":0.77085093825024575},{"$f":"IF(Controls!$C$42=1,I756*'Input Parameters, System'!$E$18,0)","v":2.1716771178324303},{"$f":"IF(Controls!$C$42=1,J756*'Input Parameters, System'!$E$18,0)","v":0.73848239185404574},{"$f":"IF(Controls!$C$42=1,K756*'Input Parameters, System'!$E$18,0)","v":2.0856385526358405},{"$f":"IF(Controls!$C$42=1,L756*'Input Parameters, System'!$E$18,0)","v":0.73608472175062345},null,{"$f":"VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T747","v":1042.8241766113376},695.37140501754868,{"$f":"((LN(V756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},{"$f":"'Input Parameters, System'!T747+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B756,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F756,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1042.8241766113376},695.37140501754868,{"$f":"((LN(Y756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},1042.8241766113376,695.37140501754868,{"$f":"((LN(AB756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.7693413835990307},null,1.9169498780406968E-3,null,1098.987774117209,56.16359750587138,5.3857206963090629,56.271363565327214,{"$f":"IF(Controls!$C$40=1,(AK756-AI756)*100,IF(F756=\"On-Peak\",IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.776605945583384},null,{"$f":"MAX(0,$V756-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V756-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y756-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y756-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB756-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB756-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G756+$M756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL756/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":92.256406275795456},{"$f":"(H756+$N756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.063983127475968},{"$f":"(I756+$O756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL756/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":85.941379610164262},{"$f":"(J756+$P756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.455712961291855},{"$f":"(K756+$Q756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL756/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":82.311078851218412},{"$f":"(L756+$R756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.358320251623987},null,{"$f":"AN756/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO756/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP756/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ756/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR756/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS756/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI756*(1/(1-($AL756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK756*(1/(1-($AL756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM756*(1/(1-($AL756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,92.256406275795456,29.063983127475968,85.941379610164262,25.455712961291855,82.311078851218412,25.358320251623987,null,1042.8241766113376,0,0]
[1,2,5,"2019-02-05",18,"On-Peak",{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":43.836369759549804},{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":39.990556730075816},{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":45.830173493161723},{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":40.407125029347441},{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":45.502424934211817},{"$f":"IF(F870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F870,$B$13:$B$8772,\"=\"&B870)","v":42.07339822643393},{"$f":"IF(Controls!$C$42=1,G870*'Input Parameters, System'!$E$18,0)","v":1.2176631257876427},{"$f":"IF(Controls!$C$42=1,H870*'Input Parameters, System'!$E$18,0)","v":1.1108361978200509},{"$f":"IF(Controls!$C$42=1,I870*'Input Parameters, System'!$E$18,0)","v":1.2730459346240899},{"$f":"IF(Controls!$C$42=1,J870*'Input Parameters, System'!$E$18,0)","v":1.1224074082140099},{"$f":"IF(Controls!$C$42=1,K870*'Input Parameters, System'!$E$18,0)","v":1.2639419112537149},{"$f":"IF(Controls!$C$42=1,L870*'Input Parameters, System'!$E$18,0)","v":1.1686922497898453},null,{"$f":"VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T861","v":1283.6338387927865},936.18106719899754,{"$f":"((LN(V870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},{"$f":"'Input Parameters, System'!T861+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B870,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F870,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1283.6338387927865},936.18106719899754,{"$f":"((LN(Y870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},1283.6338387927865,936.18106719899754,{"$f":"((LN(AB870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.91477506723053448},null,1.5574701332941032E-3,null,1358.7575459196801,75.123707126893549,5.8524249561342838,75.24080121865164,{"$f":"IF(Controls!$C$40=1,(AK870-AI870)*100,IF(F870=\"On-Peak\",IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.709409175809071},null,{"$f":"MAX(0,$V870-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":139.72183879278646},{"$f":"MAX(0,$V870-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":95.153838792786473},{"$f":"MAX(0,$Y870-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":139.72183879278646},{"$f":"MAX(0,$Y870-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":95.153838792786473},{"$f":"MAX(0,$AB870-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":139.72183879278646},{"$f":"MAX(0,$AB870-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":95.153838792786473},null,1.4684093726102005E-3,1.571974858474396E-3,1.4684093726102005E-3,1.571974858474396E-3,1.4684093726102005E-3,1.571974858474396E-3,null,{"$f":"(G870+$M870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL870/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":47.45601153965773},{"$f":"(H870+$N870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":46.348516803095848},{"$f":"(I870+$O870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL870/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":46.774710776796418},{"$f":"(J870+$P870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.871517710318685},{"$f":"(K870+$Q870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL870/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":46.43648020104628},{"$f":"(L870+$R870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":46.124477189831303},null,{"$f":"AN870/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":346.9208175346493},{"$f":"IF(Controls!$C$44=1,AO870/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":52.507068777499043},{"$f":"AP870/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":355.22859825586482},{"$f":"IF(Controls!$C$44=1,AQ870/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":53.512030403423587},{"$f":"AR870/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":363.73630578859672},{"$f":"IF(Controls!$C$44=1,AS870/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":54.539492183480895},null,{"$f":"BI870*(1/(1-($AL870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":485.88202174154765},{"$f":"BK870*(1/(1-($AL870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":497.51753361914348},{"$f":"BM870*(1/(1-($AL870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":509.43305418595611},null,585.84510205870447,584.73760732214259,597.8042747993635,594.90108173288581,610.40902657048332,610.09702355926834,null,1283.6338387927865,509.43305418595611,363.73630578859672]
[1,2,7,"2019-02-07",4,"Off-Peak",{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":32.036377048892362},{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":25.603685881803738},{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":32.528487295419126},{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":24.617279223040782},{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B904,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA895/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":31.101367580491512},{"$f":"IF(F904=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B904,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB895/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F904,$B$13:$B$8772,\"=\"&B904)","v":24.488617484941265},{"$f":"IF(Controls!$C$42=1,G904*'Input Parameters, System'!$E$18,0)","v":0.88988926843714056},{"$f":"IF(Controls!$C$42=1,H904*'Input Parameters, System'!$E$18,0)","v":0.71120542949910226},{"$f":"IF(Controls!$C$42=1,I904*'Input Parameters, System'!$E$18,0)","v":0.90355884245307205},{"$f":"IF(Controls!$C$42=1,J904*'Input Parameters, System'!$E$18,0)","v":0.68380555533079512},{"$f":"IF(Controls!$C$42=1,K904*'Input Parameters, System'!$E$18,0)","v":0.86391707780687077},{"$f":"IF(Controls!$C$42=1,L904*'Input Parameters, System'!$E$18,0)","v":0.68023165870014635},null,{"$f":"VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T895","v":1100.8560573621658},753.4032857683768,{"$f":"((LN(V904)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},{"$f":"'Input Parameters, System'!T895+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B904,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F904,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1100.8560573621658},753.4032857683768,{"$f":"((LN(Y904)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},1100.8560573621658,753.4032857683768,{"$f":"((LN(AB904)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80725025037950016},null,1.815943285581767E-3,null,1161.4434330493664,60.58737568720062,5.5036601090589494,60.697498883748182,{"$f":"IF(Controls!$C$40=1,(AK904-AI904)*100,IF(F904=\"On-Peak\",IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D904,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.012319654756197},null,{"$f":"MAX(0,$V904-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V904-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y904-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y904-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB904-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB904-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G904+$M904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL904/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":31.647593954727384},{"$f":"(H904+$N904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL904/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.225421038131866},{"$f":"(I904+$O904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL904/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.936773645699823},{"$f":"(J904+$P904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL904/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.995878691560836},{"$f":"(K904+$Q904)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL904/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":28.192124269205827},{"$f":"(L904+$R904)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL904/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.835735440680665},null,{"$f":"AN904/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO904/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP904/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ904/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR904/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS904/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI904*(1/(1-($AL904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK904*(1/(1-($AL904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM904*(1/(1-($AL904/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.647593954727384,26.225421038131866,29.936773645699823,22.995878691560836,28.192124269205827,22.835735440680665,null,1100.8560573621658,0,0]
[1,2,11,"2019-02-11",22,"On-Peak",{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":45.023706230844809},{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":31.673747716221769},{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":47.071513430129343},{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":32.003682588265747},{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1018,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1009/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":46.73488758915105},{"$f":"IF(F1018=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1018,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1009/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1018,$B$13:$B$8772,\"=\"&B1018)","v":33.323422076441652},{"$f":"IF(Controls!$C$42=1,G1018*'Input Parameters, System'!$E$18,0)","v":1.2506443203283648},{"$f":"IF(Controls!$C$42=1,H1018*'Input Parameters, System'!$E$18,0)","v":0.87981634567588096},{"$f":"IF(Controls!$C$42=1,I1018*'Input Parameters, System'!$E$18,0)","v":1.3075272084180662},{"$f":"IF(Controls!$C$42=1,J1018*'Input Parameters, System'!$E$18,0)","v":0.88898109927667146},{"$f":"IF(Controls!$C$42=1,K1018*'Input Parameters, System'!$E$18,0)","v":1.2981765966772931},{"$f":"IF(Controls!$C$42=1,L1018*'Input Parameters, System'!$E$18,0)","v":0.92564011367983312},null,{"$f":"VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1009","v":1097.3085490809733},749.85577748718435,{"$f":"((LN(V1018)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},{"$f":"'Input Parameters, System'!T1009+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1018,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1018,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1097.3085490809733},749.85577748718435,{"$f":"((LN(Y1018)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},1097.3085490809733,749.85577748718435,{"$f":"((LN(AB1018)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80499085820709448},null,1.8218114077956926E-3,null,1157.6227611320267,60.314212051053296,5.4965590217599365,60.424193322768893,{"$f":"IF(Controls!$C$40=1,(AK1018-AI1018)*100,IF(F1018=\"On-Peak\",IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1018,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.998127171559702},null,{"$f":"MAX(0,$V1018-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1018-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1018-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1018-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1018-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1018-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1018+$M1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1018/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":48.541547752174168},{"$f":"(H1018+$N1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1018/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.526449170871203},{"$f":"(I1018+$O1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1018/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":47.849282678787944},{"$f":"(J1018+$P1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1018/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":32.561372372827805},{"$f":"(K1018+$Q1018)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1018/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":47.506583041846348},{"$f":"(L1018+$R1018)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1018/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.312439576249972},null,{"$f":"AN1018/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1018/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1018/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1018/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1018/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1018/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1018*(1/(1-($AL1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1018*(1/(1-($AL1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1018*(1/(1-($AL1018/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,48.541547752174168,34.526449170871203,47.849282678787944,32.561372372827805,47.506583041846348,34.312439576249972,null,1097.3085490809733,0,0]
[1,2,13,"2019-02-13",20,"On-Peak",{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":48.786959900548155},{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":43.898936915999542},{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":51.005930662379939},{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":44.356217508874536},{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1064,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1055/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":50.641168345366488},{"$f":"IF(F1064=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1064,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1055/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1064,$B$13:$B$8772,\"=\"&B1064)","v":46.185339880374514},{"$f":"IF(Controls!$C$42=1,G1064*'Input Parameters, System'!$E$18,0)","v":1.355177958759602},{"$f":"IF(Controls!$C$42=1,H1064*'Input Parameters, System'!$E$18,0)","v":1.219401082642011},{"$f":"IF(Controls!$C$42=1,I1064*'Input Parameters, System'!$E$18,0)","v":1.4168153363231226},{"$f":"IF(Controls!$C$42=1,J1064*'Input Parameters, System'!$E$18,0)","v":1.2321031772528652},{"$f":"IF(Controls!$C$42=1,K1064*'Input Parameters, System'!$E$18,0)","v":1.4066831646688451},{"$f":"IF(Controls!$C$42=1,L1064*'Input Parameters, System'!$E$18,0)","v":1.2829115556962822},null,{"$f":"VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1055","v":1212.8081515837339},865.35537998994494,{"$f":"((LN(V1064)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},{"$f":"'Input Parameters, System'!T1055+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1064,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1064,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1212.8081515837339},865.35537998994494,{"$f":"((LN(Y1064)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},1212.8081515837339,865.35537998994494,{"$f":"((LN(AB1064)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.87504549263069864},null,1.6483859525759925E-3,null,1282.193590657515,69.385439073781157,5.7210564575423453,69.499907374914287,{"$f":"IF(Controls!$C$40=1,(AK1064-AI1064)*100,IF(F1064=\"On-Peak\",IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1064,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.446830113312956},null,{"$f":"MAX(0,$V1064-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":68.896151583733854},{"$f":"MAX(0,$V1064-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":24.32815158373387},{"$f":"MAX(0,$Y1064-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":68.896151583733854},{"$f":"MAX(0,$Y1064-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":24.32815158373387},{"$f":"MAX(0,$AB1064-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":68.896151583733854},{"$f":"MAX(0,$AB1064-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":24.32815158373387},null,7.2406544028069989E-4,4.0190961424125843E-4,7.2406544028069989E-4,4.0190961424125843E-4,7.2406544028069989E-4,4.0190961424125843E-4,null,{"$f":"(G1064+$M1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1064/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":53.760417663227841},{"$f":"(H1064+$N1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1064/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":51.560486697234282},{"$f":"(I1064+$O1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1064/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":53.015440105786162},{"$f":"(J1064+$P1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1064/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":48.857797507657295},{"$f":"(K1064+$Q1064)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1064/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":52.651254820817456},{"$f":"(L1064+$R1064)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1064/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":51.332025170914179},null,{"$f":"AN1064/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":171.06494903682915},{"$f":"IF(Controls!$C$44=1,AO1064/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":13.424575872533007},{"$f":"AP1064/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":175.16147485440115},{"$f":"IF(Controls!$C$44=1,AQ1064/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":13.681516202860294},{"$f":"AR1064/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":179.35658359953052},{"$f":"IF(Controls!$C$44=1,AS1064/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":13.944209187703089},null,{"$f":"BI1064*(1/(1-($AL1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":238.87561167941718},{"$f":"BK1064*(1/(1-($AL1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":244.59601270804845},{"$f":"BM1064*(1/(1-($AL1064/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":250.45407523457283},null,306.06060521517804,303.86067424918446,311.29296901669488,307.13532641856602,317.04953924309336,315.7303095931901,null,1212.8081515837339,250.45407523457283,179.35658359953052]
[1,2,15,"2019-02-15",4,"Off-Peak",{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":53.371169116678956},{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":24.041161819806646},{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":54.191002743663276},{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":23.114952905475736},{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1096,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1087/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":51.813485225408762},{"$f":"IF(F1096=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1096,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1087/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1096,$B$13:$B$8772,\"=\"&B1096)","v":22.994143047084751},{"$f":"IF(Controls!$C$42=1,G1096*'Input Parameters, System'!$E$18,0)","v":1.4825156592579947},{"$f":"IF(Controls!$C$42=1,H1096*'Input Parameters, System'!$E$18,0)","v":0.66780247565310558},{"$f":"IF(Controls!$C$42=1,I1096*'Input Parameters, System'!$E$18,0)","v":1.505288557249669},{"$f":"IF(Controls!$C$42=1,J1096*'Input Parameters, System'!$E$18,0)","v":0.64207474208523041},{"$f":"IF(Controls!$C$42=1,K1096*'Input Parameters, System'!$E$18,0)","v":1.4392471530738136},{"$f":"IF(Controls!$C$42=1,L1096*'Input Parameters, System'!$E$18,0)","v":0.63871895075029039},null,{"$f":"VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1087","v":1008.1044931369173},660.65172154312836,{"$f":"((LN(V1096)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},{"$f":"'Input Parameters, System'!T1087+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1096,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1096,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1008.1044931369173},660.65172154312836,{"$f":"((LN(Y1096)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},1008.1044931369173,660.65172154312836,{"$f":"((LN(AB1096)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74563885227940385},null,1.9829379875311304E-3,null,1061.6677728423517,53.563279705434496,5.3132666375448556,53.669597743700322,{"$f":"IF(Controls!$C$40=1,(AK1096-AI1096)*100,IF(F1096=\"On-Peak\",IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1096,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.631803826582598},null,{"$f":"MAX(0,$V1096-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1096-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1096-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1096-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1096-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1096-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1096+$M1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1096/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":59.119535175823792},{"$f":"(H1096+$N1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1096/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.946731273402289},{"$f":"(I1096+$O1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1096/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":56.347726165732738},{"$f":"(J1096+$P1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1096/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.921457177900244},{"$f":"(K1096+$Q1096)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1096/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":53.520461461887393},{"$f":"(L1096+$R1096)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1096/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.765936217280206},null,{"$f":"AN1096/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1096/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1096/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1096/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1096/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1096/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1096*(1/(1-($AL1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1096*(1/(1-($AL1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1096*(1/(1-($AL1096/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,59.119535175823792,23.946731273402289,56.347726165732738,20.921457177900244,53.520461461887393,20.765936217280206,null,1008.1044931369173,0,0]
[1,2,19,"2019-02-19",22,"On-Peak",{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":66.306480577153238},{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":32.345813091078654},{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":69.322289351067383},{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":32.682748644110731},{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1210,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1201/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":68.826539963574632},{"$f":"IF(F1210=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1210,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1201/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1210,$B$13:$B$8772,\"=\"&B1210)","v":34.030490856239005},{"$f":"IF(Controls!$C$42=1,G1210*'Input Parameters, System'!$E$18,0)","v":1.8418257908312528},{"$f":"IF(Controls!$C$42=1,H1210*'Input Parameters, System'!$E$18,0)","v":0.8984846165562177},{"$f":"IF(Controls!$C$42=1,I1210*'Input Parameters, System'!$E$18,0)","v":1.9255973065513037},{"$f":"IF(Controls!$C$42=1,J1210*'Input Parameters, System'!$E$18,0)","v":0.90784383131201185},{"$f":"IF(Controls!$C$42=1,K1210*'Input Parameters, System'!$E$18,0)","v":1.9118266464329388},{"$f":"IF(Controls!$C$42=1,L1210*'Input Parameters, System'!$E$18,0)","v":0.94528069033518758},null,{"$f":"VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1201","v":1187.6887331074731},840.23596151368417,{"$f":"((LN(V1210)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},{"$f":"'Input Parameters, System'!T1201+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1210,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1210,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1187.6887331074731},840.23596151368417,{"$f":"((LN(Y1210)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},1187.6887331074731,840.23596151368417,{"$f":"((LN(AB1210)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8603949968163539},null,1.6832343737362976E-3,null,1255.0706065855773,67.38187347810414,5.6733613445844489,67.49538847307835,{"$f":"IF(Controls!$C$40=1,(AK1210-AI1210)*100,IF(F1210=\"On-Peak\",IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1210,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.351499497421003},null,{"$f":"MAX(0,$V1210-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":43.776733107473092},{"$f":"MAX(0,$V1210-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1210-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":43.776733107473092},{"$f":"MAX(0,$Y1210-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1210-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":43.776733107473092},{"$f":"MAX(0,$AB1210-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,4.6007242498863755E-4,0,4.6007242498863755E-4,0,4.6007242498863755E-4,0,null,{"$f":"(G1210+$M1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1210/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":76.58108878713972},{"$f":"(H1210+$N1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1210/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":35.62258683213264},{"$f":"(I1210+$O1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1210/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":75.605614152120793},{"$f":"(J1210+$P1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1210/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":33.610044791599236},{"$f":"(K1210+$Q1210)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1210/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":75.147478085494868},{"$f":"(L1210+$R1210)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1210/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":35.407647257957919},null,{"$f":"AN1210/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":108.69496257606359},{"$f":"IF(Controls!$C$44=1,AO1210/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1210/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":111.29790212002011},{"$f":"IF(Controls!$C$44=1,AQ1210/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1210/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":113.96348142555149},{"$f":"IF(Controls!$C$44=1,AS1210/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1210*(1/(1-($AL1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":151.61875120279547},{"$f":"BK1210*(1/(1-($AL1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":155.24959511458104},{"$f":"BM1210*(1/(1-($AL1210/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":158.96781531502373},null,228.19983998993519,187.24133803492811,230.85520926670182,188.85963990618029,234.1152934005186,194.37546257298163,null,1187.6887331074731,158.96781531502373,113.96348142555149]
[1,2,21,"2019-02-21",8,"On-Peak",{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":36.158616161045742},{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":39.794537662409226},{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":37.803213656221025},{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":40.209064096392659},{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1244,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1235/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":37.532868862493579},{"$f":"IF(F1244=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1244,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1235/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1244,$B$13:$B$8772,\"=\"&B1244)","v":41.867169832326368},{"$f":"IF(Controls!$C$42=1,G1244*'Input Parameters, System'!$E$18,0)","v":1.004394611604962},{"$f":"IF(Controls!$C$42=1,H1244*'Input Parameters, System'!$E$18,0)","v":1.1053912854799528},{"$f":"IF(Controls!$C$42=1,I1244*'Input Parameters, System'!$E$18,0)","v":1.0500773571795179},{"$f":"IF(Controls!$C$42=1,J1244*'Input Parameters, System'!$E$18,0)","v":1.1169057780370357},{"$f":"IF(Controls!$C$42=1,K1244*'Input Parameters, System'!$E$18,0)","v":1.042567864756303},{"$f":"IF(Controls!$C$42=1,L1244*'Input Parameters, System'!$E$18,0)","v":1.162963748265367},null,{"$f":"VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1235","v":1053.0555347269062},705.60276313311726,{"$f":"((LN(V1244)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},{"$f":"'Input Parameters, System'!T1235+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1244,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1244,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1053.0555347269062},705.60276313311726,{"$f":"((LN(Y1244)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},1053.0555347269062,705.60276313311726,{"$f":"((LN(AB1244)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77617575251248949},null,1.8983338649274373E-3,null,1109.9920883552686,56.936553628362446,5.406794964819027,57.044740871531886,{"$f":"IF(Controls!$C$40=1,(AK1244-AI1244)*100,IF(F1244=\"On-Peak\",IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1244,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.818724316943928},null,{"$f":"MAX(0,$V1244-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1244-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1244-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1244-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1244-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1244-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1244+$M1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1244/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.910619099726212},{"$f":"(H1244+$N1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1244/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":45.529848363895084},{"$f":"(I1244+$O1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1244/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.335830635566005},{"$f":"(J1244+$P1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1244/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":43.088299468076642},{"$f":"(K1244+$Q1244)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1244/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":36.041014552633975},{"$f":"(L1244+$R1244)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1244/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":45.306503321154345},null,{"$f":"AN1244/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1244/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1244/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1244/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1244/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1244/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1244*(1/(1-($AL1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1244*(1/(1-($AL1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1244*(1/(1-($AL1244/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.910619099726212,45.529848363895084,36.335830635566005,43.088299468076642,36.041014552633975,45.306503321154345,null,1053.0555347269062,0,0]
[1,2,26,{"$f":"DATE(2019,B1358,C1358)","v":"2019-02-26"},2,"Off-Peak",{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":81.36748130520489},{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":21.219026276490414},{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":82.617365810661184},{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":20.401542852103013},{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1358,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1349/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":78.992700744837933},{"$f":"IF(F1358=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1358,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1349/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1358,$B$13:$B$8772,\"=\"&B1358)","v":20.294914579356828},{"$f":"IF(Controls!$C$42=1,G1358*'Input Parameters, System'!$E$18,0)","v":2.2601821767410168},{"$f":"IF(Controls!$C$42=1,H1358*'Input Parameters, System'!$E$18,0)","v":0.58941071087148322},{"$f":"IF(Controls!$C$42=1,I1358*'Input Parameters, System'!$E$18,0)","v":2.2949007969674535},{"$f":"IF(Controls!$C$42=1,J1358*'Input Parameters, System'!$E$18,0)","v":0.56670309554477627},{"$f":"IF(Controls!$C$42=1,K1358*'Input Parameters, System'!$E$18,0)","v":2.1942167983107876},{"$f":"IF(Controls!$C$42=1,L1358*'Input Parameters, System'!$E$18,0)","v":0.56374123267607523},null,{"$f":"VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1349","v":972.80386618384978},{"$f":"V1358-W$5","v":625.35109459006082},{"$f":"((LN(V1358)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},{"$f":"'Input Parameters, System'!T1349+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1358,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1358,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":972.80386618384978},625.35109459006082,{"$f":"((LN(Y1358)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},{"$f":"Y1358","v":972.80386618384978},625.35109459006082,{"$f":"((LN(AB1358)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72068761716184881},null,{"$f":"IF($V$9=1,2*(LN(V1358+1)-LN(V1358)),IF($Y$9=1,2*(LN(Y1358+1)-LN(Y1358)),2*(LN(AB1358+1)-LN(AB1358))))","v":2.0548569110037107E-3},null,{"$f":"IF($V$9=1,V1358,IF($Y$9=1,Y1358,AB1358))+AI1358","v":1023.7598033906565},{"$f":"EXP(LN(V$5)+IF($X$9=1,2*(X1358),IF($AA$9=1,2*(AA1358),2*(AD1358))))","v":50.955937206806809},{"$f":"(AI1358/Y1358)*100","v":5.2380483855084377},51.060752019372714,{"$f":"IF(Controls!$C$40=1,(AK1358-AI1358)*100,IF(F1358=\"On-Peak\",IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1358,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.481481256590541},null,{"$f":"MAX(0,$V1358-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1358-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1358-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1358-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1358-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1358-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,{"$f":"AN1358/SUM(AN$13:AN$8772)","v":0},0,0,0,0,0,null,{"$f":"(G1358+$M1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1358/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":95.225136120025525},{"$f":"(H1358+$N1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1358/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":20.052031012526175},{"$f":"(I1358+$O1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1358/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":91.058899452325448},{"$f":"(J1358+$P1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1358/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.375888959060376},{"$f":"(K1358+$Q1358)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1358/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":86.808783823209225},{"$f":"(L1358+$R1358)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1358/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.228268343349335},null,{"$f":"AN1358/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1358/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1358/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1358/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1358/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1358/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1358*(1/(1-($AL1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1358*(1/(1-($AL1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1358*(1/(1-($AL1358/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,95.225136120025525,20.052031012526175,91.058899452325448,17.375888959060376,{"$f":"BF1358+$BN1358+$BR1358","v":86.808783823209225},{"$f":"BG1358+$BN1358+$BR1358","v":17.228268343349335},null,{"$f":"SUMPRODUCT($V$9,V1358)+SUMPRODUCT($Y$9,Y1358)+SUMPRODUCT($AB$9,AB1358)","v":972.80386618384978},{"$f":"IF($BP$9=1,BP1358,IF($BQ$9=1,BQ1358,BR1358))","v":0},{"$f":"IF($BI$9=1,BI1358,IF($BK$9=1,BK1358,BM1358))","v":0}]
[1,2,27,"2019-02-27",23,"On-Peak",{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":50.869088905923583},{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":31.251039930845508},{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":53.182760862392385},{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":31.576571596791819},{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1403,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1394/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":52.802431225712567},{"$f":"IF(F1403=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1403,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1394/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1403,$B$13:$B$8772,\"=\"&B1403)","v":32.878698260577046},{"$f":"IF(Controls!$C$42=1,G1403*'Input Parameters, System'!$E$18,0)","v":1.4130142195377025},{"$f":"IF(Controls!$C$42=1,H1403*'Input Parameters, System'!$E$18,0)","v":0.86807459593566905},{"$f":"IF(Controls!$C$42=1,I1403*'Input Parameters, System'!$E$18,0)","v":1.4772821560026572},{"$f":"IF(Controls!$C$42=1,J1403*'Input Parameters, System'!$E$18,0)","v":0.87711703964333232},{"$f":"IF(Controls!$C$42=1,K1403*'Input Parameters, System'!$E$18,0)","v":1.4667175637070478},{"$f":"IF(Controls!$C$42=1,L1403*'Input Parameters, System'!$E$18,0)","v":0.91328681447398519},null,{"$f":"VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1394","v":996.22373913123101},648.77096753744206,{"$f":"((LN(V1403)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},{"$f":"'Input Parameters, System'!T1394+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1403,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1403,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":996.22373913123101},648.77096753744206,{"$f":"((LN(Y1403)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},996.22373913123101,648.77096753744206,{"$f":"((LN(AB1403)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.737340186347479},null,2.0065742283890131E-3,null,1048.9053482369425,52.681609105711438,5.2881302699786161,52.787424792864265,{"$f":"IF(Controls!$C$40=1,(AK1403-AI1403)*100,IF(F1403=\"On-Peak\",IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1403,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.581568715282685},null,{"$f":"MAX(0,$V1403-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1403-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1403-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1403-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1403-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1403-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1403+$M1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1403/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":55.839851032009626},{"$f":"(H1403+$N1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1403/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.74876664572794},{"$f":"(I1403+$O1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1403/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":55.073870441312792},{"$f":"(J1403+$P1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1403/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.817365261768696},{"$f":"(K1403+$Q1403)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1403/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":54.701124304240281},{"$f":"(L1403+$R1403)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1403/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.535416848569263},null,{"$f":"AN1403/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1403/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1403/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1403/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1403/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1403/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1403*(1/(1-($AL1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1403*(1/(1-($AL1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1403*(1/(1-($AL1403/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.839851032009626,33.74876664572794,55.073870441312792,31.817365261768696,54.701124304240281,33.535416848569263,null,996.22373913123101,0,0]
[1,3,1,"2019-03-01",9,"On-Peak",{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":15.765046280836273},{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":27.066715506274637},{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":16.258699245185689},{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":27.335590163621731},{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1437,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1428/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":16.306472112703378},{"$f":"IF(F1437=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1437,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1428/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1437,$B$13:$B$8772,\"=\"&B1437)","v":28.18702657855421},{"$f":"IF(Controls!$C$42=1,G1437*'Input Parameters, System'!$E$18,0)","v":0.43791298498954656},{"$f":"IF(Controls!$C$42=1,H1437*'Input Parameters, System'!$E$18,0)","v":0.75184468031811102},{"$f":"IF(Controls!$C$42=1,I1437*'Input Parameters, System'!$E$18,0)","v":0.45162541179224946},{"$f":"IF(Controls!$C$42=1,J1437*'Input Parameters, System'!$E$18,0)","v":0.75931333608286034},{"$f":"IF(Controls!$C$42=1,K1437*'Input Parameters, System'!$E$18,0)","v":0.45295242083767245},{"$f":"IF(Controls!$C$42=1,L1437*'Input Parameters, System'!$E$18,0)","v":0.78296407933790024},null,{"$f":"VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1428","v":1144.7878314508068},797.33505985701788,{"$f":"((LN(V1437)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},{"$f":"'Input Parameters, System'!T1428+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1437,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1437,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.7878314508068},797.33505985701788,{"$f":"((LN(Y1437)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},1144.7878314508068,797.33505985701788,{"$f":"((LN(AB1437)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83464209646261756},null,1.7462860183616868E-3,null,1208.7870095800138,63.999178129206911,5.5904837884326382,64.111036639210425,{"$f":"IF(Controls!$C$40=1,(AK1437-AI1437)*100,IF(F1437=\"On-Peak\",IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1437,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.185851000351477},null,{"$f":"MAX(0,$V1437-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0.87583145080679969},{"$f":"MAX(0,$V1437-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1437-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0.87583145080679969},{"$f":"MAX(0,$Y1437-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1437-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0.87583145080679969},{"$f":"MAX(0,$AB1437-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,9.204567605918825E-6,0,9.204567605918825E-6,0,9.204567605918825E-6,0,null,{"$f":"(G1437+$M1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1437/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":10.510185137144303},{"$f":"(H1437+$N1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1437/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.30021507393413},{"$f":"(I1437+$O1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1437/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.9262276130054286},{"$f":"(J1437+$P1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1437/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.587777299456494},{"$f":"(K1437+$Q1437)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1437/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":9.9444093486433047},{"$f":"(L1437+$R1437)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1437/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.714568646162732},null,{"$f":"AN1437/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":2.1746361596848649},{"$f":"IF(Controls!$C$44=1,AO1437/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1437/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":2.2267125974480257},{"$f":"IF(Controls!$C$44=1,AQ1437/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1437/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":2.2800422551150938},{"$f":"IF(Controls!$C$44=1,AS1437/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1437*(1/(1-($AL1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":3.0277452965020224},{"$f":"BK1437*(1/(1-($AL1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":3.1002513057458119},{"$f":"BM1437*(1/(1-($AL1437/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":3.1745021726995404},null,13.537930433646325,31.327960370436152,13.026478918751241,29.688028605202305,13.118911521342845,30.889070818862272,null,1144.7878314508068,3.1745021726995404,2.2800422551150938]
[1,3,6,"2019-03-06",3,"Off-Peak",{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":72.193709356591413},{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":17.214050651959251},{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":72.813018137836693},{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":16.368717807443399},{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1551,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1542/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":74.759417164607541},{"$f":"IF(F1551=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1551,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1542/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1551,$B$13:$B$8772,\"=\"&B1551)","v":16.522414688264462},{"$f":"IF(Controls!$C$42=1,G1551*'Input Parameters, System'!$E$18,0)","v":2.0053580686434671},{"$f":"IF(Controls!$C$42=1,H1551*'Input Parameters, System'!$E$18,0)","v":0.47816264985686113},{"$f":"IF(Controls!$C$42=1,I1551*'Input Parameters, System'!$E$18,0)","v":2.0225608952127128},{"$f":"IF(Controls!$C$42=1,J1551*'Input Parameters, System'!$E$18,0)","v":0.4546814483013904},{"$f":"IF(Controls!$C$42=1,K1551*'Input Parameters, System'!$E$18,0)","v":2.0766269215731987},{"$f":"IF(Controls!$C$42=1,L1551*'Input Parameters, System'!$E$18,0)","v":0.45895075767511234},null,{"$f":"VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1542","v":915.58277598181769},568.13000438802874,{"$f":"((LN(V1551)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},{"$f":"'Input Parameters, System'!T1542+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1551,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1551,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":915.58277598181769},568.13000438802874,{"$f":"((LN(Y1551)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},915.58277598181769,568.13000438802874,{"$f":"((LN(AB1551)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67825242064138436},null,2.1832090407514215E-3,null,962.39249674188466,46.809720760066988,5.1125602171656155,46.912027803820479,{"$f":"IF(Controls!$C$40=1,(AK1551-AI1551)*100,IF(F1551=\"On-Peak\",IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1551,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.23070437534912},null,{"$f":"MAX(0,$V1551-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1551-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1551-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1551-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1551-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1551-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1551+$M1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1551/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":83.095137977031882},{"$f":"(H1551+$N1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1551/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.537599073469721},{"$f":"(I1551+$O1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1551/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":78.799207534917329},{"$f":"(J1551+$P1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1551/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.121798331085138},{"$f":"(K1551+$Q1551)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1551/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":81.350689447928318},{"$f":"(L1551+$R1551)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1551/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":12.294155081564428},null,{"$f":"AN1551/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1551/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1551/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1551/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1551/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1551/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1551*(1/(1-($AL1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1551*(1/(1-($AL1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1551*(1/(1-($AL1551/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,83.095137977031882,14.537599073469721,78.799207534917329,12.121798331085138,81.350689447928318,12.294155081564428,null,915.58277598181769,0,0]
[1,3,7,"2019-03-07",13,"On-Peak",{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":53.537593653658227},{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":25.564073886325666},{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":55.214023353924283},{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":25.818021640163337},{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1585,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1576/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":55.376258486208108},{"$f":"IF(F1585=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1585,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1576/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1585,$B$13:$B$8772,\"=\"&B1585)","v":26.622189527315967},{"$f":"IF(Controls!$C$42=1,G1585*'Input Parameters, System'!$E$18,0)","v":1.4871385106258772},{"$f":"IF(Controls!$C$42=1,H1585*'Input Parameters, System'!$E$18,0)","v":0.71010510877233846},{"$f":"IF(Controls!$C$42=1,I1585*'Input Parameters, System'!$E$18,0)","v":1.5337054740899194},{"$f":"IF(Controls!$C$42=1,J1585*'Input Parameters, System'!$E$18,0)","v":0.71715913303166623},{"$f":"IF(Controls!$C$42=1,K1585*'Input Parameters, System'!$E$18,0)","v":1.5382119544251498},{"$f":"IF(Controls!$C$42=1,L1585*'Input Parameters, System'!$E$18,0)","v":0.73949687651953788},null,{"$f":"VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1576","v":1000.566861109736},653.11408951594706,{"$f":"((LN(V1585)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},{"$f":"'Input Parameters, System'!T1576+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1585,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1585,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1000.566861109736},653.11408951594706,{"$f":"((LN(Y1585)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},1000.566861109736,653.11408951594706,{"$f":"((LN(AB1585)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74038526296073925},null,1.9978687178738852E-3,null,1053.5702882530163,53.003427143280391,5.2973398583772706,53.109426883834949,{"$f":"IF(Controls!$C$40=1,(AK1585-AI1585)*100,IF(F1585=\"On-Peak\",IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1585,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.599974055455874},null,{"$f":"MAX(0,$V1585-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1585-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1585-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1585-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1585-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1585-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1585+$M1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1585/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":59.310514946212813},{"$f":"(H1585+$N1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1585/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.009823475278839},{"$f":"(I1585+$O1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1585/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":57.578931648690741},{"$f":"(J1585+$P1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1585/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.397612052841051},{"$f":"(K1585+$Q1585)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1585/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":57.88117850649212},{"$f":"(L1585+$R1585)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1585/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.44937836424257},null,{"$f":"AN1585/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1585/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1585/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1585/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1585/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1585/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1585*(1/(1-($AL1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1585*(1/(1-($AL1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1585*(1/(1-($AL1585/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,59.310514946212813,26.009823475278839,57.578931648690741,24.397612052841051,57.88117850649212,25.44937836424257,null,1000.566861109736,0,0]
[1,3,12,"2019-03-12",7,"Off-Peak",{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":35.559048437536738},{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":23.230732532081067},{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":35.864089294231299},{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":22.089937630952093},{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1699,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1690/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":36.822789129557037},{"$f":"IF(F1699=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1699,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1690/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1699,$B$13:$B$8772,\"=\"&B1699)","v":22.297354885702816},{"$f":"IF(Controls!$C$42=1,G1699*'Input Parameters, System'!$E$18,0)","v":0.98774014153059397},{"$f":"IF(Controls!$C$42=1,H1699*'Input Parameters, System'!$E$18,0)","v":0.64529080634438507},{"$f":"IF(Controls!$C$42=1,I1699*'Input Parameters, System'!$E$18,0)","v":0.99621340254862623},{"$f":"IF(Controls!$C$42=1,J1699*'Input Parameters, System'!$E$18,0)","v":0.6136024185328306},{"$f":"IF(Controls!$C$42=1,K1699*'Input Parameters, System'!$E$18,0)","v":1.0228436514624411},{"$f":"IF(Controls!$C$42=1,L1699*'Input Parameters, System'!$E$18,0)","v":0.61936394358947688},null,{"$f":"VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1690","v":1194.6787579760378},847.22598638224883,{"$f":"((LN(V1699)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},{"$f":"'Input Parameters, System'!T1690+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1699,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1699,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1194.6787579760378},847.22598638224883,{"$f":"((LN(Y1699)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},1194.6787579760378,847.22598638224883,{"$f":"((LN(AB1699)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86450270183440603},null,1.6733899455019241E-3,null,1262.6164813147011,67.937723338663247,5.6866938400880063,68.051504815657026,{"$f":"IF(Controls!$C$40=1,(AK1699-AI1699)*100,IF(F1699=\"On-Peak\",IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1699,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.378147699377905},null,{"$f":"MAX(0,$V1699-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":50.766757976037752},{"$f":"MAX(0,$V1699-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":6.1987579760377685},{"$f":"MAX(0,$Y1699-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":50.766757976037752},{"$f":"MAX(0,$Y1699-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":6.1987579760377685},{"$f":"MAX(0,$AB1699-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":50.766757976037752},{"$f":"MAX(0,$AB1699-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":6.1987579760377685},null,5.3353422681190878E-4,1.0240566030466561E-4,5.3353422681190878E-4,1.0240566030466561E-4,5.3353422681190878E-4,1.0240566030466561E-4,null,{"$f":"(G1699+$M1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1699/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.423475213572672},{"$f":"(H1699+$N1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1699/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.10886946832942},{"$f":"(I1699+$O1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1699/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.229765713587071},{"$f":"(J1699+$P1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1699/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.838843209745104},{"$f":"(K1699+$Q1699)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1699/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":35.451917607788801},{"$f":"(L1699+$R1699)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1699/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.107138064195162},null,{"$f":"AN1699/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":126.05076867582684},{"$f":"IF(Controls!$C$44=1,AO1699/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":3.4205515564292726},{"$f":"AP1699/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":129.06933110555141},{"$f":"IF(Controls!$C$44=1,AQ1699/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":3.4860193712157832},{"$f":"AR1699/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":132.16053526502182},{"$f":"IF(Controls!$C$44=1,AS1699/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":3.5529529493562695},null,{"$f":"BI1699*(1/(1-($AL1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":175.88125957272229},{"$f":"BK1699*(1/(1-($AL1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":180.09312252140631},{"$f":"BM1699*(1/(1-($AL1699/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":184.40634398665833},null,215.72528634272425,202.41068059748099,217.80890760620917,203.4179851023672,223.4112145438034,208.06643500020976,null,1194.6787579760378,184.40634398665833,132.16053526502182]
[1,3,14,"2019-03-14",4,"Off-Peak",{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":33.18206155362315},{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":16.853027175184643},{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":33.466711591460601},{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":16.025423162117541},{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":34.361325996092596},{"$f":"IF(F1744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1744,$B$13:$B$8772,\"=\"&B1744)","v":16.175896619038831},{"$f":"IF(Controls!$C$42=1,G1744*'Input Parameters, System'!$E$18,0)","v":0.92171347703034978},{"$f":"IF(Controls!$C$42=1,H1744*'Input Parameters, System'!$E$18,0)","v":0.46813433369784974},{"$f":"IF(Controls!$C$42=1,I1744*'Input Parameters, System'!$E$18,0)","v":0.92962033283820811},{"$f":"IF(Controls!$C$42=1,J1744*'Input Parameters, System'!$E$18,0)","v":0.44514559409661608},{"$f":"IF(Controls!$C$42=1,K1744*'Input Parameters, System'!$E$18,0)","v":0.95447045109147721},{"$f":"IF(Controls!$C$42=1,L1744*'Input Parameters, System'!$E$18,0)","v":0.44932536493320396},null,{"$f":"VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1735","v":954.06613528502589},606.61336369123694,{"$f":"((LN(V1744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},{"$f":"'Input Parameters, System'!T1735+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1744,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1744,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":954.06613528502589},606.61336369123694,{"$f":"((LN(Y1744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},954.06613528502589,606.61336369123694,{"$f":"((LN(AB1744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70707297259050661},null,2.0951928933783392E-3,null,1003.6532984859558,49.587163200929872,5.1974555397164135,49.691166788613621,{"$f":"IF(Controls!$C$40=1,(AK1744-AI1744)*100,IF(F1744=\"On-Peak\",IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.400358768374929},null,{"$f":"MAX(0,$V1744-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1744-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1744-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1744-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1744-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1744-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1744+$M1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1744/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":32.843761581633089},{"$f":"(H1744+$N1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":14.091072757678365},{"$f":"(I1744+$O1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1744/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.811292297193859},{"$f":"(J1744+$P1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":11.719773489991439},{"$f":"(K1744+$Q1744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1744/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":31.931484661609922},{"$f":"(L1744+$R1744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":11.887132277959163},null,{"$f":"AN1744/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1744/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1744/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1744/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1744/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1744/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1744*(1/(1-($AL1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1744*(1/(1-($AL1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1744*(1/(1-($AL1744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.843761581633089,14.091072757678365,30.811292297193859,11.719773489991439,31.931484661609922,11.887132277959163,null,954.06613528502589,0,0]
[1,3,18,"2019-03-18",11,"On-Peak",{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":55.754354325233862},{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":26.145453084520206},{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":57.500197743498738},{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":26.405176128406165},{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1847,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1838/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":57.669150332363103},{"$f":"IF(F1847=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1847,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1838/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1847,$B$13:$B$8772,\"=\"&B1847)","v":27.227632434045049},{"$f":"IF(Controls!$C$42=1,G1847*'Input Parameters, System'!$E$18,0)","v":1.5487144974897498},{"$f":"IF(Controls!$C$42=1,H1847*'Input Parameters, System'!$E$18,0)","v":0.72625434776326225},{"$f":"IF(Controls!$C$42=1,I1847*'Input Parameters, System'!$E$18,0)","v":1.5972095979161958},{"$f":"IF(Controls!$C$42=1,J1847*'Input Parameters, System'!$E$18,0)","v":0.73346879492647343},{"$f":"IF(Controls!$C$42=1,K1847*'Input Parameters, System'!$E$18,0)","v":1.6019026721510139},{"$f":"IF(Controls!$C$42=1,L1847*'Input Parameters, System'!$E$18,0)","v":0.75631454427664235},null,{"$f":"VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1838","v":991.09262455746989},643.63985296368094,{"$f":"((LN(V1847)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},{"$f":"'Input Parameters, System'!T1838+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1847,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1847,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":991.09262455746989},643.63985296368094,{"$f":"((LN(Y1847)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},991.09262455746989,643.63985296368094,{"$f":"((LN(AB1847)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73372547431806068},null,2.0169574883599495E-3,null,1043.3947493501628,52.302124792692958,5.2772186470508995,52.407722412106708,{"$f":"IF(Controls!$C$40=1,(AK1847-AI1847)*100,IF(F1847=\"On-Peak\",IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1847,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.559761941375001},null,{"$f":"MAX(0,$V1847-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1847-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1847-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1847-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1847-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1847-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1847+$M1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1847/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":62.149896100158266},{"$f":"(H1847+$N1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1847/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.785857945428436},{"$f":"(I1847+$O1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1847/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":60.351539749964701},{"$f":"(J1847+$P1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1847/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.139687655849354},{"$f":"(K1847+$Q1847)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1847/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":60.670314552505815},{"$f":"(L1847+$R1847)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1847/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.216874080368136},null,{"$f":"AN1847/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1847/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1847/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1847/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1847/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1847/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1847*(1/(1-($AL1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1847*(1/(1-($AL1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1847*(1/(1-($AL1847/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,62.149896100158266,26.785857945428436,60.351539749964701,25.139687655849354,60.670314552505815,26.216874080368136,null,991.09262455746989,0,0]
[1,3,20,"2019-03-20",8,"On-Peak",{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":15.509126960189199},{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":26.687221831848746},{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":15.994766289245627},{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":26.952326684483001},{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1892,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1883/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":16.041763643670446},{"$f":"IF(F1892=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1892,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1883/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1892,$B$13:$B$8772,\"=\"&B1892)","v":27.791825384491489},{"$f":"IF(Controls!$C$42=1,G1892*'Input Parameters, System'!$E$18,0)","v":0.43080419560671501},{"$f":"IF(Controls!$C$42=1,H1892*'Input Parameters, System'!$E$18,0)","v":0.74130330893282648},{"$f":"IF(Controls!$C$42=1,I1892*'Input Parameters, System'!$E$18,0)","v":0.44429402395399592},{"$f":"IF(Controls!$C$42=1,J1892*'Input Parameters, System'!$E$18,0)","v":0.74866724908778826},{"$f":"IF(Controls!$C$42=1,K1892*'Input Parameters, System'!$E$18,0)","v":0.4455994912134103},{"$f":"IF(Controls!$C$42=1,L1892*'Input Parameters, System'!$E$18,0)","v":0.77198639291183413},null,{"$f":"VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1883","v":950.09868419495706},602.64591260116811,{"$f":"((LN(V1892)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},{"$f":"'Input Parameters, System'!T1883+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1892,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1892,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":950.09868419495706},602.64591260116811,{"$f":"((LN(Y1892)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},950.09868419495706,602.64591260116811,{"$f":"((LN(AB1892)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70415597742968494},null,2.1039374635094532E-3,null,999.39739858759606,49.298714392638949,5.1887993545018967,49.402544992996482,{"$f":"IF(Controls!$C$40=1,(AK1892-AI1892)*100,IF(F1892=\"On-Peak\",IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1892,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.383060035753289},null,{"$f":"MAX(0,$V1892-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1892-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1892-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1892-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1892-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1892-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1892+$M1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1892/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":9.9952743116867087},{"$f":"(H1892+$N1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1892/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.451955412782073},{"$f":"(I1892+$O1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1892/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.4234258232162613},{"$f":"(J1892+$P1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1892/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.77663704245774},{"$f":"(K1892+$Q1892)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1892/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":9.4386102797966203},{"$f":"(L1892+$R1892)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1892/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.875642437162206},null,{"$f":"AN1892/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1892/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1892/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1892/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1892/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1892/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1892*(1/(1-($AL1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1892*(1/(1-($AL1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1892*(1/(1-($AL1892/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.9952743116867087,27.451955412782073,9.4234258232162613,25.77663704245774,9.4386102797966203,26.875642437162206,null,950.09868419495706,0,0]
[1,3,22,"2019-03-22",5,"Off-Peak",{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":22.559520624763316},{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":18.985322084884665},{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":22.753045924240453},{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":18.053007161073367},{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B1937,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA1928/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":23.361268294025734},{"$f":"IF(F1937=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B1937,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB1928/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F1937,$B$13:$B$8772,\"=\"&B1937)","v":18.222518965402696},{"$f":"IF(Controls!$C$42=1,G1937*'Input Parameters, System'!$E$18,0)","v":0.62664624262678004},{"$f":"IF(Controls!$C$42=1,H1937*'Input Parameters, System'!$E$18,0)","v":0.52736407601201063},{"$f":"IF(Controls!$C$42=1,I1937*'Input Parameters, System'!$E$18,0)","v":0.63202188441401963},{"$f":"IF(Controls!$C$42=1,J1937*'Input Parameters, System'!$E$18,0)","v":0.5014667329935637},{"$f":"IF(Controls!$C$42=1,K1937*'Input Parameters, System'!$E$18,0)","v":0.64891675860248665},{"$f":"IF(Controls!$C$42=1,L1937*'Input Parameters, System'!$E$18,0)","v":0.50617534081509952},null,{"$f":"VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T1928","v":925.91830676610789},578.46553517231894,{"$f":"((LN(V1937)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},{"$f":"'Input Parameters, System'!T1928+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B1937,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F1937,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.91830676610789},578.46553517231894,{"$f":"((LN(Y1937)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},925.91830676610789,578.46553517231894,{"$f":"((LN(AB1937)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68611008370366011},null,2.1588521940749672E-3,null,973.46946828589194,47.551161519784088,5.1355677031446545,47.653928338434568,{"$f":"IF(Controls!$C$40=1,(AK1937-AI1937)*100,IF(F1937=\"On-Peak\",IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D1937,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.276681865047976},null,{"$f":"MAX(0,$V1937-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V1937-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y1937-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y1937-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB1937-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB1937-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G1937+$M1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1937/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":19.072518708636437},{"$f":"(H1937+$N1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1937/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.953985160425844},{"$f":"(I1937+$O1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1937/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.660344340911081},{"$f":"(J1937+$P1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1937/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.297363797832404},{"$f":"(K1937+$Q1937)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL1937/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":18.388295986581632},{"$f":"(L1937+$R1937)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL1937/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.496767122385821},null,{"$f":"AN1937/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO1937/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP1937/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ1937/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR1937/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS1937/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI1937*(1/(1-($AL1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK1937*(1/(1-($AL1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM1937*(1/(1-($AL1937/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,19.072518708636437,16.953985160425844,17.660344340911081,14.297363797832404,18.388295986581632,14.496767122385821,null,925.91830676610789,0,0]
[1,3,26,"2019-03-26",7,"Off-Peak",{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":12.233822672696638},{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":22.178123457610102},{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":12.338769680918301},{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":21.089019180673894},{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2035,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2026/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":12.66860313532924},{"$f":"IF(F2035=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2035,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2026/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2035,$B$13:$B$8772,\"=\"&B2035)","v":21.287038140116845},{"$f":"IF(Controls!$C$42=1,G2035*'Input Parameters, System'!$E$18,0)","v":0.33982455293808317},{"$f":"IF(Controls!$C$42=1,H2035*'Input Parameters, System'!$E$18,0)","v":0.61605199704326752},{"$f":"IF(Controls!$C$42=1,I2035*'Input Parameters, System'!$E$18,0)","v":0.34273971454416968},{"$f":"IF(Controls!$C$42=1,J2035*'Input Parameters, System'!$E$18,0)","v":0.58579944361703573},{"$f":"IF(Controls!$C$42=1,K2035*'Input Parameters, System'!$E$18,0)","v":0.35190165102044157},{"$f":"IF(Controls!$C$42=1,L2035*'Input Parameters, System'!$E$18,0)","v":0.59129990787635067},null,{"$f":"VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T2026","v":791.07126400042625},443.6184924066373,{"$f":"((LN(V2035)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},{"$f":"'Input Parameters, System'!T2026+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2035,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2035,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":791.07126400042625},443.6184924066373,{"$f":"((LN(Y2035)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},791.07126400042625,443.6184924066373,{"$f":"((LN(AB2035)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57593151740370985},null,2.52662060505493E-3,null,829.21833898793511,38.147074987508852,4.8222046133492587,38.243580037679827,{"$f":"IF(Controls!$C$40=1,(AK2035-AI2035)*100,IF(F2035=\"On-Peak\",IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2035,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6505050170975437},null,{"$f":"MAX(0,$V2035-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2035-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2035-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2035-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2035-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2035-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2035+$M2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2035/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":5.6341312157209131},{"$f":"(H2035+$N2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2035/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.079412217820398},{"$f":"(I2035+$O2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2035/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":4.8272590365897265},{"$f":"(J2035+$P2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2035/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.01164467790408},{"$f":"(K2035+$Q2035)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2035/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$L$51+'T_Tariff Path Charges'!$L$52,0)","v":5.1724505481450347},{"$f":"(L2035+$R2035)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2035/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.257223847078329},null,{"$f":"AN2035/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2035/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2035/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2035/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2035/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2035/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2035*(1/(1-($AL2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2035*(1/(1-($AL2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2035*(1/(1-($AL2035/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,5.6341312157209131,21.079412217820398,4.8272590365897265,18.01164467790408,5.1724505481450347,18.257223847078329,null,791.07126400042625,0,0]
[1,3,28,"2019-03-28",8,"On-Peak",{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":27.9599556192994},{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":27.175324807036251},{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":28.835469381115839},{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":27.445278364722043},{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2084,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2075/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":28.920196519356146},{"$f":"IF(F2084=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2084,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2075/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2084,$B$13:$B$8772,\"=\"&B2084)","v":28.300131297393712},{"$f":"IF(Controls!$C$42=1,G2084*'Input Parameters, System'!$E$18,0)","v":0.77665662423752491},{"$f":"IF(Controls!$C$42=1,H2084*'Input Parameters, System'!$E$18,0)","v":0.75486157111861318},{"$f":"IF(Controls!$C$42=1,I2084*'Input Parameters, System'!$E$18,0)","v":0.80097617509748764},{"$f":"IF(Controls!$C$42=1,J2084*'Input Parameters, System'!$E$18,0)","v":0.76236019599727489},{"$f":"IF(Controls!$C$42=1,K2084*'Input Parameters, System'!$E$18,0)","v":0.80332968001941962},{"$f":"IF(Controls!$C$42=1,L2084*'Input Parameters, System'!$E$18,0)","v":0.7861058414463703},null,{"$f":"VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T2075","v":1145.4808764908541},798.02810489706519,{"$f":"((LN(V2084)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},{"$f":"'Input Parameters, System'!T2075+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2084,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2084,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1145.4808764908541},798.02810489706519,{"$f":"((LN(Y2084)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},1145.4808764908541,798.02810489706519,{"$f":"((LN(AB2084)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83506574242272524},null,1.7452299317888276E-3,null,1209.5343035856999,64.05342709484583,5.5918373156146925,64.165312657663321,{"$f":"IF(Controls!$C$40=1,(AK2084-AI2084)*100,IF(F2084=\"On-Peak\",IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2084,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.188556281749129},null,{"$f":"MAX(0,$V2084-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":1.5688764908541089},{"$f":"MAX(0,$V2084-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2084-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":1.5688764908541089},{"$f":"MAX(0,$Y2084-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2084-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":1.5688764908541089},{"$f":"MAX(0,$AB2084-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.648813788554945E-5,0,1.648813788554945E-5,0,1.648813788554945E-5,0,null,{"$f":"(G2084+$M2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2084/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":26.414253654923527},{"$f":"(H2084+$N2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2084/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.450291521594554},{"$f":"(I2084+$O2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2084/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.456283926275653},{"$f":"(J2084+$P2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2084/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.731286479368936},{"$f":"(K2084+$Q2084)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2084/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.668532214084522},{"$f":"(L2084+$R2084)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2084/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.862993793628824},null,{"$f":"AN2084/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":3.8954247920053788},{"$f":"IF(Controls!$C$44=1,AO2084/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2084/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":3.9887092919611504},{"$f":"IF(Controls!$C$44=1,AQ2084/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2084/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":4.0842386841770697},{"$f":"IF(Controls!$C$44=1,AS2084/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2084*(1/(1-($AL2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":5.4237640198492132},{"$f":"BK2084*(1/(1-($AL2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":5.5536479584399698},{"$f":"BM2084*(1/(1-($AL2084/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":5.6866575550832232},null,31.83801767477274,33.874055541443767,31.009931884715623,32.284934437808907,31.355189769167744,33.549651348712047,null,1145.4808764908541,5.6866575550832232,4.0842386841770697]
[0,4,1,"2019-04-01",15,"On-Peak",{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":32.367752324964243},{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":19.277032351405797},{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":32.221951638815753},{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":19.393627305144136},{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2187,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2178/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":32.173351410099592},{"$f":"IF(F2187=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2187,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2178/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2187,$B$13:$B$8772,\"=\"&B2187)","v":20.054332042994741},{"$f":"IF(Controls!$C$42=1,G2187*'Input Parameters, System'!$E$18,0)","v":0.89909403280708544},{"$f":"IF(Controls!$C$42=1,H2187*'Input Parameters, System'!$E$18,0)","v":0.53546704705876536},{"$f":"IF(Controls!$C$42=1,I2187*'Input Parameters, System'!$E$18,0)","v":0.89504405968633272},{"$f":"IF(Controls!$C$42=1,J2187*'Input Parameters, System'!$E$18,0)","v":0.53870575903694329},{"$f":"IF(Controls!$C$42=1,K2187*'Input Parameters, System'!$E$18,0)","v":0.89369406864608181},{"$f":"IF(Controls!$C$42=1,L2187*'Input Parameters, System'!$E$18,0)","v":0.55705846024661876},null,{"$f":"VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2178","v":838.847594687183},491.39482309339405,{"$f":"((LN(V2187)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},{"$f":"'Input Parameters, System'!T2178+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2187,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2187,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":838.847594687183},491.39482309339405,{"$f":"((LN(Y2187)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},838.847594687183,491.39482309339405,{"$f":"((LN(AB2187)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61698020449331858},null,2.3828033215700373E-3,null,880.25859102583945,41.410996338656425,4.9366531657158905,41.509788252388802,{"$f":"IF(Controls!$C$40=1,(AK2187-AI2187)*100,IF(F2187=\"On-Peak\",IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2187,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8791913732377168},null,{"$f":"MAX(0,$V2187-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2187-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2187-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2187-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2187-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2187-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2187+$M2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2187/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":31.54920068185632},{"$f":"(H2187+$N2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2187/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.234552001676128},{"$f":"(I2187+$O2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2187/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.059755924634061},{"$f":"(J2187+$P2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2187/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.910500359700762},{"$f":"(K2187+$Q2187)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2187/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.11861449785804},{"$f":"(L2187+$R2187)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2187/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.744234122110178},null,{"$f":"AN2187/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2187/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2187/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2187/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2187/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2187/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2187*(1/(1-($AL2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2187*(1/(1-($AL2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2187*(1/(1-($AL2187/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.54920068185632,17.234552001676128,29.059755924634061,15.910500359700762,29.11861449785804,16.744234122110178,null,838.847594687183,0,0]
[0,4,3,"2019-04-03",12,"On-Peak",{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":32.608379140426607},{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":20.491456421630765},{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":32.461494549703964},{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":20.615396682245464},{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2232,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2223/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":32.412533019463083},{"$f":"IF(F2232=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2232,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2223/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2232,$B$13:$B$8772,\"=\"&B2232)","v":21.317724825728781},{"$f":"IF(Controls!$C$42=1,G2232*'Input Parameters, System'!$E$18,0)","v":0.90577803519759803},{"$f":"IF(Controls!$C$42=1,H2232*'Input Parameters, System'!$E$18,0)","v":0.56920066636832822},{"$f":"IF(Controls!$C$42=1,I2232*'Input Parameters, System'!$E$18,0)","v":0.90169795395796926},{"$f":"IF(Controls!$C$42=1,J2232*'Input Parameters, System'!$E$18,0)","v":0.57264341233426563},{"$f":"IF(Controls!$C$42=1,K2232*'Input Parameters, System'!$E$18,0)","v":0.900337926878093},{"$f":"IF(Controls!$C$42=1,L2232*'Input Parameters, System'!$E$18,0)","v":0.5921523061412447},null,{"$f":"VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2223","v":1012.2086856859657},664.75591409217679,{"$f":"((LN(V2232)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},{"$f":"'Input Parameters, System'!T2223+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2232,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2232,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1012.2086856859657},664.75591409217679,{"$f":"((LN(Y2232)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},1012.2086856859657,664.75591409217679,{"$f":"((LN(AB2232)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.74848290513864346},null,1.9749017568209126E-3,null,1066.0775071420778,53.868821456112165,5.3219086358269783,53.97531220601666,{"$f":"IF(Controls!$C$40=1,(AK2232-AI2232)*100,IF(F2232=\"On-Peak\",IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2232,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.649074990449492},null,{"$f":"MAX(0,$V2232-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2232-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2232-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2232-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2232-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2232-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2232+$M2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2232/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":32.219530908259181},{"$f":"(H2232+$N2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2232/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.114423143017671},{"$f":"(I2232+$O2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2232/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.691588986055329},{"$f":"(J2232+$P2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2232/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.701193603255064},{"$f":"(K2232+$Q2232)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2232/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.751396042341469},{"$f":"(L2232+$R2232)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2232/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.601513971983415},null,{"$f":"AN2232/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2232/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2232/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2232/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2232/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2232/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2232*(1/(1-($AL2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2232*(1/(1-($AL2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2232*(1/(1-($AL2232/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.219530908259181,19.114423143017671,29.691588986055329,17.701193603255064,29.751396042341469,18.601513971983415,null,1012.2086856859657,0,0]
[0,4,5,"2019-04-05",9,"On-Peak",{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":20.565925019510797},{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":20.876952502637952},{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":20.47328571762111},{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":21.003224392774872},{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2277,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2268/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":20.442405950324545},{"$f":"IF(F2277=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2277,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2268/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2277,$B$13:$B$8772,\"=\"&B2277)","v":21.718765103550773},{"$f":"IF(Controls!$C$42=1,G2277*'Input Parameters, System'!$E$18,0)","v":0.57126921506807238},{"$f":"IF(Controls!$C$42=1,H2277*'Input Parameters, System'!$E$18,0)","v":0.57990876937851954},{"$f":"IF(Controls!$C$42=1,I2277*'Input Parameters, System'!$E$18,0)","v":0.56869593031551358},{"$f":"IF(Controls!$C$42=1,J2277*'Input Parameters, System'!$E$18,0)","v":0.58341628209653473},{"$f":"IF(Controls!$C$42=1,K2277*'Input Parameters, System'!$E$18,0)","v":0.5678381687313272},{"$f":"IF(Controls!$C$42=1,L2277*'Input Parameters, System'!$E$18,0)","v":0.60329218749862124},null,{"$f":"VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2268","v":1147.9844927317138},800.53172113792482,{"$f":"((LN(V2277)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},{"$f":"'Input Parameters, System'!T2268+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2277,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2277,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1147.9844927317138},800.53172113792482,{"$f":"((LN(Y2277)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},1147.9844927317138,800.53172113792482,{"$f":"((LN(AB2277)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83659402542037542},null,1.7414254515522032E-3,null,1212.2340028714234,64.24951013970967,5.5967228256562267,64.361493348822293,{"$f":"IF(Controls!$C$40=1,(AK2277-AI2277)*100,IF(F2277=\"On-Peak\",IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2277,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.198320911262272},null,{"$f":"MAX(0,$V2277-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":4.0724927317137372},{"$f":"MAX(0,$V2277-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2277-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":4.0724927317137372},{"$f":"MAX(0,$Y2277-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2277-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":4.0724927317137372},{"$f":"MAX(0,$AB2277-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,4.279994128909295E-5,0,4.279994128909295E-5,0,4.279994128909295E-5,0,null,{"$f":"(G2277+$M2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2277/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":16.774610496115521},{"$f":"(H2277+$N2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2277/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.815909622921335},{"$f":"(I2277+$O2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2277/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.133672659084111},{"$f":"(J2277+$P2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2277/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.369402754607716},{"$f":"(K2277+$Q2277)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2277/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.171625941170023},{"$f":"(L2277+$R2277)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2277/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.294570360494077},null,{"$f":"AN2277/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":10.111751463458328},{"$f":"IF(Controls!$C$44=1,AO2277/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2277/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":10.353899554953157},{"$f":"IF(Controls!$C$44=1,AQ2277/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2277/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":10.601874942265237},{"$f":"IF(Controls!$C$44=1,AS2277/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2277*(1/(1-($AL2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":14.08056561506954},{"$f":"BK2277*(1/(1-($AL2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":14.41775567587931},{"$f":"BM2277*(1/(1-($AL2277/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":14.763060218281094},null,30.85517611118506,33.896475237990877,29.551428334963418,32.787158430487025,29.934686159451118,34.057630578775175,null,1147.9844927317138,14.763060218281094,10.601874942265237]
[0,4,9,"2019-04-09",16,"On-Peak",{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":36.901480618370883},{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":19.597907702070742},{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":36.735257732702543},{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":19.716443434139716},{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2380,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2371/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":36.679850104146432},{"$f":"IF(F2380=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2380,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2371/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2380,$B$13:$B$8772,\"=\"&B2380)","v":20.388145915863916},{"$f":"IF(Controls!$C$42=1,G2380*'Input Parameters, System'!$E$18,0)","v":1.0250295013575748},{"$f":"IF(Controls!$C$42=1,H2380*'Input Parameters, System'!$E$18,0)","v":0.54438015014239294},{"$f":"IF(Controls!$C$42=1,I2380*'Input Parameters, System'!$E$18,0)","v":1.0204122513514593},{"$f":"IF(Controls!$C$42=1,J2380*'Input Parameters, System'!$E$18,0)","v":0.54767277201825415},{"$f":"IF(Controls!$C$42=1,K2380*'Input Parameters, System'!$E$18,0)","v":1.0188731680160876},{"$f":"IF(Controls!$C$42=1,L2380*'Input Parameters, System'!$E$18,0)","v":0.56633096264813454},null,{"$f":"VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2371","v":840.89253314345797},493.43976154966902,{"$f":"((LN(V2380)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},{"$f":"'Input Parameters, System'!T2371+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2380,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2380,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":840.89253314345797},493.43976154966902,{"$f":"((LN(Y2380)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},840.89253314345797,493.43976154966902,{"$f":"((LN(AB2380)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61868458435882445},null,2.3770121039135006E-3,null,882.44493048295442,41.552397339496437,4.9414634690789336,41.651285373384468,{"$f":"IF(Controls!$C$40=1,(AK2380-AI2380)*100,IF(F2380=\"On-Peak\",IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2380,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8888033888030691},null,{"$f":"MAX(0,$V2380-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2380-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2380-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2380-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2380-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2380-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2380+$M2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2380/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":37.380815019611859},{"$f":"(H2380+$N2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2380/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.671029308067165},{"$f":"(I2380+$O2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2380/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.556459780321184},{"$f":"(J2380+$P2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2380/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.326271923150291},{"$f":"(K2380+$Q2380)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2380/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.623569790234974},{"$f":"(L2380+$R2380)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2380/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.175466076396418},null,{"$f":"AN2380/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2380/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2380/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2380/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2380/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2380/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2380*(1/(1-($AL2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2380*(1/(1-($AL2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2380*(1/(1-($AL2380/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.380815019611859,17.671029308067165,34.556459780321184,16.326271923150291,34.623569790234974,17.175466076396418,null,840.89253314345797,0,0]
[0,4,11,"2019-04-11",13,"On-Peak",{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":38.67205512980059},{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":20.046910362897037},{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":38.497856683269958},{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":20.168161836866172},{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2425,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2416/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":38.439790534426415},{"$f":"IF(F2425=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2425,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2416/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2425,$B$13:$B$8772,\"=\"&B2425)","v":20.855253522691275},{"$f":"IF(Controls!$C$42=1,G2425*'Input Parameters, System'!$E$18,0)","v":1.0742115688018741},{"$f":"IF(Controls!$C$42=1,H2425*'Input Parameters, System'!$E$18,0)","v":0.55685230480455239},{"$f":"IF(Controls!$C$42=1,I2425*'Input Parameters, System'!$E$18,0)","v":1.0693727779514153},{"$f":"IF(Controls!$C$42=1,J2425*'Input Parameters, System'!$E$18,0)","v":0.56022036309974121},{"$f":"IF(Controls!$C$42=1,K2425*'Input Parameters, System'!$E$18,0)","v":1.0677598476679289},{"$f":"IF(Controls!$C$42=1,L2425*'Input Parameters, System'!$E$18,0)","v":0.579306026772478},null,{"$f":"VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2416","v":832.76055825425249},485.30778666046353,{"$f":"((LN(V2425)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},{"$f":"'Input Parameters, System'!T2416+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2425,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2425,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.76055825425249},485.30778666046353,{"$f":"((LN(Y2425)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},832.76055825425249,485.30778666046353,{"$f":"((LN(AB2425)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61188218636153957},null,2.4002098986084519E-3,null,873.75147180149872,40.990913547246251,4.9222928656920368,41.089418512701286,{"$f":"IF(Controls!$C$40=1,(AK2425-AI2425)*100,IF(F2425=\"On-Peak\",IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2425,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8504965455035176},null,{"$f":"MAX(0,$V2425-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2425-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2425-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2425-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2425-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2425-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2425+$M2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2425/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":39.635404218221908},{"$f":"(H2425+$N2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2425/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.266392205350396},{"$f":"(I2425+$O2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2425/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.681567584648334},{"$f":"(J2425+$P2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2425/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.893391814605817},{"$f":"(K2425+$Q2425)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2425/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.75186772322229},{"$f":"(L2425+$R2425)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2425/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.763674219055176},null,{"$f":"AN2425/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2425/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2425/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2425/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2425/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2425/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2425*(1/(1-($AL2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2425*(1/(1-($AL2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2425*(1/(1-($AL2425/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,39.635404218221908,18.266392205350396,36.681567584648334,16.893391814605817,36.75186772322229,17.763674219055176,null,832.76055825425249,0,0]
[0,4,13,"2019-04-13",10,"Off-Peak",{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":23.751180069480757},{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":14.936718817870235},{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":22.730621550870254},{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":14.257777053421588},{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2470,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2461/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":23.148122763029097},{"$f":"IF(F2470=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2470,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2461/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2470,$B$13:$B$8772,\"=\"&B2470)","v":14.076725916235281},{"$f":"IF(Controls!$C$42=1,G2470*'Input Parameters, System'!$E$18,0)","v":0.65974751840048607},{"$f":"IF(Controls!$C$42=1,H2470*'Input Parameters, System'!$E$18,0)","v":0.4149041497857317},{"$f":"IF(Controls!$C$42=1,I2470*'Input Parameters, System'!$E$18,0)","v":0.63139899221921514},{"$f":"IF(Controls!$C$42=1,J2470*'Input Parameters, System'!$E$18,0)","v":0.39604487025001667},{"$f":"IF(Controls!$C$42=1,K2470*'Input Parameters, System'!$E$18,0)","v":0.64299611656609879},{"$f":"IF(Controls!$C$42=1,L2470*'Input Parameters, System'!$E$18,0)","v":0.39101572904049259},null,{"$f":"VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2461","v":812.86540934787695},465.412637754088,{"$f":"((LN(V2470)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},{"$f":"'Input Parameters, System'!T2461+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2470,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2470,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":812.86540934787695},465.412637754088,{"$f":"((LN(Y2470)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},812.86540934787695,465.412637754088,{"$f":"((LN(AB2470)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59495576069990186},null,2.458919728995923E-3,null,852.49188888674234,39.626479538865411,4.874912757163063,39.724037765963445,{"$f":"IF(Controls!$C$40=1,(AK2470-AI2470)*100,IF(F2470=\"On-Peak\",IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2470,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7558227098033967},null,{"$f":"MAX(0,$V2470-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2470-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2470-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2470-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2470-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2470-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2470+$M2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2470/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":20.43381881964028},{"$f":"(H2470+$N2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2470/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.341170232143291},{"$f":"(I2470+$O2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2470/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.47258902233061},{"$f":"(J2470+$P2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2470/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.3136478974737429},{"$f":"(K2470+$Q2470)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2470/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.06470388570947},{"$f":"(L2470+$R2470)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2470/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":9.0474464564720929},null,{"$f":"AN2470/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2470/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2470/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2470/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2470/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2470/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2470*(1/(1-($AL2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2470*(1/(1-($AL2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2470*(1/(1-($AL2470/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.43381881964028,11.341170232143291,17.47258902233061,9.3136478974737429,18.06470388570947,9.0474464564720929,null,812.86540934787695,0,0]
[0,4,17,"2019-04-17",17,"On-Peak",{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":46.836417731482811},{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":19.267004996697519},{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":46.625442876836502},{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":19.383539301113025},{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2573,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2564/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":46.555117925287725},{"$f":"IF(F2573=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2573,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2564/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2573,$B$13:$B$8772,\"=\"&B2573)","v":20.043900359467578},{"$f":"IF(Controls!$C$42=1,G2573*'Input Parameters, System'!$E$18,0)","v":1.3009968464185806},{"$f":"IF(Controls!$C$42=1,H2573*'Input Parameters, System'!$E$18,0)","v":0.53518851258740208},{"$f":"IF(Controls!$C$42=1,I2573*'Input Parameters, System'!$E$18,0)","v":1.2951365002635422},{"$f":"IF(Controls!$C$42=1,J2573*'Input Parameters, System'!$E$18,0)","v":0.53842553988127739},{"$f":"IF(Controls!$C$42=1,K2573*'Input Parameters, System'!$E$18,0)","v":1.2931830515451959},{"$f":"IF(Controls!$C$42=1,L2573*'Input Parameters, System'!$E$18,0)","v":0.55676869454657141},null,{"$f":"VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2564","v":874.634017671994},527.18124607820505,{"$f":"((LN(V2573)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},{"$f":"'Input Parameters, System'!T2564+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2573,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2573,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":874.634017671994},{"$f":"Y2573-W$5","v":527.18124607820505},{"$f":"((LN(Y2573)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},874.634017671994,{"$f":"AB2573-W$5","v":527.18124607820505},{"$f":"((LN(AB2573)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64622375065970639},null,2.2853645010183499E-3,null,918.53925217485789,43.905234502863934,5.0198407123160065,{"$f":"AI2573*EXP(AF2573)","v":44.005688710724193},{"$f":"IF(Controls!$C$40=1,(AK2573-AI2573)*100,IF(F2573=\"On-Peak\",IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2573,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.045420786025971},null,{"$f":"MAX(0,$V2573-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2573-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2573-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2573-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2573-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2573-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,{"$f":"AO2573/SUM(AO$13:AO$8772)","v":0},{"$f":"AP2573/SUM(AP$13:AP$8772)","v":0},{"$f":"AQ2573/SUM(AQ$13:AQ$8772)","v":0},{"$f":"AR2573/SUM(AR$13:AR$8772)","v":0},{"$f":"AS2573/SUM(AS$13:AS$8772)","v":0},null,{"$f":"(G2573+$M2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2573/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":50.254947650630641},{"$f":"(H2573+$N2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2573/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.269117967213596},{"$f":"(I2573+$O2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2573/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":46.691229052252247},{"$f":"(J2573+$P2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2573/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.943426574473499},{"$f":"(K2573+$Q2573)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2573/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":46.776555302848038},{"$f":"(L2573+$R2573)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2573/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.778384692259543},null,{"$f":"AN2573/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2573/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2573/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2573/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2573/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2573/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2573*(1/(1-($AL2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2573*(1/(1-($AL2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2573*(1/(1-($AL2573/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,{"$f":"BB2573+$BJ2573+$BP2573","v":50.254947650630641},{"$f":"BC2573+$BJ2573+$BP2573","v":17.269117967213596},{"$f":"BD2573+$BL2573+$BQ2573","v":46.691229052252247},{"$f":"BE2573+$BL2573+$BQ2573","v":15.943426574473499},46.776555302848038,16.778384692259543,null,874.634017671994,0,0]
[0,4,19,"2019-04-19",14,"On-Peak",{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":28.584586049520752},{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":20.536022442556451},{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":28.45582665290129},{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":20.660232255717073},{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2618,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2609/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":28.412906854028137},{"$f":"IF(F2618=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2618,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2609/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2618,$B$13:$B$8772,\"=\"&B2618)","v":21.364087863627276},{"$f":"IF(Controls!$C$42=1,G2618*'Input Parameters, System'!$E$18,0)","v":0.79400727271269234},{"$f":"IF(Controls!$C$42=1,H2618*'Input Parameters, System'!$E$18,0)","v":0.5704385973521654},{"$f":"IF(Controls!$C$42=1,I2618*'Input Parameters, System'!$E$18,0)","v":0.79043066337614876},{"$f":"IF(Controls!$C$42=1,J2618*'Input Parameters, System'!$E$18,0)","v":0.57388883080389208},{"$f":"IF(Controls!$C$42=1,K2618*'Input Parameters, System'!$E$18,0)","v":0.78923846026396749},{"$f":"IF(Controls!$C$42=1,L2618*'Input Parameters, System'!$E$18,0)","v":0.59344015369701075},null,{"$f":"VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2609","v":786.02320316247403},438.57043156868508,{"$f":"((LN(V2618)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},{"$f":"'Input Parameters, System'!T2609+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2618,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2618,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":786.02320316247403},438.57043156868508,{"$f":"((LN(Y2618)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},786.02320316247403,438.57043156868508,{"$f":"((LN(AB2618)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57145029610947473},null,2.5428369581153021E-3,null,823.82991470273237,37.806711540258306,4.8098722007375034,37.902970176769394,{"$f":"IF(Controls!$C$40=1,(AK2618-AI2618)*100,IF(F2618=\"On-Peak\",IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2618,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6258636511088014},null,{"$f":"MAX(0,$V2618-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2618-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2618-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2618-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2618-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2618-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2618+$M2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2618/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":26.58426170789842},{"$f":"(H2618+$N2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2618/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.858237704590724},{"$f":"(I2618+$O2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2618/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.379954137208372},{"$f":"(J2618+$P2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2618/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.457161167414409},{"$f":"(K2618+$Q2618)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2618/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.431787575154246},{"$f":"(L2618+$R2618)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2618/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.34840723388978},null,{"$f":"AN2618/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2618/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2618/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2618/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2618/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2618/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2618*(1/(1-($AL2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2618*(1/(1-($AL2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2618*(1/(1-($AL2618/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,26.58426170789842,18.858237704590724,24.379954137208372,17.457161167414409,24.431787575154246,18.34840723388978,null,786.02320316247403,0,0]
[0,4,23,"2019-04-23",21,"On-Peak",{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":31.505813248800237},{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":21.060787338956409},{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":31.363895171102939},{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":21.188171133345257},{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2721,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2712/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":31.316589145203839},{"$f":"IF(F2721=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2721,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2712/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2721,$B$13:$B$8772,\"=\"&B2721)","v":21.910012634882069},{"$f":"IF(Controls!$C$42=1,G2721*'Input Parameters, System'!$E$18,0)","v":0.8751515522714628},{"$f":"IF(Controls!$C$42=1,H2721*'Input Parameters, System'!$E$18,0)","v":0.58501523468684791},{"$f":"IF(Controls!$C$42=1,I2721*'Input Parameters, System'!$E$18,0)","v":0.87120942816213187},{"$f":"IF(Controls!$C$42=1,J2721*'Input Parameters, System'!$E$18,0)","v":0.5885536332837441},{"$f":"IF(Controls!$C$42=1,K2721*'Input Parameters, System'!$E$18,0)","v":0.8698953867923549},{"$f":"IF(Controls!$C$42=1,L2721*'Input Parameters, System'!$E$18,0)","v":0.60860455866615615},null,{"$f":"VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2712","v":832.34010361838295},484.887332024594,{"$f":"((LN(V2721)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},{"$f":"'Input Parameters, System'!T2712+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2721,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2721,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.34010361838295},484.887332024594,{"$f":"((LN(Y2721)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},832.34010361838295,484.887332024594,{"$f":"((LN(AB2721)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61152867229707086},null,2.4014216313492653E-3,null,873.30204567975511,40.96194206137212,4.9212986233993403,41.060427159894488,{"$f":"IF(Controls!$C$40=1,(AK2721-AI2721)*100,IF(F2721=\"On-Peak\",IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2721,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8485098522367309},null,{"$f":"MAX(0,$V2721-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2721-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2721-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2721-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2721-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2721-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2721+$M2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2721/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":30.427693011168486},{"$f":"(H2721+$N2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2721/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.635549184946747},{"$f":"(I2721+$O2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2721/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.002656606913213},{"$f":"(J2721+$P2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2721/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.197598309833328},{"$f":"(K2721+$Q2721)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2721/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.059928304015784},{"$f":"(L2721+$R2721)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2721/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.116377398328879},null,{"$f":"AN2721/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2721/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2721/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2721/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2721/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2721/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2721*(1/(1-($AL2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2721*(1/(1-($AL2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2721*(1/(1-($AL2721/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.427693011168486,19.635549184946747,28.002656606913213,18.197598309833328,28.059928304015784,19.116377398328879,null,832.34010361838295,0,0]
[0,4,25,{"$f":"DATE(2019,B2766,C2766)","v":"2019-04-25"},18,"On-Peak",{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":34.38263780277002},{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":20.901463814147078},{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":34.227761055910698},{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":21.027883958184255},{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":34.176135473624257},{"$f":"IF(F2766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2766,$B$13:$B$8772,\"=\"&B2766)","v":21.744264774394942},{"$f":"IF(Controls!$C$42=1,G2766*'Input Parameters, System'!$E$18,0)","v":0.95506243900647469},{"$f":"IF(Controls!$C$42=1,H2766*'Input Parameters, System'!$E$18,0)","v":0.58058963141962994},{"$f":"IF(Controls!$C$42=1,I2766*'Input Parameters, System'!$E$18,0)","v":0.9507603559478871},{"$f":"IF(Controls!$C$42=1,J2766*'Input Parameters, System'!$E$18,0)","v":0.58410126225482928},{"$f":"IF(Controls!$C$42=1,K2766*'Input Parameters, System'!$E$18,0)","v":0.94932632826169117},{"$f":"IF(Controls!$C$42=1,L2766*'Input Parameters, System'!$E$18,0)","v":0.60400050365429248},null,{"$f":"VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2757","v":801.85714251783634},{"$f":"V2766-W$5","v":454.40437092404738},{"$f":"((LN(V2766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},{"$f":"'Input Parameters, System'!T2757+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2766,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2766,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":801.85714251783634},454.40437092404738,{"$f":"((LN(Y2766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},{"$f":"Y2766","v":801.85714251783634},454.40437092404738,{"$f":"((LN(AB2766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58541120314459028},null,{"$f":"IF($V$9=1,2*(LN(V2766+1)-LN(V2766)),IF($Y$9=1,2*(LN(Y2766+1)-LN(Y2766)),2*(LN(AB2766+1)-LN(AB2766))))","v":2.4926558921283259E-3},null,{"$f":"IF($V$9=1,V2766,IF($Y$9=1,Y2766,AB2766))+AI2766","v":840.73436173764003},{"$f":"EXP(LN(V$5)+IF($X$9=1,2*(X2766),IF($AA$9=1,2*(AA2766),2*(AD2766))))","v":38.87721921980372},{"$f":"(AI2766/Y2766)*100","v":4.8483971967536528},38.974247628339498,{"$f":"IF(Controls!$C$40=1,(AK2766-AI2766)*100,IF(F2766=\"On-Peak\",IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7028408535777544},null,{"$f":"MAX(0,$V2766-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2766-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2766-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2766-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2766-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2766-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,{"$f":"AN2766/SUM(AN$13:AN$8772)","v":0},0,0,0,0,0,null,{"$f":"(G2766+$M2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2766/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":34.052348691169165},{"$f":"(H2766+$N2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.374748100795301},{"$f":"(I2766+$O2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2766/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.419147770055893},{"$f":"(J2766+$P2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.949169186671007},{"$f":"(K2766+$Q2766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2766/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.481548169972754},{"$f":"(L2766+$R2766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.858710482885989},null,{"$f":"AN2766/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2766/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2766/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2766/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2766/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2766/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2766*(1/(1-($AL2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2766*(1/(1-($AL2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2766*(1/(1-($AL2766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,34.052348691169165,19.374748100795301,31.419147770055893,17.949169186671007,{"$f":"BF2766+$BN2766+$BR2766","v":31.481548169972754},{"$f":"BG2766+$BN2766+$BR2766","v":18.858710482885989},null,{"$f":"SUMPRODUCT($V$9,V2766)+SUMPRODUCT($Y$9,Y2766)+SUMPRODUCT($AB$9,AB2766)","v":801.85714251783634},{"$f":"IF($BP$9=1,BP2766,IF($BQ$9=1,BQ2766,BR2766))","v":0},{"$f":"IF($BI$9=1,BI2766,IF($BK$9=1,BK2766,BM2766))","v":0}]
[0,4,30,"2019-04-30",12,"On-Peak",{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":24.408017411221294},{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":19.956664170522522},{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":24.298071386846424},{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":20.077369800586162},{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2880,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2871/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":24.261422712054802},{"$f":"IF(F2880=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2880,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2871/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2880,$B$13:$B$8772,\"=\"&B2880)","v":20.761368370946812},{"$f":"IF(Controls!$C$42=1,G2880*'Input Parameters, System'!$E$18,0)","v":0.67799279315897798},{"$f":"IF(Controls!$C$42=1,H2880*'Input Parameters, System'!$E$18,0)","v":0.55434549456228221},{"$f":"IF(Controls!$C$42=1,I2880*'Input Parameters, System'!$E$18,0)","v":0.67493877156817172},{"$f":"IF(Controls!$C$42=1,J2880*'Input Parameters, System'!$E$18,0)","v":0.55769839069874749},{"$f":"IF(Controls!$C$42=1,K2880*'Input Parameters, System'!$E$18,0)","v":0.67392076437123638},{"$f":"IF(Controls!$C$42=1,L2880*'Input Parameters, System'!$E$18,0)","v":0.57669813547205151},null,{"$f":"VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2871","v":832.97295951588421},485.52018792209526,{"$f":"((LN(V2880)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},{"$f":"'Input Parameters, System'!T2871+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2880,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2880,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":832.97295951588421},485.52018792209526,{"$f":"((LN(Y2880)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},832.97295951588421,485.52018792209526,{"$f":"((LN(AB2880)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61206070337204843},null,2.3995982318147924E-3,null,873.97851082675379,41.005551310869521,4.9227950130219771,41.104066310227445,{"$f":"IF(Controls!$C$40=1,(AK2880-AI2880)*100,IF(F2880=\"On-Peak\",IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2880,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8514999357924182},null,{"$f":"MAX(0,$V2880-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2880-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2880-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2880-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2880-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2880-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2880+$M2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2880/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":21.310050799620086},{"$f":"(H2880+$N2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2880/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.144766474630593},{"$f":"(I2880+$O2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2880/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.408641948824098},{"$f":"(J2880+$P2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2880/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.777535802216111},{"$f":"(K2880+$Q2880)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2880/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.453012647487533},{"$f":"(L2880+$R2880)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2880/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.643510121674112},null,{"$f":"AN2880/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2880/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2880/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2880/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2880/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2880/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2880*(1/(1-($AL2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2880*(1/(1-($AL2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2880*(1/(1-($AL2880/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.310050799620086,18.144766474630593,19.408641948824098,16.777535802216111,19.453012647487533,17.643510121674112,null,832.97295951588421,0,0]
[0,5,1,"2019-05-01",22,"On-Peak",{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":24.944590600667862},{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":20.491782325886497},{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":25.641123671541663},{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":20.614243176439604},{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2914,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2905/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":29.123430986698178},{"$f":"IF(F2914=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2914,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2905/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2914,$B$13:$B$8772,\"=\"&B2914)","v":22.713528322388825},{"$f":"IF(Controls!$C$42=1,G2914*'Input Parameters, System'!$E$18,0)","v":0.69289743491328326},{"$f":"IF(Controls!$C$42=1,H2914*'Input Parameters, System'!$E$18,0)","v":0.56920971916163476},{"$f":"IF(Controls!$C$42=1,I2914*'Input Parameters, System'!$E$18,0)","v":0.71224535630702257},{"$f":"IF(Controls!$C$42=1,J2914*'Input Parameters, System'!$E$18,0)","v":0.57261137086977199},{"$f":"IF(Controls!$C$42=1,K2914*'Input Parameters, System'!$E$18,0)","v":0.8089750178548496},{"$f":"IF(Controls!$C$42=1,L2914*'Input Parameters, System'!$E$18,0)","v":0.63092418570269326},null,{"$f":"VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2905","v":760.79635164870194},413.34358005491299,{"$f":"((LN(V2914)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},{"$f":"'Input Parameters, System'!T2905+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2914,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2914,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":760.79635164870194},413.34358005491299,{"$f":"((LN(Y2914)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},760.79635164870194,413.34358005491299,{"$f":"((LN(AB2914)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.54861587838365278},null,2.6270982164007251E-3,null,796.91530695924757,36.118955310545594,4.7475195211271908,36.213968102943532,{"$f":"IF(Controls!$C$40=1,(AK2914-AI2914)*100,IF(F2914=\"On-Peak\",IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2914,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.5012792397938028},null,{"$f":"MAX(0,$V2914-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2914-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2914-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2914-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2914-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2914-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2914+$M2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2914/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":21.875398124198981},{"$f":"(H2914+$N2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2914/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.760598486842675},{"$f":"(I2914+$O2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2914/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.921701734509},{"$f":"(J2914+$P2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2914/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.362266106554209},{"$f":"(K2914+$Q2914)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2914/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.247755391559991},{"$f":"(L2914+$R2914)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2914/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.035501513630074},null,{"$f":"AN2914/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2914/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2914/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2914/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2914/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2914/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2914*(1/(1-($AL2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2914*(1/(1-($AL2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2914*(1/(1-($AL2914/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.875398124198981,18.760598486842675,20.921701734509,17.362266106554209,25.247755391559991,20.035501513630074,null,760.79635164870194,0,0]
[0,5,3,"2019-05-03",14,"On-Peak",{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":30.689744250595101},{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":21.312388910008334},{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":31.546700460035805},{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":21.439753783972531},{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B2954,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA2945/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":35.83104100564767},{"$f":"IF(F2954=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B2954,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB2945/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F2954,$B$13:$B$8772,\"=\"&B2954)","v":23.623106151860711},{"$f":"IF(Controls!$C$42=1,G2954*'Input Parameters, System'!$E$18,0)","v":0.85248322611527194},{"$f":"IF(Controls!$C$42=1,H2954*'Input Parameters, System'!$E$18,0)","v":0.59200408794136328},{"$f":"IF(Controls!$C$42=1,I2954*'Input Parameters, System'!$E$18,0)","v":0.87628729525636162},{"$f":"IF(Controls!$C$42=1,J2954*'Input Parameters, System'!$E$18,0)","v":0.59554196097686951},{"$f":"IF(Controls!$C$42=1,K2954*'Input Parameters, System'!$E$18,0)","v":0.99529540494527979},{"$f":"IF(Controls!$C$42=1,L2954*'Input Parameters, System'!$E$18,0)","v":0.65618994993127866},null,{"$f":"VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T2945","v":655.02312459465043},307.57035300086147,{"$f":"((LN(V2954)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},{"$f":"'Input Parameters, System'!T2945+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B2954,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F2954,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":655.02312459465043},307.57035300086147,{"$f":"((LN(Y2954)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},655.02312459465043,307.57035300086147,{"$f":"((LN(AB2954)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44382925513567373},null,3.0509989851168484E-3,null,684.31307767364706,29.289953078996593,4.4715906934006595,29.37945315901473,{"$f":"IF(Controls!$C$40=1,(AK2954-AI2954)*100,IF(F2954=\"On-Peak\",IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D2954,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.950008001813714},null,{"$f":"MAX(0,$V2954-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V2954-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y2954-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y2954-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB2954-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB2954-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G2954+$M2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2954/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.990190817055748},{"$f":"(H2954+$N2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2954/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.691326968268626},{"$f":"(I2954+$O2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2954/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.84634122455963},{"$f":"(J2954+$P2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2954/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.248778701190535},{"$f":"(K2954+$Q2954)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL2954/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.136531817301851},{"$f":"(L2954+$R2954)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL2954/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.015237620949151},null,{"$f":"AN2954/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO2954/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP2954/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ2954/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR2954/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS2954/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI2954*(1/(1-($AL2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK2954*(1/(1-($AL2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM2954*(1/(1-($AL2954/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.990190817055748,19.691326968268626,27.84634122455963,18.248778701190535,33.136531817301851,21.015237620949151,null,655.02312459465043,0,0]
[0,5,8,"2019-05-08",1,"Off-Peak",{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":32.058413455744308},{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":14.049519639557829},{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":32.946868332115983},{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":13.444309562776876},{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3061,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3052/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":43.08386833076694},{"$f":"IF(F3061=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3061,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3052/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3061,$B$13:$B$8772,\"=\"&B3061)","v":19.860679182605153},{"$f":"IF(Controls!$C$42=1,G3061*'Input Parameters, System'!$E$18,0)","v":0.89050138390645639},{"$f":"IF(Controls!$C$42=1,H3061*'Input Parameters, System'!$E$18,0)","v":0.39026000770494812},{"$f":"IF(Controls!$C$42=1,I3061*'Input Parameters, System'!$E$18,0)","v":0.91518040609324069},{"$f":"IF(Controls!$C$42=1,J3061*'Input Parameters, System'!$E$18,0)","v":0.37344880737304265},{"$f":"IF(Controls!$C$42=1,K3061*'Input Parameters, System'!$E$18,0)","v":1.1967605454198467},{"$f":"IF(Controls!$C$42=1,L3061*'Input Parameters, System'!$E$18,0)","v":0.55167927514089199},null,{"$f":"VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3052","v":667.94117949513145},320.4884079013425,{"$f":"((LN(V3061)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},{"$f":"'Input Parameters, System'!T3052+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3061,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3061,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":667.94117949513145},320.4884079013425,{"$f":"((LN(Y3061)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},667.94117949513145,320.4884079013425,{"$f":"((LN(AB3061)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.45749995782809633},null,2.9920364489246509E-3,null,698.04300940567157,30.101829910540125,4.5066587949095798,30.19203055733146,{"$f":"IF(Controls!$C$40=1,(AK3061-AI3061)*100,IF(F3061=\"On-Peak\",IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3061,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0200646791334549},null,{"$f":"MAX(0,$V3061-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3061-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3061-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3061-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3061-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3061-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3061+$M3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3061/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":30.762597335725985},{"$f":"(H3061+$N3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3061/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.9904476554965562},{"$f":"(I3061+$O3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3061/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.563278939957719},{"$f":"(J3061+$P3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3061/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.1352101866417748},{"$f":"(K3061+$Q3061)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3061/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":41.93834528388247},{"$f":"(L3061+$R3061)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3061/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.254977303682374},null,{"$f":"AN3061/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3061/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3061/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3061/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3061/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3061/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3061*(1/(1-($AL3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3061*(1/(1-($AL3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3061*(1/(1-($AL3061/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.762597335725985,9.9904476554965562,29.563278939957719,8.1352101866417748,41.93834528388247,16.254977303682374,null,667.94117949513145,0,0]
[0,5,9,"2019-05-09",22,"On-Peak",{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":31.644533223253418},{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":20.534093113127515},{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":32.528150206799758},{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":20.65680681699083},{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3106,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3097/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":36.945780918489952},{"$f":"IF(F3106=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3106,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3097/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3106,$B$13:$B$8772,\"=\"&B3106)","v":22.760426500841923},{"$f":"IF(Controls!$C$42=1,G3106*'Input Parameters, System'!$E$18,0)","v":0.87900484118722766},{"$f":"IF(Controls!$C$42=1,H3106*'Input Parameters, System'!$E$18,0)","v":0.57038500547592197},{"$f":"IF(Controls!$C$42=1,I3106*'Input Parameters, System'!$E$18,0)","v":0.90354947898652183},{"$f":"IF(Controls!$C$42=1,J3106*'Input Parameters, System'!$E$18,0)","v":0.57379368080745152},{"$f":"IF(Controls!$C$42=1,K3106*'Input Parameters, System'!$E$18,0)","v":1.026260051291618},{"$f":"IF(Controls!$C$42=1,L3106*'Input Parameters, System'!$E$18,0)","v":0.63222689810525268},null,{"$f":"VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3097","v":813.62006827920857},466.16729668541961,{"$f":"((LN(V3106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},{"$f":"'Input Parameters, System'!T3097+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3106,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3106,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":813.62006827920857},466.16729668541961,{"$f":"((LN(Y3106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},813.62006827920857,466.16729668541961,{"$f":"((LN(AB3106)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59560533463967125},null,2.4566404015669008E-3,null,853.29806192991964,39.677993650711102,4.8767225880538234,39.775588041045182,{"$f":"IF(Controls!$C$40=1,(AK3106-AI3106)*100,IF(F3106=\"On-Peak\",IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3106,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7594390334080572},null,{"$f":"MAX(0,$V3106-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3106-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3106-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3106-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3106-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3106-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3106+$M3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3106/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":30.565781984323714},{"$f":"(H3106+$N3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3106/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.89660006478454},{"$f":"(I3106+$O3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3106/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.3798224218393},{"$f":"(J3106+$P3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3106/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":17.491806691313318},{"$f":"(K3106+$Q3106)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3106/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.883523893322533},{"$f":"(L3106+$R3106)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3106/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.17866427185777},null,{"$f":"AN3106/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3106/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3106/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3106/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3106/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3106/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3106*(1/(1-($AL3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3106*(1/(1-($AL3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3106*(1/(1-($AL3106/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,30.565781984323714,18.89660006478454,29.3798224218393,17.491806691313318,34.883523893322533,20.17866427185777,null,813.62006827920857,0,0]
[0,5,14,"2019-05-14",16,"On-Peak",{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":31.648138889176121},{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":21.481632058972409},{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":32.53185655449343},{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":21.610008346177423},{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3220,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3211/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":36.949990623284954},{"$f":"IF(F3220=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3220,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3211/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3220,$B$13:$B$8772,\"=\"&B3220)","v":23.810698865673096},{"$f":"IF(Controls!$C$42=1,G3220*'Input Parameters, System'!$E$18,0)","v":0.87910499743789494},{"$f":"IF(Controls!$C$42=1,H3220*'Input Parameters, System'!$E$18,0)","v":0.59670523319851221},{"$f":"IF(Controls!$C$42=1,I3220*'Input Parameters, System'!$E$18,0)","v":0.9036524319213266},{"$f":"IF(Controls!$C$42=1,J3220*'Input Parameters, System'!$E$18,0)","v":0.600271200727587},{"$f":"IF(Controls!$C$42=1,K3220*'Input Parameters, System'!$E$18,0)","v":1.0263769862095284},{"$f":"IF(Controls!$C$42=1,L3220*'Input Parameters, System'!$E$18,0)","v":0.66140079954151609},null,{"$f":"VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T3211","v":548.06937117516168},200.61659958137272,{"$f":"((LN(V3220)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},{"$f":"'Input Parameters, System'!T3211+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3220,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3220,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":548.06937117516168},200.61659958137272,{"$f":"((LN(Y3220)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},548.06937117516168,200.61659958137272,{"$f":"((LN(AB3220)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31904118539031107},null,3.6458480165553198E-3,null,570.89008031693891,22.820709141777279,4.1638358831922089,22.904061832230379,{"$f":"IF(Controls!$C$40=1,(AK3220-AI3220)*100,IF(F3220=\"On-Peak\",IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3220,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3352690453100564},null,{"$f":"MAX(0,$V3220-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3220-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3220-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3220-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3220-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3220-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3220+$M3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3220/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":29.939325288347561},{"$f":"(H3220+$N3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3220/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.725008338659094},{"$f":"(I3220+$O3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3220/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.77010869397224},{"$f":"(J3220+$P3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3220/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.28085997908375},{"$f":"(K3220+$Q3220)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3220/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.188918016762493},{"$f":"(L3220+$R3220)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3220/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.050692488157004},null,{"$f":"AN3220/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3220/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3220/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3220/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3220/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3220/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3220*(1/(1-($AL3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3220*(1/(1-($AL3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3220*(1/(1-($AL3220/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.939325288347561,19.725008338659094,28.77010869397224,18.28085997908375,34.188918016762493,21.050692488157004,null,548.06937117516168,0,0]
[0,5,16,"2019-05-16",2,"Off-Peak",{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":28.162135142370364},{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":13.34845161966974},{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":28.942610019295177},{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":12.773441396053197},{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3254,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3245/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":37.847591056311018},{"$f":"IF(F3254=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3254,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3245/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3254,$B$13:$B$8772,\"=\"&B3254)","v":18.869635546566663},{"$f":"IF(Controls!$C$42=1,G3254*'Input Parameters, System'!$E$18,0)","v":0.78227265839781734},{"$f":"IF(Controls!$C$42=1,H3254*'Input Parameters, System'!$E$18,0)","v":0.37078611693412961},{"$f":"IF(Controls!$C$42=1,I3254*'Input Parameters, System'!$E$18,0)","v":0.80395227017789539},{"$f":"IF(Controls!$C$42=1,J3254*'Input Parameters, System'!$E$18,0)","v":0.3548137918969671},{"$f":"IF(Controls!$C$42=1,K3254*'Input Parameters, System'!$E$18,0)","v":1.0513100487551275},{"$f":"IF(Controls!$C$42=1,L3254*'Input Parameters, System'!$E$18,0)","v":0.52415059750928483},null,{"$f":"VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3245","v":536.19637240146108},188.74360080767212,{"$f":"((LN(V3254)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},{"$f":"'Input Parameters, System'!T3245+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3254,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3254,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":536.19637240146108},188.74360080767212,{"$f":"((LN(Y3254)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},536.19637240146108,188.74360080767212,{"$f":"((LN(AB3254)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.30371019959692935},null,3.7265028821948931E-3,null,558.32797232001838,22.131599918557345,4.1275176516835828,22.2142272493153,{"$f":"IF(Controls!$C$40=1,(AK3254-AI3254)*100,IF(F3254=\"On-Peak\",IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3254,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.2627330757954809},null,{"$f":"MAX(0,$V3254-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3254-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3254-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3254-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3254-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3254-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3254+$M3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3254/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":25.506583865692164},{"$f":"(H3254+$N3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3254/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.9044034755230683},{"$f":"(I3254+$O3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3254/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.448783106645969},{"$f":"(J3254+$P3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3254/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.1512018777722695},{"$f":"(K3254+$Q3254)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3254/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.230077745098143},{"$f":"(L3254+$R3254)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3254/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.796964445848095},null,{"$f":"AN3254/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3254/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3254/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3254/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3254/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3254/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3254*(1/(1-($AL3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3254*(1/(1-($AL3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3254*(1/(1-($AL3254/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.506583865692164,8.9044034755230683,24.448783106645969,7.1512018777722695,35.230077745098143,14.796964445848095,null,536.19637240146108,0,0]
[0,5,17,"2019-05-17",23,"On-Peak",{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":82.854748373576044},{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":19.775839268097705},{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":85.168319008789354},{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":19.894021574480757},{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3299,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3290/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":96.734982939085768},{"$f":"IF(F3299=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3299,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3290/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3299,$B$13:$B$8772,\"=\"&B3299)","v":21.919961776458816},{"$f":"IF(Controls!$C$42=1,G3299*'Input Parameters, System'!$E$18,0)","v":2.3014946822538467},{"$f":"IF(Controls!$C$42=1,H3299*'Input Parameters, System'!$E$18,0)","v":0.54932263758040634},{"$f":"IF(Controls!$C$42=1,I3299*'Input Parameters, System'!$E$18,0)","v":2.3657598042714065},{"$f":"IF(Controls!$C$42=1,J3299*'Input Parameters, System'!$E$18,0)","v":0.55260544218746044},{"$f":"IF(Controls!$C$42=1,K3299*'Input Parameters, System'!$E$18,0)","v":2.6870523801291881},{"$f":"IF(Controls!$C$42=1,L3299*'Input Parameters, System'!$E$18,0)","v":0.60888092057517595},null,{"$f":"VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3290","v":556.06211525590879},208.60934366211984,{"$f":"((LN(V3299)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},{"$f":"'Input Parameters, System'!T3290+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3299,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3299,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":556.06211525590879},208.60934366211984,{"$f":"((LN(Y3299)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},556.06211525590879,208.60934366211984,{"$f":"((LN(AB3299)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.32917588158769967},null,3.5934902560317283E-3,null,579.35010606536935,23.287990809460521,4.1880196781150989,23.371826518703617,{"$f":"IF(Controls!$C$40=1,(AK3299-AI3299)*100,IF(F3299=\"On-Peak\",IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3299,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3835709243096801},null,{"$f":"MAX(0,$V3299-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3299-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3299-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3299-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3299-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3299-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3299+$M3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3299/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":94.694662234262751},{"$f":"(H3299+$N3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3299/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.472369692098216},{"$f":"(I3299+$O3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3299/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":91.794764894766189},{"$f":"(J3299+$P3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3299/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":16.135236877187047},{"$f":"(K3299+$Q3299)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3299/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":105.98867348297429},{"$f":"(L3299+$R3299)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3299/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.6794408687838},null,{"$f":"AN3299/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3299/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3299/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3299/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3299/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3299/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3299*(1/(1-($AL3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3299*(1/(1-($AL3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3299*(1/(1-($AL3299/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,94.694662234262751,17.472369692098216,91.794764894766189,16.135236877187047,105.98867348297429,18.6794408687838,null,556.06211525590879,0,0]
[0,5,22,"2019-05-22",17,"On-Peak",{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":31.486207784862945},{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":21.845727517599055},{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":32.365403813759642},{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":21.976279674078732},{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3413,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3404/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":36.760932024706932},{"$f":"IF(F3413=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3413,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3404/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3413,$B$13:$B$8772,\"=\"&B3413)","v":24.214270032887892},{"$f":"IF(Controls!$C$42=1,G3413*'Input Parameters, System'!$E$18,0)","v":0.87460696222827838},{"$f":"IF(Controls!$C$42=1,H3413*'Input Parameters, System'!$E$18,0)","v":0.60681888121882588},{"$f":"IF(Controls!$C$42=1,I3413*'Input Parameters, System'!$E$18,0)","v":0.89902879712470507},{"$f":"IF(Controls!$C$42=1,J3413*'Input Parameters, System'!$E$18,0)","v":0.61044528887551219},{"$f":"IF(Controls!$C$42=1,K3413*'Input Parameters, System'!$E$18,0)","v":1.0211254180398948},{"$f":"IF(Controls!$C$42=1,L3413*'Input Parameters, System'!$E$18,0)","v":0.67261098258459262},null,{"$f":"VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3404","v":651.2589872491169},303.80621565532795,{"$f":"((LN(V3413)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},{"$f":"'Input Parameters, System'!T3404+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3413,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3413,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":651.2589872491169},303.80621565532795,{"$f":"((LN(Y3413)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},651.2589872491169,303.80621565532795,{"$f":"((LN(AB3413)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43979505239967692},null,3.0686195840452513E-3,null,680.31356792727752,29.054580678160562,4.4612943924022543,29.143875068623956,{"$f":"IF(Controls!$C$40=1,(AK3413-AI3413)*100,IF(F3413=\"On-Peak\",IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3413,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9294390463393825},null,{"$f":"MAX(0,$V3413-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3413-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3413-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3413-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3413-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3413-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3413+$M3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3413/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":29.99428019179495},{"$f":"(H3413+$N3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3413/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":20.398160012314193},{"$f":"(I3413+$O3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3413/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.823594847541507},{"$f":"(J3413+$P3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3413/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.922032403378203},{"$f":"(K3413+$Q3413)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3413/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.249851197181066},{"$f":"(L3413+$R3413)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3413/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.759289048317868},null,{"$f":"AN3413/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3413/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3413/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3413/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3413/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3413/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3413*(1/(1-($AL3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3413*(1/(1-($AL3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3413*(1/(1-($AL3413/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.99428019179495,20.398160012314193,28.823594847541507,18.922032403378203,34.249851197181066,21.759289048317868,null,651.2589872491169,0,0]
[0,5,24,"2019-05-24",3,"Off-Peak",{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":19.406826803194043},{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":13.274654985997309},{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":19.944660340465013},{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":12.702823694292809},{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3447,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3438/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":26.081177468780584},{"$f":"IF(F3447=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3447,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3438/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3447,$B$13:$B$8772,\"=\"&B3447)","v":18.765315163825768},{"$f":"IF(Controls!$C$42=1,G3447*'Input Parameters, System'!$E$18,0)","v":0.53907240760164976},{"$f":"IF(Controls!$C$42=1,H3447*'Input Parameters, System'!$E$18,0)","v":0.36873623369509606},{"$f":"IF(Controls!$C$42=1,I3447*'Input Parameters, System'!$E$18,0)","v":0.55401205862063319},{"$f":"IF(Controls!$C$42=1,J3447*'Input Parameters, System'!$E$18,0)","v":0.35285221132053807},{"$f":"IF(Controls!$C$42=1,K3447*'Input Parameters, System'!$E$18,0)","v":0.72446893424469916},{"$f":"IF(Controls!$C$42=1,L3447*'Input Parameters, System'!$E$18,0)","v":0.5212528419691157},null,{"$f":"VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3438","v":456.82499764173195},109.372226047943,{"$f":"((LN(V3447)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},{"$f":"'Input Parameters, System'!T3438+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3447,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3447,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.82499764173195},109.372226047943,{"$f":"((LN(Y3447)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},456.82499764173195,109.372226047943,{"$f":"((LN(AB3447)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19157014347982554},null,4.3732592952601124E-3,null,474.51016587857623,17.685168236844277,3.8713223506026231,17.762679427956822,{"$f":"IF(Controls!$C$40=1,(AK3447-AI3447)*100,IF(F3447=\"On-Peak\",IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3447,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7511191112545674},null,{"$f":"MAX(0,$V3447-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3447-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3447-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3447-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3447-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3447-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3447+$M3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3447/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":14.317012469658758},{"$f":"(H3447+$N3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3447/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.7086834701715254},{"$f":"(I3447+$O3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3447/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.56048980073311},{"$f":"(J3447+$P3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3447/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.9738701310263789},{"$f":"(K3447+$Q3447)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3447/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.948790416426704},{"$f":"(L3447+$R3447)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3447/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.534210600654701},null,{"$f":"AN3447/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3447/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3447/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3447/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3447/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3447/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3447*(1/(1-($AL3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3447*(1/(1-($AL3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3447*(1/(1-($AL3447/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.317012469658758,8.7086834701715254,13.56048980073311,6.9738701310263789,20.948790416426704,14.534210600654701,null,456.82499764173195,0,0]
[0,5,28,"2019-05-28",21,"On-Peak",{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":30.251526296102782},{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":21.619698838390462},{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":31.096246053062025},{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":21.748900225870887},{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3561,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3552/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":35.319410626175838},{"$f":"IF(F3561=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3561,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3552/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3561,$B$13:$B$8772,\"=\"&B3561)","v":23.963735026941087},{"$f":"IF(Controls!$C$42=1,G3561*'Input Parameters, System'!$E$18,0)","v":0.84031064323100746},{"$f":"IF(Controls!$C$42=1,H3561*'Input Parameters, System'!$E$18,0)","v":0.60054037801355464},{"$f":"IF(Controls!$C$42=1,I3561*'Input Parameters, System'!$E$18,0)","v":0.86377481476974427},{"$f":"IF(Controls!$C$42=1,J3561*'Input Parameters, System'!$E$18,0)","v":0.60412926473475137},{"$f":"IF(Controls!$C$42=1,K3561*'Input Parameters, System'!$E$18,0)","v":0.9810836111646174},{"$f":"IF(Controls!$C$42=1,L3561*'Input Parameters, System'!$E$18,0)","v":0.66565175580249913},null,{"$f":"VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3552","v":589.12803541014364},241.67526381635469,{"$f":"((LN(V3561)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},{"$f":"'Input Parameters, System'!T3552+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3561,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3561,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":589.12803541014364},241.67526381635469,{"$f":"((LN(Y3561)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},589.12803541014364,241.67526381635469,{"$f":"((LN(AB3561)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36961035366437356},null,3.3919697831237272E-3,null,614.3775455706575,25.249510160513879,4.285912168979614,25.335301153990407,{"$f":"IF(Controls!$C$40=1,(AK3561-AI3561)*100,IF(F3561=\"On-Peak\",IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3561,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5790993476528854},null,{"$f":"MAX(0,$V3561-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3561-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3561-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3561-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3561-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3561-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3561+$M3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3561/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.276634767846375},{"$f":"(H3561+$N3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3561/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.985074123996554},{"$f":"(I3561+$O3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3561/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.151856000600731},{"$f":"(J3561+$P3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3561/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.528570883753201},{"$f":"(K3561+$Q3561)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3561/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":32.345351472005213},{"$f":"(L3561+$R3561)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3561/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.324452070310365},null,{"$f":"AN3561/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3561/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3561/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3561/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3561/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3561/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3561*(1/(1-($AL3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3561*(1/(1-($AL3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3561*(1/(1-($AL3561/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.276634767846375,19.985074123996554,27.151856000600731,18.528570883753201,32.345351472005213,21.324452070310365,null,589.12803541014364,0,0]
[0,5,30,"2019-05-30",7,"Off-Peak",{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":18.649159276795228},{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":16.22166529120555},{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":19.165995099708727},{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":15.522885863276695},{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3595,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3586/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":25.06293469170344},{"$f":"IF(F3595=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3595,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3586/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3595,$B$13:$B$8772,\"=\"&B3595)","v":22.931267290386462},{"$f":"IF(Controls!$C$42=1,G3595*'Input Parameters, System'!$E$18,0)","v":0.5180263261500353},{"$f":"IF(Controls!$C$42=1,H3595*'Input Parameters, System'!$E$18,0)","v":0.45059670251702699},{"$f":"IF(Controls!$C$42=1,I3595*'Input Parameters, System'!$E$18,0)","v":0.53238271394172232},{"$f":"IF(Controls!$C$42=1,J3595*'Input Parameters, System'!$E$18,0)","v":0.43118638302398582},{"$f":"IF(Controls!$C$42=1,K3595*'Input Parameters, System'!$E$18,0)","v":0.69618473348748799},{"$f":"IF(Controls!$C$42=1,L3595*'Input Parameters, System'!$E$18,0)","v":0.63697242176402946},null,{"$f":"VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3586","v":693.18910601171046},345.73633441792151,{"$f":"((LN(V3595)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},{"$f":"'Input Parameters, System'!T3586+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3595,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3595,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":693.18910601171046},345.73633441792151,{"$f":"((LN(Y3595)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},693.18910601171046,345.73633441792151,{"$f":"((LN(AB3595)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48347186686882293},null,2.883136449773005E-3,null,724.89586204831096,31.706756036600524,4.5740413058460394,31.798302848193345,{"$f":"IF(Controls!$C$40=1,(AK3595-AI3595)*100,IF(F3595=\"On-Peak\",IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3595,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.1546811592820632},null,{"$f":"MAX(0,$V3595-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3595-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3595-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3595-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3595-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3595-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3595+$M3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3595/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":13.727502994950383},{"$f":"(H3595+$N3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3595/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":12.930486895292731},{"$f":"(I3595+$O3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3595/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":12.986852809640242},{"$f":"(J3595+$P3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3595/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":10.799027270429701},{"$f":"(K3595+$Q3595)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3595/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.196397505803795},{"$f":"(L3595+$R3595)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3595/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.201976047568451},null,{"$f":"AN3595/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3595/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3595/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3595/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3595/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3595/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3595*(1/(1-($AL3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3595*(1/(1-($AL3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3595*(1/(1-($AL3595/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,13.727502994950383,12.930486895292731,12.986852809640242,10.799027270429701,20.196397505803795,20.201976047568451,null,693.18910601171046,0,0]
[0,6,4,"2019-06-04",1,"Off-Peak",{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":25.476687140318408},{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":15.550141909072453},{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":25.70569106966958},{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":14.876002808968158},{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3709,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3700/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":32.753891425912833},{"$f":"IF(F3709=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3709,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3700/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3709,$B$13:$B$8772,\"=\"&B3709)","v":21.84019557994953},{"$f":"IF(Controls!$C$42=1,G3709*'Input Parameters, System'!$E$18,0)","v":0.70767772669487006},{"$f":"IF(Controls!$C$42=1,H3709*'Input Parameters, System'!$E$18,0)","v":0.43194348681935751},{"$f":"IF(Controls!$C$42=1,I3709*'Input Parameters, System'!$E$18,0)","v":0.71403887479999228},{"$f":"IF(Controls!$C$42=1,J3709*'Input Parameters, System'!$E$18,0)","v":0.41321761311331606},{"$f":"IF(Controls!$C$42=1,K3709*'Input Parameters, System'!$E$18,0)","v":0.90981999727971286},{"$f":"IF(Controls!$C$42=1,L3709*'Input Parameters, System'!$E$18,0)","v":0.60666521802712159},null,{"$f":"VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3700","v":489.14799895155369},141.69522735776474,{"$f":"((LN(V3709)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},{"$f":"'Input Parameters, System'!T3700+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3709,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3709,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":489.14799895155369},141.69522735776474,{"$f":"((LN(Y3709)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},489.14799895155369,141.69522735776474,{"$f":"((LN(AB3709)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2394254473384036},null,4.0845683009766987E-3,null,508.60947537042262,19.461476418868941,3.9786478653869439,19.541130714501154,{"$f":"IF(Controls!$C$40=1,(AK3709-AI3709)*100,IF(F3709=\"On-Peak\",IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3709,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.965429563221349},null,{"$f":"MAX(0,$V3709-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3709-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3709-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3709-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3709-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3709-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3709+$M3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3709/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":22.012269232827201},{"$f":"(H3709+$N3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3709/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.760791740281604},{"$f":"(I3709+$O3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3709/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.480136509350217},{"$f":"(J3709+$P3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3709/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.7338557199970914},{"$f":"(K3709+$Q3709)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3709/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.995902284285293},{"$f":"(L3709+$R3709)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3709/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.453458833891737},null,{"$f":"AN3709/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3709/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3709/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3709/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3709/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3709/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3709*(1/(1-($AL3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3709*(1/(1-($AL3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3709*(1/(1-($AL3709/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.012269232827201,11.760791740281604,20.480136509350217,9.7338557199970914,28.995902284285293,18.453458833891737,null,489.14799895155369,0,0]
[0,6,5,"2019-06-05",22,"On-Peak",{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":53.147909690218945},{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":21.177117457294337},{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":53.403838629337173},{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":21.379575559180513},{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":56.326313637227408},{"$f":"IF(F3754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3754,$B$13:$B$8772,\"=\"&B3754)","v":23.003981090983356},{"$f":"IF(Controls!$C$42=1,G3754*'Input Parameters, System'!$E$18,0)","v":1.476314078867647},{"$f":"IF(Controls!$C$42=1,H3754*'Input Parameters, System'!$E$18,0)","v":0.58824659020956993},{"$f":"IF(Controls!$C$42=1,I3754*'Input Parameters, System'!$E$18,0)","v":1.4834231354272023},{"$f":"IF(Controls!$C$42=1,J3754*'Input Parameters, System'!$E$18,0)","v":0.59387036258251025},{"$f":"IF(Controls!$C$42=1,K3754*'Input Parameters, System'!$E$18,0)","v":1.5646020759431112},{"$f":"IF(Controls!$C$42=1,L3754*'Input Parameters, System'!$E$18,0)","v":0.63899222664769972},null,{"$f":"VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3745","v":697.51394219439749},350.06117060060853,{"$f":"((LN(V3754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},{"$f":"'Input Parameters, System'!T3745+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3754,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3754,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":697.51394219439749},350.06117060060853,{"$f":"((LN(Y3754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},697.51394219439749,350.06117060060853,{"$f":"((LN(AB3754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.48782562893341902},null,2.8652727706077741E-3,null,729.49799108932348,31.984048894925937,4.58543506590037,32.075823335934402,{"$f":"IF(Controls!$C$40=1,(AK3754-AI3754)*100,IF(F3754=\"On-Peak\",IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.1774441008464436},null,{"$f":"MAX(0,$V3754-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3754-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3754-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3754-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3754-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3754-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3754+$M3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3754/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":57.727227558705827},{"$f":"(H3754+$N3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.581316500818335},{"$f":"(I3754+$O3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3754/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":54.332455940838386},{"$f":"(J3754+$P3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.240368890609208},{"$f":"(K3754+$Q3754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3754/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":58.066122959936493},{"$f":"(L3754+$R3754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.30189871921629},null,{"$f":"AN3754/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3754/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3754/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3754/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3754/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3754/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3754*(1/(1-($AL3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3754*(1/(1-($AL3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3754*(1/(1-($AL3754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,57.727227558705827,19.581316500818335,54.332455940838386,18.240368890609208,58.066122959936493,20.30189871921629,null,697.51394219439749,0,0]
[0,6,7,"2019-06-07",8,"On-Peak",{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":18.273248949802138},{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":19.114305583993801},{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":18.361242122915151},{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":19.297042731068309},{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3788,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3779/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":19.366043886145757},{"$f":"IF(F3788=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3788,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3779/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3788,$B$13:$B$8772,\"=\"&B3788)","v":20.763218842610573},{"$f":"IF(Controls!$C$42=1,G3788*'Input Parameters, System'!$E$18,0)","v":0.5075844910643974},{"$f":"IF(Controls!$C$42=1,H3788*'Input Parameters, System'!$E$18,0)","v":0.53094691034710151},{"$f":"IF(Controls!$C$42=1,I3788*'Input Parameters, System'!$E$18,0)","v":0.51002871814817463},{"$f":"IF(Controls!$C$42=1,J3788*'Input Parameters, System'!$E$18,0)","v":0.53602288463340264},{"$f":"IF(Controls!$C$42=1,K3788*'Input Parameters, System'!$E$18,0)","v":0.53793956164464762},{"$f":"IF(Controls!$C$42=1,L3788*'Input Parameters, System'!$E$18,0)","v":0.57674953687966435},null,{"$f":"VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3779","v":785.21216928610136},437.7593976923124,{"$f":"((LN(V3788)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},{"$f":"'Input Parameters, System'!T3779+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3788,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3788,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":785.21216928610136},437.7593976923124,{"$f":"((LN(Y3788)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},785.21216928610136,437.7593976923124,{"$f":"((LN(AB3788)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57072764974619061},null,2.5454617456048823E-3,null,822.96427852881152,37.752109242710219,4.8078864183974188,37.848328201489601,{"$f":"IF(Controls!$C$40=1,(AK3788-AI3788)*100,IF(F3788=\"On-Peak\",IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3788,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.621895877938158},null,{"$f":"MAX(0,$V3788-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3788-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3788-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3788-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3788-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3788-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3788+$M3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3788/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":13.368685502342968},{"$f":"(H3788+$N3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3788/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.941090807203594},{"$f":"(I3788+$O3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3788/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":12.129993197936985},{"$f":"(J3788+$P3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3788/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.716611918475916},{"$f":"(K3788+$Q3788)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3788/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.420010867102976},{"$f":"(L3788+$R3788)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3788/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.578203863247268},null,{"$f":"AN3788/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3788/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3788/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3788/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3788/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3788/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3788*(1/(1-($AL3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3788*(1/(1-($AL3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3788*(1/(1-($AL3788/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,13.368685502342968,16.941090807203594,12.129993197936985,15.716611918475916,13.420010867102976,17.578203863247268,null,785.21216928610136,0,0]
[0,6,12,"2019-06-12",2,"Off-Peak",{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":21.028928068248447},{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":14.509575196500466},{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":21.217952140772031},{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":13.880547370062585},{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3902,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3893/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":27.035666880750188},{"$f":"IF(F3902=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3902,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3893/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3902,$B$13:$B$8772,\"=\"&B3902)","v":20.378718208910353},{"$f":"IF(Controls!$C$42=1,G3902*'Input Parameters, System'!$E$18,0)","v":0.58413026498318943},{"$f":"IF(Controls!$C$42=1,H3902*'Input Parameters, System'!$E$18,0)","v":0.40303918377667808},{"$f":"IF(Controls!$C$42=1,I3902*'Input Parameters, System'!$E$18,0)","v":0.58938087410663387},{"$f":"IF(Controls!$C$42=1,J3902*'Input Parameters, System'!$E$18,0)","v":0.38556638679214},{"$f":"IF(Controls!$C$42=1,K3902*'Input Parameters, System'!$E$18,0)","v":0.75098222828079841},{"$f":"IF(Controls!$C$42=1,L3902*'Input Parameters, System'!$E$18,0)","v":0.56606908486990948},null,{"$f":"VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3893","v":488.57559416266866},141.12282256887971,{"$f":"((LN(V3902)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},{"$f":"'Input Parameters, System'!T3893+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3902,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3902,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":488.57559416266866},141.12282256887971,{"$f":"((LN(Y3902)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},488.57559416266866,141.12282256887971,{"$f":"((LN(AB3902)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23860582224022817},null,4.0893488054880578E-3,null,508.00519448608253,19.429600323413855,3.9767848733239983,19.509217416367978,{"$f":"IF(Controls!$C$40=1,(AK3902-AI3902)*100,IF(F3902=\"On-Peak\",IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3902,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.9617092954123336},null,{"$f":"MAX(0,$V3902-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3902-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3902-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3902-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3902-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3902-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3902+$M3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3902/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":16.413987566047538},{"$f":"(H3902+$N3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3902/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.38296748817455},{"$f":"(I3902+$O3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3902/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.13184192338875},{"$f":"(J3902+$P3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3902/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.4858402614937489},{"$f":"(K3902+$Q3902)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3902/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":22.160628141765208},{"$f":"(L3902+$R3902)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3902/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.615663128871162},null,{"$f":"AN3902/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3902/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3902/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3902/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3902/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3902/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3902*(1/(1-($AL3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3902*(1/(1-($AL3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3902*(1/(1-($AL3902/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,16.413987566047538,10.38296748817455,15.13184192338875,8.4858402614937489,22.160628141765208,16.615663128871162,null,488.57559416266866,0,0]
[0,6,13,"2019-06-13",1,"Off-Peak",{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":25.476687140318408},{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":15.382978625398817},{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":25.70569106966958},{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":14.716086488459565},{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B3925,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA3916/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":32.753891425912833},{"$f":"IF(F3925=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B3925,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB3916/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F3925,$B$13:$B$8772,\"=\"&B3925)","v":21.605414519392863},{"$f":"IF(Controls!$C$42=1,G3925*'Input Parameters, System'!$E$18,0)","v":0.70767772669487006},{"$f":"IF(Controls!$C$42=1,H3925*'Input Parameters, System'!$E$18,0)","v":0.4273001149427294},{"$f":"IF(Controls!$C$42=1,I3925*'Input Parameters, System'!$E$18,0)","v":0.71403887479999228},{"$f":"IF(Controls!$C$42=1,J3925*'Input Parameters, System'!$E$18,0)","v":0.40877554348567474},{"$f":"IF(Controls!$C$42=1,K3925*'Input Parameters, System'!$E$18,0)","v":0.90981999727971286},{"$f":"IF(Controls!$C$42=1,L3925*'Input Parameters, System'!$E$18,0)","v":0.60014359587544031},null,{"$f":"VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T3916","v":504.33792603437377},156.88515444058481,{"$f":"((LN(V3925)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},{"$f":"'Input Parameters, System'!T3916+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B3925,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F3925,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":504.33792603437377},156.88515444058481,{"$f":"((LN(Y3925)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},504.33792603437377,156.88515444058481,{"$f":"((LN(AB3925)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.26083244941060596},null,3.961668786773842E-3,null,524.6507203108448,20.312794276471053,4.0276158559383477,20.393426453057977,{"$f":"IF(Controls!$C$40=1,(AK3925-AI3925)*100,IF(F3925=\"On-Peak\",IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D3925,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0632176586924231},null,{"$f":"MAX(0,$V3925-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V3925-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y3925-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y3925-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB3925-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB3925-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G3925+$M3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3925/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":22.046370470626883},{"$f":"(H3925+$N3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3925/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.561226847010424},{"$f":"(I3925+$O3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3925/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.512714981880613},{"$f":"(J3925+$P3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3925/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.5530924104558927},{"$f":"(K3925+$Q3925)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL3925/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.037538508190082},{"$f":"(L3925+$R3925)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL3925/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.187271398762924},null,{"$f":"AN3925/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO3925/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP3925/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ3925/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR3925/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS3925/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI3925*(1/(1-($AL3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK3925*(1/(1-($AL3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM3925*(1/(1-($AL3925/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.046370470626883,11.561226847010424,20.512714981880613,9.5530924104558927,29.037538508190082,18.187271398762924,null,504.33792603437377,0,0]
[0,6,18,"2019-06-18",5,"Off-Peak",{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":15.762557334501755},{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":14.20887911225913},{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":15.904243243126491},{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":13.592887243230557},{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4049,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4040/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":20.26500104528677},{"$f":"IF(F4049=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4049,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4040/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4049,$B$13:$B$8772,\"=\"&B4049)","v":19.956390147317283},{"$f":"IF(Controls!$C$42=1,G4049*'Input Parameters, System'!$E$18,0)","v":0.43784384837558354},{"$f":"IF(Controls!$C$42=1,H4049*'Input Parameters, System'!$E$18,0)","v":0.39468660951339424},{"$f":"IF(Controls!$C$42=1,I4049*'Input Parameters, System'!$E$18,0)","v":0.44177952341716181},{"$f":"IF(Controls!$C$42=1,J4049*'Input Parameters, System'!$E$18,0)","v":0.37757591834951881},{"$f":"IF(Controls!$C$42=1,K4049*'Input Parameters, System'!$E$18,0)","v":0.56291031059929519},{"$f":"IF(Controls!$C$42=1,L4049*'Input Parameters, System'!$E$18,0)","v":0.55433788289292041},null,{"$f":"VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4040","v":453.78979652165356},106.3370249278646,{"$f":"((LN(V4049)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},{"$f":"'Input Parameters, System'!T4040+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4049,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4049,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":453.78979652165356},106.3370249278646,{"$f":"((LN(Y4049)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},453.78979652165356,106.3370249278646,{"$f":"((LN(AB4049)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18690373861615725},null,4.4024779400491099E-3,null,471.31068025878415,17.520883737130596,3.8610131544230408,17.598189083955734,{"$f":"IF(Controls!$C$40=1,(AK4049-AI4049)*100,IF(F4049=\"On-Peak\",IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4049,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7305346825138344},null,{"$f":"MAX(0,$V4049-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4049-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4049-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4049-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4049-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4049-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4049+$M4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4049/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":9.7371785393998866},{"$f":"(H4049+$N4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4049/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.9379443522330178},{"$f":"(I4049+$O4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4049/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":8.7531808101725925},{"$f":"(J4049+$P4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4049/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.0827440377211488},{"$f":"(K4049+$Q4049)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4049/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":14.008515973989637},{"$f":"(L4049+$R4049)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4049/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.02207391993003},null,{"$f":"AN4049/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4049/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4049/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4049/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4049/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4049/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4049*(1/(1-($AL4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4049*(1/(1-($AL4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4049*(1/(1-($AL4049/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.7371785393998866,9.9379443522330178,8.7531808101725925,8.0827440377211488,14.008515973989637,16.02207391993003,null,453.78979652165356,0,0]
[0,6,20,"2019-06-20",2,"Off-Peak",{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":30.512376905558856},{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":14.406705483470535},{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":30.786645462013318},{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":13.782137326672682},{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4094,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4085/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":39.227984188320754},{"$f":"IF(F4094=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4094,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4085/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4094,$B$13:$B$8772,\"=\"&B4094)","v":20.234237556260094},{"$f":"IF(Controls!$C$42=1,G4094*'Input Parameters, System'!$E$18,0)","v":0.84755641130478143},{"$f":"IF(Controls!$C$42=1,H4094*'Input Parameters, System'!$E$18,0)","v":0.40018172416029152},{"$f":"IF(Controls!$C$42=1,I4094*'Input Parameters, System'!$E$18,0)","v":0.85517489590077944},{"$f":"IF(Controls!$C$42=1,J4094*'Input Parameters, System'!$E$18,0)","v":0.38283280548282228},{"$f":"IF(Controls!$C$42=1,K4094*'Input Parameters, System'!$E$18,0)","v":1.0896538674873479},{"$f":"IF(Controls!$C$42=1,L4094*'Input Parameters, System'!$E$18,0)","v":0.56205577893041325},null,{"$f":"VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4085","v":414.85567078878654},67.402899194997588,{"$f":"((LN(V4094)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},{"$f":"'Input Parameters, System'!T4085+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4094,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4094,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":414.85567078878654},67.402899194997588,{"$f":"((LN(Y4094)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},414.85567078878654,67.402899194997588,{"$f":"((LN(AB4094)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.12411135227623431},null,4.8151526672839395E-3,null,430.3087572319011,15.453086443114568,3.7249307485017176,15.527674846678808,{"$f":"IF(Controls!$C$40=1,(AK4094-AI4094)*100,IF(F4094=\"On-Peak\",IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4094,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.4588403564240124},null,{"$f":"MAX(0,$V4094-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4094-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4094-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4094-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4094-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4094-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4094+$M4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4094/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.13915579836457},{"$f":"(H4094+$N4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4094/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.143242194601015},{"$f":"(I4094+$O4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4094/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.333431537664367},{"$f":"(J4094+$P4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4094/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.2687001787027157},{"$f":"(K4094+$Q4094)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4094/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.476581501281842},{"$f":"(L4094+$R4094)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4094/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.295908186076034},null,{"$f":"AN4094/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4094/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4094/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4094/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4094/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4094/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4094*(1/(1-($AL4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4094*(1/(1-($AL4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4094*(1/(1-($AL4094/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.13915579836457,10.143242194601015,26.333431537664367,8.2687001787027157,36.476581501281842,16.295908186076034,null,414.85567078878654,0,0]
[0,6,21,"2019-06-21",12,"On-Peak",{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":24.9342242980326},{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":22.62688075513887},{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":25.054292793849772},{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":22.843198926794116},{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4128,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4119/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":26.425365480938723},{"$f":"IF(F4128=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4128,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4119/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4128,$B$13:$B$8772,\"=\"&B4128)","v":24.578809561254225},{"$f":"IF(Controls!$C$42=1,G4128*'Input Parameters, System'!$E$18,0)","v":0.69260948532852173},{"$f":"IF(Controls!$C$42=1,H4128*'Input Parameters, System'!$E$18,0)","v":0.62851733613558258},{"$f":"IF(Controls!$C$42=1,I4128*'Input Parameters, System'!$E$18,0)","v":0.69594468349222249},{"$f":"IF(Controls!$C$42=1,J4128*'Input Parameters, System'!$E$18,0)","v":0.63452610607951743},{"$f":"IF(Controls!$C$42=1,K4128*'Input Parameters, System'!$E$18,0)","v":0.73402960391333227},{"$f":"IF(Controls!$C$42=1,L4128*'Input Parameters, System'!$E$18,0)","v":0.68273696573553544},null,{"$f":"VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4119","v":648.05392839925526},300.6011568054663,{"$f":"((LN(V4128)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},{"$f":"'Input Parameters, System'!T4119+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4128,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4128,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":648.05392839925526},300.6011568054663,{"$f":"((LN(Y4128)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},648.05392839925526,300.6011568054663,{"$f":"((LN(AB4128)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.43634161832943757},null,3.0837842601236787E-3,null,676.90852434888905,28.85459594963374,4.4524991956930018,28.943714639237079,{"$f":"IF(Controls!$C$40=1,(AK4128-AI4128)*100,IF(F4128=\"On-Peak\",IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4128,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9118689603338908},null,{"$f":"MAX(0,$V4128-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4128-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4128-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4128-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4128-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4128-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4128+$M4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4128/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":21.655645320754431},{"$f":"(H4128+$N4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4128/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.437015339078723},{"$f":"(I4128+$O4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4128/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.014159285813733},{"$f":"(J4128+$P4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4128/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.014206972923819},{"$f":"(K4128+$Q4128)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4128/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":21.760693851938235},{"$f":"(L4128+$R4128)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4128/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.216264370691185},null,{"$f":"AN4128/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4128/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4128/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4128/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4128/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4128/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4128*(1/(1-($AL4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4128*(1/(1-($AL4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4128*(1/(1-($AL4128/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.655645320754431,21.437015339078723,20.014159285813733,20.014206972923819,21.760693851938235,22.216264370691185,null,648.05392839925526,0,0]
[0,6,26,"2019-06-26",6,"Off-Peak",{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":15.324886903013192},{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":14.363183681804028},{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":15.462638695399827},{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":13.740502308315415},{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4242,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4233/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":19.702313686669324},{"$f":"IF(F4242=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4242,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4233/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4242,$B$13:$B$8772,\"=\"&B4242)","v":20.173111126292675},{"$f":"IF(Controls!$C$42=1,G4242*'Input Parameters, System'!$E$18,0)","v":0.42568647429113193},{"$f":"IF(Controls!$C$42=1,H4242*'Input Parameters, System'!$E$18,0)","v":0.39897279893797416},{"$f":"IF(Controls!$C$42=1,I4242*'Input Parameters, System'!$E$18,0)","v":0.42951286956565893},{"$f":"IF(Controls!$C$42=1,J4242*'Input Parameters, System'!$E$18,0)","v":0.38167629031349554},{"$f":"IF(Controls!$C$42=1,K4242*'Input Parameters, System'!$E$18,0)","v":0.54728028348497093},{"$f":"IF(Controls!$C$42=1,L4242*'Input Parameters, System'!$E$18,0)","v":0.56035784180216475},null,{"$f":"VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4233","v":499.46188524016776},152.00911364637881,{"$f":"((LN(V4242)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},{"$f":"'Input Parameters, System'!T4233+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4242,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4242,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":499.46188524016776},152.00911364637881,{"$f":"((LN(Y4242)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},499.46188524016776,152.00911364637881,{"$f":"((LN(AB4242)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25403177986615227},null,4.0003062749622842E-3,null,519.50026872138426,20.038383481216474,4.0119945231818752,20.118703698020134,{"$f":"IF(Controls!$C$40=1,(AK4242-AI4242)*100,IF(F4242=\"On-Peak\",IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4242,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0320216803659861},null,{"$f":"MAX(0,$V4242-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4242-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4242-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4242-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4242-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4242-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4242+$M4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4242/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":9.2508610780243874},{"$f":"(H4242+$N4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4242/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.203777519239033},{"$f":"(I4242+$O4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4242/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":8.2885794913130351},{"$f":"(J4242+$P4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4242/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.3235322959471461},{"$f":"(K4242+$Q4242)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4242/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.414742140043176},{"$f":"(L4242+$R4242)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4242/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.376652562183246},null,{"$f":"AN4242/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4242/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4242/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4242/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4242/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4242/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4242*(1/(1-($AL4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4242*(1/(1-($AL4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4242*(1/(1-($AL4242/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.2508610780243874,10.203777519239033,8.2885794913130351,8.3235322959471461,13.414742140043176,16.376652562183246,null,499.46188524016776,0,0]
[0,6,28,"2019-06-28",3,"Off-Peak",{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":18.698308321337567},{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":13.661889195859599},{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":18.866383002877679},{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":13.069610762513086},{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4287,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4278/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":24.039324941746678},{"$f":"IF(F4287=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4287,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4278/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4287,$B$13:$B$8772,\"=\"&B4287)","v":19.188142061590419},{"$f":"IF(Controls!$C$42=1,G4287*'Input Parameters, System'!$E$18,0)","v":0.51939156190142555},{"$f":"IF(Controls!$C$42=1,H4287*'Input Parameters, System'!$E$18,0)","v":0.37949261751472346},{"$f":"IF(Controls!$C$42=1,I4287*'Input Parameters, System'!$E$18,0)","v":0.52406025009829227},{"$f":"IF(Controls!$C$42=1,J4287*'Input Parameters, System'!$E$18,0)","v":0.3630406254259349},{"$f":"IF(Controls!$C$42=1,K4287*'Input Parameters, System'!$E$18,0)","v":0.66775145184131501},{"$f":"IF(Controls!$C$42=1,L4287*'Input Parameters, System'!$E$18,0)","v":0.53299790034925287},null,{"$f":"VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T4278","v":436.87283943980003},89.420067846011079,{"$f":"((LN(V4287)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},{"$f":"'Input Parameters, System'!T4278+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4287,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4287,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":436.87283943980003},89.420067846011079,{"$f":"((LN(Y4287)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},436.87283943980003,89.420067846011079,{"$f":"((LN(AB4287)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1603093945612592},null,4.5727596478499777E-3,null,453.48616034523945,16.613320905439412,3.8027818178723574,16.68946358730474,{"$f":"IF(Controls!$C$40=1,(AK4287-AI4287)*100,IF(F4287=\"On-Peak\",IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4287,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6142681865327688},null,{"$f":"MAX(0,$V4287-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4287-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4287-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4287-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4287-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4287-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4287+$M4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4287/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":13.392685131539041},{"$f":"(H4287+$N4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4287/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.1932254618633777},{"$f":"(I4287+$O4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4287/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":12.245453489430373},{"$f":"(J4287+$P4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4287/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.4081872602515659},{"$f":"(K4287+$Q4287)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4287/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.471740794443086},{"$f":"(L4287+$R4287)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4287/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":15.028738829423377},null,{"$f":"AN4287/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4287/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4287/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4287/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4287/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4287/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4287*(1/(1-($AL4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4287*(1/(1-($AL4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4287*(1/(1-($AL4287/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,13.392685131539041,9.1932254618633777,12.245453489430373,7.4081872602515659,18.471740794443086,15.028738829423377,null,436.87283943980003,0,0]
[0,7,2,"2019-07-02",10,"On-Peak",{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":14.662855168594339},{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":25.019213108221354},{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":14.529901818620042},{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":25.089988817155508},{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4390,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4381/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":14.840537453203552},{"$f":"IF(F4390=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4390,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4381/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4390,$B$13:$B$8772,\"=\"&B4390)","v":24.145493272486188},{"$f":"IF(Controls!$C$42=1,G4390*'Input Parameters, System'!$E$18,0)","v":0.40729691248378225},{"$f":"IF(Controls!$C$42=1,H4390*'Input Parameters, System'!$E$18,0)","v":0.69497025883324082},{"$f":"IF(Controls!$C$42=1,I4390*'Input Parameters, System'!$E$18,0)","v":0.40360380576436983},{"$f":"IF(Controls!$C$42=1,J4390*'Input Parameters, System'!$E$18,0)","v":0.69693622844804504},{"$f":"IF(Controls!$C$42=1,K4390*'Input Parameters, System'!$E$18,0)","v":0.41223247551651288},{"$f":"IF(Controls!$C$42=1,L4390*'Input Parameters, System'!$E$18,0)","v":0.67070053868808266},null,{"$f":"VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4381","v":502.71273779328766},155.25996619949871,{"$f":"((LN(V4390)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},{"$f":"'Input Parameters, System'!T4381+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4390,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4390,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":502.71273779328766},155.25996619949871,{"$f":"((LN(Y4390)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},502.71273779328766,155.25996619949871,{"$f":"((LN(AB4390)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.25857311371433178},null,3.9744634981868643E-3,null,522.93395229264434,20.221214499356652,4.0224193618247819,20.301742900864927,{"$f":"IF(Controls!$C$40=1,(AK4390-AI4390)*100,IF(F4390=\"On-Peak\",IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4390,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0528401508274783},null,{"$f":"MAX(0,$V4390-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4390-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4390-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4390-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4390-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4390-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4390+$M4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4390/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":8.4213154151772063},{"$f":"(H4390+$N4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4390/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":24.323291840241456},{"$f":"(I4390+$O4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4390/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":7.1803141568490236},{"$f":"(J4390+$P4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4390/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":22.561936536164705},{"$f":"(K4390+$Q4390)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4390/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":7.6041445839728308},{"$f":"(L4390+$R4390)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4390/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.379567077640203},null,{"$f":"AN4390/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4390/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4390/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4390/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4390/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4390/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4390*(1/(1-($AL4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4390*(1/(1-($AL4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4390*(1/(1-($AL4390/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,8.4213154151772063,24.323291840241456,7.1803141568490236,22.561936536164705,7.6041445839728308,21.379567077640203,null,502.71273779328766,0,0]
[0,7,4,"2019-07-04",7,"Off-Peak",{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":15.571903293931845},{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":19.668302035886381},{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":15.633209999813465},{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":18.725594748763289},{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4435,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4426/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":17.809989317304471},{"$f":"IF(F4435=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4435,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4426/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4435,$B$13:$B$8772,\"=\"&B4435)","v":23.868262827018732},{"$f":"IF(Controls!$C$42=1,G4435*'Input Parameters, System'!$E$18,0)","v":0.43254796287553421},{"$f":"IF(Controls!$C$42=1,H4435*'Input Parameters, System'!$E$18,0)","v":0.54633552612406888},{"$f":"IF(Controls!$C$42=1,I4435*'Input Parameters, System'!$E$18,0)","v":0.43425090761126461},{"$f":"IF(Controls!$C$42=1,J4435*'Input Parameters, System'!$E$18,0)","v":0.52014950962139028},{"$f":"IF(Controls!$C$42=1,K4435*'Input Parameters, System'!$E$18,0)","v":0.49471631390345777},{"$f":"IF(Controls!$C$42=1,L4435*'Input Parameters, System'!$E$18,0)","v":0.6629997803305121},null,{"$f":"VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4426","v":498.7276365863309},151.27486499254195,{"$f":"((LN(V4435)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},{"$f":"'Input Parameters, System'!T4426+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4435,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4435,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":498.7276365863309},151.27486499254195,{"$f":"((LN(Y4435)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},498.7276365863309,151.27486499254195,{"$f":"((LN(AB4435)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.2530019671118654},null,4.0061898063328272E-3,null,518.72479097459927,19.99715438826842,4.0096343016288545,20.077427471576144,{"$f":"IF(Controls!$C$40=1,(AK4435-AI4435)*100,IF(F4435=\"On-Peak\",IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4435,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.0273083307723425},null,{"$f":"MAX(0,$V4435-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4435-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4435-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4435-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4435-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4435-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4435+$M4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4435/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":9.5609350476001556},{"$f":"(H4435+$N4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4435/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.22812668033529},{"$f":"(I4435+$O4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4435/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":8.4910120739998849},{"$f":"(J4435+$P4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4435/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.573206617020251},{"$f":"(K4435+$Q4435)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4435/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":11.150457113258385},{"$f":"(L4435+$R4435)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4435/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.022482020540068},null,{"$f":"AN4435/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4435/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4435/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4435/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4435/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4435/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4435*(1/(1-($AL4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4435*(1/(1-($AL4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4435*(1/(1-($AL4435/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.5609350476001556,17.22812668033529,8.4910120739998849,14.573206617020251,11.150457113258385,21.022482020540068,null,498.7276365863309,0,0]
[0,7,5,"2019-07-05",17,"On-Peak",{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":30.488933123889979},{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":44.002843838075876},{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":30.21247906706715},{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":44.127321472695613},{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4469,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4460/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":30.858393452759177},{"$f":"IF(F4469=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4469,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4460/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4469,$B$13:$B$8772,\"=\"&B4469)","v":42.466178503167704},{"$f":"IF(Controls!$C$42=1,G4469*'Input Parameters, System'!$E$18,0)","v":0.84690520253398693},{"$f":"IF(Controls!$C$42=1,H4469*'Input Parameters, System'!$E$18,0)","v":1.2222873532939935},{"$f":"IF(Controls!$C$42=1,I4469*'Input Parameters, System'!$E$18,0)","v":0.83922601028303134},{"$f":"IF(Controls!$C$42=1,J4469*'Input Parameters, System'!$E$18,0)","v":1.2257450261463103},{"$f":"IF(Controls!$C$42=1,K4469*'Input Parameters, System'!$E$18,0)","v":0.85716787303733977},{"$f":"IF(Controls!$C$42=1,L4469*'Input Parameters, System'!$E$18,0)","v":1.1796026892751128},null,{"$f":"VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4460","v":591.13890241251829},243.68613081872934,{"$f":"((LN(V4469)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},{"$f":"'Input Parameters, System'!T4460+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4469,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4469,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":591.13890241251829},243.68613081872934,{"$f":"((LN(Y4469)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},591.13890241251829,243.68613081872934,{"$f":"((LN(AB4469)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37199559079764055},null,3.3804411237756682E-3,null,616.5091524758177,25.370250063299434,4.2917578186378851,25.456157821184302,{"$f":"IF(Controls!$C$40=1,(AK4469-AI4469)*100,IF(F4469=\"On-Peak\",IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4469,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5907757884868374},null,{"$f":"MAX(0,$V4469-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4469-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4469-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4469-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4469-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4469-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4469+$M4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4469/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.582335081586798},{"$f":"(H4469+$N4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4469/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":49.81243535561029},{"$f":"(I4469+$O4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4469/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.09638243869567},{"$f":"(J4469+$P4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4469/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":46.764218088680337},{"$f":"(K4469+$Q4469)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4469/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.982852576841807},{"$f":"(L4469+$R4469)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4469/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":44.74096996534729},null,{"$f":"AN4469/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4469/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4469/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4469/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4469/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4469/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4469*(1/(1-($AL4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4469*(1/(1-($AL4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4469*(1/(1-($AL4469/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.582335081586798,49.81243535561029,26.09638243869567,46.764218088680337,26.982852576841807,44.74096996534729,null,591.13890241251829,0,0]
[0,7,10,"2019-07-10",11,"On-Peak",{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":16.131274451915669},{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":27.008860926957432},{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":15.98500641932058},{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":27.085265059706963},{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4583,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4574/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":16.326750821648464},{"$f":"IF(F4583=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4583,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4574/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4583,$B$13:$B$8772,\"=\"&B4583)","v":26.065658699516444},{"$f":"IF(Controls!$C$42=1,G4583*'Input Parameters, System'!$E$18,0)","v":0.44808587435046082},{"$f":"IF(Controls!$C$42=1,H4583*'Input Parameters, System'!$E$18,0)","v":0.75023762689925055},{"$f":"IF(Controls!$C$42=1,I4583*'Input Parameters, System'!$E$18,0)","v":0.44402291953122097},{"$f":"IF(Controls!$C$42=1,J4583*'Input Parameters, System'!$E$18,0)","v":0.75235993984663185},{"$f":"IF(Controls!$C$42=1,K4583*'Input Parameters, System'!$E$18,0)","v":0.45351571191894702},{"$f":"IF(Controls!$C$42=1,L4583*'Input Parameters, System'!$E$18,0)","v":0.72403786221035404},null,{"$f":"VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4574","v":585.64592507319946},238.19315347941051,{"$f":"((LN(V4583)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},{"$f":"'Input Parameters, System'!T4574+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4583,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4583,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":585.64592507319946},238.19315347941051,{"$f":"((LN(Y4583)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},585.64592507319946,238.19315347941051,{"$f":"((LN(AB4583)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36546064579510573},null,3.4121204286403639E-3,null,610.68674624790219,25.040821174702693,4.2757611899327834,25.126409407823296,{"$f":"IF(Controls!$C$40=1,(AK4583-AI4583)*100,IF(F4583=\"On-Peak\",IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4583,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5588233120603263},null,{"$f":"MAX(0,$V4583-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4583-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4583-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4583-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4583-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4583-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4583+$M4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4583/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":10.383417337074222},{"$f":"(H4583+$N4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4583/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.156789270586973},{"$f":"(I4583+$O4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4583/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.0212554656055719},{"$f":"(J4583+$P4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4583/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.252380118398168},{"$f":"(K4583+$Q4583)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4583/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.4901107119678176},{"$f":"(L4583+$R4583)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4583/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.97653448894895},null,{"$f":"AN4583/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4583/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4583/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4583/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4583/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4583/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4583*(1/(1-($AL4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4583*(1/(1-($AL4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4583*(1/(1-($AL4583/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.383417337074222,27.156789270586973,9.0212554656055719,25.252380118398168,9.4901107119678176,23.97653448894895,null,585.64592507319946,0,0]
[0,7,12,"2019-07-12",8,"On-Peak",{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":19.329984357063449},{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":22.477414220170967},{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":19.154712478178162},{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":22.540999550355327},{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4628,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4619/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":19.564222214733878},{"$f":"IF(F4628=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4628,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4619/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4628,$B$13:$B$8772,\"=\"&B4628)","v":21.692458970969074},{"$f":"IF(Controls!$C$42=1,G4628*'Input Parameters, System'!$E$18,0)","v":0.53693791942067604},{"$f":"IF(Controls!$C$42=1,H4628*'Input Parameters, System'!$E$18,0)","v":0.62436553503599412},{"$f":"IF(Controls!$C$42=1,I4628*'Input Parameters, System'!$E$18,0)","v":0.5320693113430276},{"$f":"IF(Controls!$C$42=1,J4628*'Input Parameters, System'!$E$18,0)","v":0.62613177417329546},{"$f":"IF(Controls!$C$42=1,K4628*'Input Parameters, System'!$E$18,0)","v":0.54344445277444764},{"$f":"IF(Controls!$C$42=1,L4628*'Input Parameters, System'!$E$18,0)","v":0.60256146988211878},null,{"$f":"VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4619","v":546.89155019080374},199.43877859701479,{"$f":"((LN(V4628)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},{"$f":"'Input Parameters, System'!T4619+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4628,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4628,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":546.89155019080374},199.43877859701479,{"$f":"((LN(Y4628)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},546.89155019080374,199.43877859701479,{"$f":"((LN(AB4628)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.31753524122197435},null,3.6536927826720245E-3,null,569.64362930974619,22.752079118942468,4.1602542791170478,22.835360275443758,{"$f":"IF(Controls!$C$40=1,(AK4628-AI4628)*100,IF(F4628=\"On-Peak\",IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4628,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.3281156501289644},null,{"$f":"MAX(0,$V4628-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4628-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4628-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4628-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4628-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4628-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4628+$M4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4628/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":14.373288678363862},{"$f":"(H4628+$N4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4628/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.045776551504723},{"$f":"(I4628+$O4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4628/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":12.764750585218165},{"$f":"(J4628+$P4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4628/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.449892078380053},{"$f":"(K4628+$Q4628)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4628/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.325162357733005},{"$f":"(L4628+$R4628)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4628/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.37564679743808},null,{"$f":"AN4628/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4628/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4628/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4628/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4628/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4628/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4628*(1/(1-($AL4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4628*(1/(1-($AL4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4628*(1/(1-($AL4628/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.373288678363862,21.045776551504723,12.764750585218165,19.449892078380053,13.325162357733005,18.37564679743808,null,546.89155019080374,0,0]
[0,7,16,"2019-07-16",15,"On-Peak",{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":33.734294923045525},{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":38.061402159266436},{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":33.428414010530872},{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":38.169072320961682},{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4731,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4722/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":34.143082060522403},{"$f":"IF(F4731=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4731,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4722/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4731,$B$13:$B$8772,\"=\"&B4731)","v":36.732223583641414},{"$f":"IF(Controls!$C$42=1,G4731*'Input Parameters, System'!$E$18,0)","v":0.93705311884976838},{"$f":"IF(Controls!$C$42=1,H4731*'Input Parameters, System'!$E$18,0)","v":1.0572491786917728},{"$f":"IF(Controls!$C$42=1,I4731*'Input Parameters, System'!$E$18,0)","v":0.92855652321252979},{"$f":"IF(Controls!$C$42=1,J4731*'Input Parameters, System'!$E$18,0)","v":1.0602399825918913},{"$f":"IF(Controls!$C$42=1,K4731*'Input Parameters, System'!$E$18,0)","v":0.94840818831223095},{"$f":"IF(Controls!$C$42=1,L4731*'Input Parameters, System'!$E$18,0)","v":1.0203279703890953},null,{"$f":"VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4722","v":519.11333858358887},171.66056698979992,{"$f":"((LN(V4731)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},{"$f":"'Input Parameters, System'!T4722+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4731,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4731,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":519.11333858358887},171.66056698979992,{"$f":"((LN(Y4731)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},519.11333858358887,171.66056698979992,{"$f":"((LN(AB4731)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.28104544398891806},null,3.8490170840130844E-3,null,540.26412180599073,21.150783222401806,4.0744056548637611,21.232349823284949,{"$f":"IF(Controls!$C$40=1,(AK4731-AI4731)*100,IF(F4731=\"On-Peak\",IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4731,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.1566600883142826},null,{"$f":"MAX(0,$V4731-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4731-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4731-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4731-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4731-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4731-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4731+$M4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4731/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":32.492316755155443},{"$f":"(H4731+$N4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4731/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.656249567135106},{"$f":"(I4731+$O4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4731/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.764921110934608},{"$f":"(J4731+$P4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4731/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":39.019810955962029},{"$f":"(K4731+$Q4731)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4731/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.741114528036533},{"$f":"(L4731+$R4731)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4731/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":37.265632784375626},null,{"$f":"AN4731/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4731/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4731/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4731/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4731/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4731/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4731*(1/(1-($AL4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4731*(1/(1-($AL4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4731*(1/(1-($AL4731/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,32.492316755155443,41.656249567135106,29.764921110934608,39.019810955962029,30.741114528036533,37.265632784375626,null,519.11333858358887,0,0]
[0,7,18,"2019-07-18",12,"On-Peak",{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":23.652937015229117},{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":30.372539854964188},{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":23.438467379080667},{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":30.458459345360133},{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4776,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4767/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":23.939559766273213},{"$f":"IF(F4776=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4776,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4767/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4776,$B$13:$B$8772,\"=\"&B4776)","v":29.311871383172047},{"$f":"IF(Controls!$C$42=1,G4776*'Input Parameters, System'!$E$18,0)","v":0.65701857562572741},{"$f":"IF(Controls!$C$42=1,H4776*'Input Parameters, System'!$E$18,0)","v":0.84367209284816624},{"$f":"IF(Controls!$C$42=1,I4776*'Input Parameters, System'!$E$18,0)","v":0.6510611533078775},{"$f":"IF(Controls!$C$42=1,J4776*'Input Parameters, System'!$E$18,0)","v":0.84605871828762369},{"$f":"IF(Controls!$C$42=1,K4776*'Input Parameters, System'!$E$18,0)","v":0.66498022840109605},{"$f":"IF(Controls!$C$42=1,L4776*'Input Parameters, System'!$E$18,0)","v":0.81420941393859569},null,{"$f":"VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4767","v":707.25265449853509},359.79988290474614,{"$f":"((LN(V4776)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},{"$f":"'Input Parameters, System'!T4767+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4776,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4776,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":707.25265449853509},359.79988290474614,{"$f":"((LN(Y4776)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},707.25265449853509,359.79988290474614,{"$f":"((LN(AB4776)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.4975314517295632},null,2.8258464592312293E-3,null,739.86363158308245,32.610977084547393,4.6109373895061063,32.703261027389992,{"$f":"IF(Controls!$C$40=1,(AK4776-AI4776)*100,IF(F4776=\"On-Peak\",IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4776,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.2283942842598776},null,{"$f":"MAX(0,$V4776-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4776-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4776-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4776-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4776-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4776-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4776+$M4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4776/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":20.131348914775621},{"$f":"(H4776+$N4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4776/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.935457890188577},{"$f":"(I4776+$O4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4776/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.167248197202682},{"$f":"(J4776+$P4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4776/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.789789675060387},{"$f":"(K4776+$Q4776)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4776/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.859791546785573},{"$f":"(L4776+$R4776)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4776/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.356297301381005},null,{"$f":"AN4776/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4776/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4776/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4776/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4776/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4776/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4776*(1/(1-($AL4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4776*(1/(1-($AL4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4776*(1/(1-($AL4776/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.131348914775621,31.935457890188577,18.167248197202682,29.789789675060387,18.859791546785573,28.356297301381005,null,707.25265449853509,0,0]
[0,7,20,"2019-07-20",9,"Off-Peak",{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":17.351294980198279},{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":19.91926292606874},{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":17.419607165159693},{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":18.964527012400957},{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4821,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4812/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":19.845125698870305},{"$f":"IF(F4821=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4821,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4812/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4821,$B$13:$B$8772,\"=\"&B4821)","v":24.172813798182688},{"$f":"IF(Controls!$C$42=1,G4821*'Input Parameters, System'!$E$18,0)","v":0.48197494906495769},{"$f":"IF(Controls!$C$42=1,H4821*'Input Parameters, System'!$E$18,0)","v":0.55330658288962897},{"$f":"IF(Controls!$C$42=1,I4821*'Input Parameters, System'!$E$18,0)","v":0.4838724882345049},{"$f":"IF(Controls!$C$42=1,J4821*'Input Parameters, System'!$E$18,0)","v":0.52678644166180355},{"$f":"IF(Controls!$C$42=1,K4821*'Input Parameters, System'!$E$18,0)","v":0.55124723882663185},{"$f":"IF(Controls!$C$42=1,L4821*'Input Parameters, System'!$E$18,0)","v":0.67145943357149196},null,{"$f":"VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4812","v":676.39994220585459},328.94717061206563,{"$f":"((LN(V4821)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},{"$f":"'Input Parameters, System'!T4812+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4821,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4821,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":676.39994220585459},328.94717061206563,{"$f":"((LN(Y4821)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},676.39994220585459,328.94717061206563,{"$f":"((LN(AB4821)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46630904942645296},null,2.9546469707621981E-3,null,707.03681103756139,30.636868831706838,4.529401456155485,30.727523824192513,{"$f":"IF(Controls!$C$40=1,(AK4821-AI4821)*100,IF(F4821=\"On-Peak\",IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4821,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0654992485674768},null,{"$f":"MAX(0,$V4821-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4821-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4821-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4821-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4821-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4821-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4821+$M4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4821/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":12.051150109418041},{"$f":"(H4821+$N4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4821/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.861619714113978},{"$f":"(I4821+$O4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4821/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":10.858117300522546},{"$f":"(J4821+$P4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4821/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.144270691825746},{"$f":"(K4821+$Q4821)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4821/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.855287629382227},{"$f":"(L4821+$R4821)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4821/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.752573074657406},null,{"$f":"AN4821/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4821/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4821/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4821/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4821/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4821/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4821*(1/(1-($AL4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4821*(1/(1-($AL4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4821*(1/(1-($AL4821/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.051150109418041,17.861619714113978,10.858117300522546,15.144270691825746,13.855287629382227,21.752573074657406,null,676.39994220585459,0,0]
[0,7,24,"2019-07-24",4,"Off-Peak",{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":26.773838571611108},{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":18.979675052197571},{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":26.879247384885172},{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":18.069973851438647},{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4912,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4903/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":30.621932973951033},{"$f":"IF(F4912=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4912,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4903/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4912,$B$13:$B$8772,\"=\"&B4912)","v":23.032586732230669},{"$f":"IF(Controls!$C$42=1,G4912*'Input Parameters, System'!$E$18,0)","v":0.74370930219055054},{"$f":"IF(Controls!$C$42=1,H4912*'Input Parameters, System'!$E$18,0)","v":0.52720721577219354},{"$f":"IF(Controls!$C$42=1,I4912*'Input Parameters, System'!$E$18,0)","v":0.74663729156925362},{"$f":"IF(Controls!$C$42=1,J4912*'Input Parameters, System'!$E$18,0)","v":0.50193802460228454},{"$f":"IF(Controls!$C$42=1,K4912*'Input Parameters, System'!$E$18,0)","v":0.85059960090782472},{"$f":"IF(Controls!$C$42=1,L4912*'Input Parameters, System'!$E$18,0)","v":0.63978681878038368},null,{"$f":"VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4903","v":456.96730084266801},109.51452924887906,{"$f":"((LN(V4912)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},{"$f":"'Input Parameters, System'!T4903+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4912,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4912,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.96730084266801},109.51452924887906,{"$f":"((LN(Y4912)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},456.96730084266801,109.51452924887906,{"$f":"((LN(AB4912)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19178816291734024},null,4.3718989154246657E-3,null,474.660182181859,17.692881339190997,3.871804679801933,17.770402161052573,{"$f":"IF(Controls!$C$40=1,(AK4912-AI4912)*100,IF(F4912=\"On-Peak\",IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4912,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7520821861575939},null,{"$f":"MAX(0,$V4912-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4912-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4912-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4912-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4912-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4912-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4912+$M4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4912/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":23.566724800449883},{"$f":"(H4912+$N4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4912/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.241221433109491},{"$f":"(I4912+$O4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4912/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":21.804391562334494},{"$f":"(J4912+$P4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4912/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.683558109654669},{"$f":"(K4912+$Q4912)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4912/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.363314872727308},{"$f":"(L4912+$R4912)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4912/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.885088783611842},null,{"$f":"AN4912/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4912/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4912/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4912/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4912/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4912/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4912*(1/(1-($AL4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4912*(1/(1-($AL4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4912*(1/(1-($AL4912/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,23.566724800449883,16.241221433109491,21.804391562334494,13.683558109654669,26.363314872727308,19.885088783611842,null,456.96730084266801,0,0]
[0,7,26,"2019-07-26",12,"On-Peak",{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":19.467059454363184},{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":31.939083406026466},{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":19.290544666564557},{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":32.029434419904902},{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B4968,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA4959/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":19.702958367549151},{"$f":"IF(F4968=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B4968,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB4959/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F4968,$B$13:$B$8772,\"=\"&B4968)","v":30.82370817074877},{"$f":"IF(Controls!$C$42=1,G4968*'Input Parameters, System'!$E$18,0)","v":0.54074551782266922},{"$f":"IF(Controls!$C$42=1,H4968*'Input Parameters, System'!$E$18,0)","v":0.88718669790173388},{"$f":"IF(Controls!$C$42=1,I4968*'Input Parameters, System'!$E$18,0)","v":0.53584238488904401},{"$f":"IF(Controls!$C$42=1,J4968*'Input Parameters, System'!$E$18,0)","v":0.88969641981941916},{"$f":"IF(Controls!$C$42=1,K4968*'Input Parameters, System'!$E$18,0)","v":0.54729819108406208},{"$f":"IF(Controls!$C$42=1,L4968*'Input Parameters, System'!$E$18,0)","v":0.85620440391014507},null,{"$f":"VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T4959","v":610.59442108137125},263.1416494875823,{"$f":"((LN(V4968)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},{"$f":"'Input Parameters, System'!T4959+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B4968,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F4968,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":610.59442108137125},263.1416494875823,{"$f":"((LN(Y4968)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},610.59442108137125,263.1416494875823,{"$f":"((LN(AB4968)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.39466293775442907},null,3.2728173868239452E-3,null,637.14129305018116,26.546871968809931,4.34770955191419,26.633897364389291,{"$f":"IF(Controls!$C$40=1,(AK4968-AI4968)*100,IF(F4968=\"On-Peak\",IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D4968,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.7025395579360065},null,{"$f":"MAX(0,$V4968-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V4968-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y4968-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y4968-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB4968-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB4968-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G4968+$M4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4968/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":14.647338473423089},{"$f":"(H4968+$N4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4968/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.790572420132875},{"$f":"(I4968+$O4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4968/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.021877690976781},{"$f":"(J4968+$P4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4968/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.551245650966468},{"$f":"(K4968+$Q4968)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL4968/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.588578149286777},{"$f":"(L4968+$R4968)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL4968/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.056553644272121},null,{"$f":"AN4968/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO4968/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP4968/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ4968/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR4968/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS4968/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI4968*(1/(1-($AL4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK4968*(1/(1-($AL4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM4968*(1/(1-($AL4968/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.647338473423089,33.790572420132875,13.021877690976781,31.551245650966468,13.588578149286777,30.056553644272121,null,610.59442108137125,0,0]
[0,7,30,"2019-07-30",19,"On-Peak",{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":77.242345920548559},{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":32.289202187526534},{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":76.541961954947752},{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":32.380543636430431},{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5071,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5062/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":78.178357108951644},{"$f":"IF(F5071=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5071,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5062/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5071,$B$13:$B$8772,\"=\"&B5071)","v":31.161600119896566},{"$f":"IF(Controls!$C$42=1,G5071*'Input Parameters, System'!$E$18,0)","v":2.145596382471783},{"$f":"IF(Controls!$C$42=1,H5071*'Input Parameters, System'!$E$18,0)","v":0.89691210929452969},{"$f":"IF(Controls!$C$42=1,I5071*'Input Parameters, System'!$E$18,0)","v":2.1261414929934124},{"$f":"IF(Controls!$C$42=1,J5071*'Input Parameters, System'!$E$18,0)","v":0.89944934298418888},{"$f":"IF(Controls!$C$42=1,K5071*'Input Parameters, System'!$E$18,0)","v":2.1715963983420483},{"$f":"IF(Controls!$C$42=1,L5071*'Input Parameters, System'!$E$18,0)","v":0.86559018492336759},null,{"$f":"VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5062","v":575.48353858140581},228.03076698761686,{"$f":"((LN(V5071)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},{"$f":"'Input Parameters, System'!T5062+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5071,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5071,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":575.48353858140581},228.03076698761686,{"$f":"((LN(Y5071)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},575.48353858140581,228.03076698761686,{"$f":"((LN(AB5071)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35320731417004908},null,3.4723223293884331E-3,null,599.91815119782211,24.434612616416285,4.2459272904049978,24.519604942393702,{"$f":"IF(Controls!$C$40=1,(AK5071-AI5071)*100,IF(F5071=\"On-Peak\",IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5071,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4992325977417238},null,{"$f":"MAX(0,$V5071-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5071-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5071-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5071-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5071-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5071-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5071+$M5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5071/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":87.723020275464492},{"$f":"(H5071+$N5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5071/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.161937927243159},{"$f":"(I5071+$O5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5071/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":81.585105622001549},{"$f":"(J5071+$P5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5071/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.903862150479551},{"$f":"(K5071+$Q5071)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5071/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":83.828691122390225},{"$f":"(L5071+$R5071)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5071/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.396918914881148},null,{"$f":"AN5071/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5071/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5071/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5071/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5071/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5071/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5071*(1/(1-($AL5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5071*(1/(1-($AL5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5071*(1/(1-($AL5071/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,87.723020275464492,34.161937927243159,81.585105622001549,31.903862150479551,83.828691122390225,30.396918914881148,null,575.48353858140581,0,0]
[0,8,1,"2019-08-01",16,"On-Peak",{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":41.198650445217737},{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":38.917614105707912},{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":41.756897741223391},{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":38.975874007063766},{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5116,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5107/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":40.863691845800986},{"$f":"IF(F5116=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5116,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5107/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5116,$B$13:$B$8772,\"=\"&B5116)","v":39.467186330268255},{"$f":"IF(Controls!$C$42=1,G5116*'Input Parameters, System'!$E$18,0)","v":1.1443939759274329},{"$f":"IF(Controls!$C$42=1,H5116*'Input Parameters, System'!$E$18,0)","v":1.0810325740951645},{"$f":"IF(Controls!$C$42=1,I5116*'Input Parameters, System'!$E$18,0)","v":1.1599006693681837},{"$f":"IF(Controls!$C$42=1,J5116*'Input Parameters, System'!$E$18,0)","v":1.082650886331834},{"$f":"IF(Controls!$C$42=1,K5116*'Input Parameters, System'!$E$18,0)","v":1.1350896759269431},{"$f":"IF(Controls!$C$42=1,L5116*'Input Parameters, System'!$E$18,0)","v":1.0962982960624454},null,{"$f":"VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5107","v":562.48167638401287},215.02890479022392,{"$f":"((LN(V5116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},{"$f":"'Input Parameters, System'!T5107+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5116,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5116,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":562.48167638401287},215.02890479022392,{"$f":"((LN(Y5116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},562.48167638401287,215.02890479022392,{"$f":"((LN(AB5116)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33721086808145007},null,3.5525144240811102E-3,null,586.14692774138291,23.665251357369989,4.2072928507654073,23.749472013139211,{"$f":"IF(Controls!$C$40=1,(AK5116-AI5116)*100,IF(F5116=\"On-Peak\",IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5116,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4220655769222219},null,{"$f":"MAX(0,$V5116-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5116-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5116-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5116-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5116-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5116-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5116+$M5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5116/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":42.055844249663373},{"$f":"(H5116+$N5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5116/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":42.941259649843801},{"$f":"(I5116+$O5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5116/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.853712178678933},{"$f":"(J5116+$P5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5116/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.174675018057769},{"$f":"(K5116+$Q5116)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5116/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":38.931608703080805},{"$f":"(L5116+$R5116)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5116/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":40.854097225524129},null,{"$f":"AN5116/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5116/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5116/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5116/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5116/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5116/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5116*(1/(1-($AL5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5116*(1/(1-($AL5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5116*(1/(1-($AL5116/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.055844249663373,42.941259649843801,39.853712178678933,40.174675018057769,38.931608703080805,40.854097225524129,null,562.48167638401287,0,0]
[0,8,3,"2019-08-03",13,"Off-Peak",{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":12.461703576624872},{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":20.720196276675061},{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":12.537381938426238},{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":19.619123044581222},{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5161,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5152/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":15.030553580669823},{"$f":"IF(F5161=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5161,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5152/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5161,$B$13:$B$8772,\"=\"&B5161)","v":29.277938646747121},{"$f":"IF(Controls!$C$42=1,G5161*'Input Parameters, System'!$E$18,0)","v":0.34615450624641153},{"$f":"IF(Controls!$C$42=1,H5161*'Input Parameters, System'!$E$18,0)","v":0.57555447915924185},{"$f":"IF(Controls!$C$42=1,I5161*'Input Parameters, System'!$E$18,0)","v":0.3482566591183533},{"$f":"IF(Controls!$C$42=1,J5161*'Input Parameters, System'!$E$18,0)","v":0.54496945852759149},{"$f":"IF(Controls!$C$42=1,K5161*'Input Parameters, System'!$E$18,0)","v":0.41751064140912159},{"$f":"IF(Controls!$C$42=1,L5161*'Input Parameters, System'!$E$18,0)","v":0.81326684861832987},null,{"$f":"VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5152","v":570.56629295336927},223.11352135958032,{"$f":"((LN(V5161)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},{"$f":"'Input Parameters, System'!T5152+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5161,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5161,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":570.56629295336927},223.11352135958032,{"$f":"((LN(Y5161)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},570.56629295336927,223.11352135958032,{"$f":"((LN(AB5161)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.34720043215293628},null,3.5022212582731527E-3,null,594.70911018953973,24.142817236170512,4.2313781122965199,24.227518959441447,{"$f":"IF(Controls!$C$40=1,(AK5161-AI5161)*100,IF(F5161=\"On-Peak\",IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5161,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4701723270935503},null,{"$f":"MAX(0,$V5161-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5161-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5161-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5161-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5161-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5161-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5161+$M5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5161/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":5.7202491567864602},{"$f":"(H5161+$N5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5161/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.75386350951651},{"$f":"(I5161+$O5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5161/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":4.8720891012256953},{"$f":"(J5161+$P5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5161/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.812580448809076},{"$f":"(K5161+$Q5161)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5161/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":7.9134346851815014},{"$f":"(L5161+$R5161)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5161/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.004002958495406},null,{"$f":"AN5161/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5161/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5161/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5161/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5161/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5161/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5161*(1/(1-($AL5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5161*(1/(1-($AL5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5161*(1/(1-($AL5161/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,5.7202491567864602,18.75386350951651,4.8720891012256953,15.812580448809076,7.9134346851815014,28.004002958495406,null,570.56629295336927,0,0]
[0,8,7,"2019-08-07",20,"On-Peak",{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":31.000469673489381},{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":31.389598744223989},{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":31.420530238170805},{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":31.436589161505765},{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5264,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5255/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":30.748425643141804},{"$f":"IF(F5264=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5264,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5255/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5264,$B$13:$B$8772,\"=\"&B5264)","v":31.832864653667023},{"$f":"IF(Controls!$C$42=1,G5264*'Input Parameters, System'!$E$18,0)","v":0.86111438995886802},{"$f":"IF(Controls!$C$42=1,H5264*'Input Parameters, System'!$E$18,0)","v":0.87192340820569314},{"$f":"IF(Controls!$C$42=1,I5264*'Input Parameters, System'!$E$18,0)","v":0.87278260662497731},{"$f":"IF(Controls!$C$42=1,J5264*'Input Parameters, System'!$E$18,0)","v":0.87322868276887533},{"$f":"IF(Controls!$C$42=1,K5264*'Input Parameters, System'!$E$18,0)","v":0.85411324630777252},{"$f":"IF(Controls!$C$42=1,L5264*'Input Parameters, System'!$E$18,0)","v":0.88423621047029943},null,{"$f":"VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5255","v":569.69624352813014},222.24347193434119,{"$f":"((LN(V5264)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},{"$f":"'Input Parameters, System'!T5255+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5264,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5264,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":569.69624352813014},222.24347193434119,{"$f":"((LN(Y5264)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},569.69624352813014,222.24347193434119,{"$f":"((LN(AB5264)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.3461321962048507},null,3.5075652204401564E-3,null,593.78753537465366,24.091291846523518,4.2287959803501769,24.175941995090721,{"$f":"IF(Controls!$C$40=1,(AK5264-AI5264)*100,IF(F5264=\"On-Peak\",IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5264,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4650148567202876},null,{"$f":"MAX(0,$V5264-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5264-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5264-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5264-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5264-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5264-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5264+$M5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5264/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":29.176508286909531},{"$f":"(H5264+$N5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5264/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":32.948871165533518},{"$f":"(I5264+$O5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5264/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.493869210203862},{"$f":"(J5264+$P5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5264/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":30.699369753997541},{"$f":"(K5264+$Q5264)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5264/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.799694686591138},{"$f":"(L5264+$R5264)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5264/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.230431938035245},null,{"$f":"AN5264/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5264/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5264/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5264/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5264/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5264/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5264*(1/(1-($AL5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5264*(1/(1-($AL5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5264*(1/(1-($AL5264/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.176508286909531,32.948871165533518,27.493869210203862,30.699369753997541,26.799694686591138,31.230431938035245,null,569.69624352813014,0,0]
[0,8,9,"2019-08-09",17,"On-Peak",{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":36.878869011419347},{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":35.234893771111558},{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":37.378582683660795},{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":35.287640618074299},{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5309,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5300/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":36.579031658043789},{"$f":"IF(F5309=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5309,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5300/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5309,$B$13:$B$8772,\"=\"&B5309)","v":35.732460731391811},{"$f":"IF(Controls!$C$42=1,G5309*'Input Parameters, System'!$E$18,0)","v":1.024401408288949},{"$f":"IF(Controls!$C$42=1,H5309*'Input Parameters, System'!$E$18,0)","v":0.9787359473757633},{"$f":"IF(Controls!$C$42=1,I5309*'Input Parameters, System'!$E$18,0)","v":1.038282186179043},{"$f":"IF(Controls!$C$42=1,J5309*'Input Parameters, System'!$E$18,0)","v":0.98020112094967915},{"$f":"IF(Controls!$C$42=1,K5309*'Input Parameters, System'!$E$18,0)","v":1.0160726873902564},{"$f":"IF(Controls!$C$42=1,L5309*'Input Parameters, System'!$E$18,0)","v":0.99255709505443301},null,{"$f":"VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5300","v":592.95295793985781},245.50018634606886,{"$f":"((LN(V5309)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},{"$f":"'Input Parameters, System'!T5300+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5309,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5309,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":592.95295793985781},245.50018634606886,{"$f":"((LN(Y5309)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},592.95295793985781,245.50018634606886,{"$f":"((LN(AB5309)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37414042415919702},null,3.3701078518131311E-3,null,618.43227167677435,25.479313736916545,4.2970211035697146,25.565326627149993,{"$f":"IF(Controls!$C$40=1,(AK5309-AI5309)*100,IF(F5309=\"On-Peak\",IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5309,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6012890233448047},null,{"$f":"MAX(0,$V5309-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5309-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5309-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5309-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5309-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5309-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5309+$M5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5309/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.684035582594774},{"$f":"(H5309+$N5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5309/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.135270174966863},{"$f":"(I5309+$O5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5309/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.698577490549809},{"$f":"(J5309+$P5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5309/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":35.617384492191789},{"$f":"(K5309+$Q5309)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5309/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.871540307444711},{"$f":"(L5309+$R5309)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5309/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.225450715830043},null,{"$f":"AN5309/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5309/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5309/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5309/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5309/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5309/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5309*(1/(1-($AL5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5309*(1/(1-($AL5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5309*(1/(1-($AL5309/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.684035582594774,38.135270174966863,34.698577490549809,35.617384492191789,33.871540307444711,36.225450715830043,null,592.95295793985781,0,0]
[0,8,13,"2019-08-13",24,"Off-Peak",{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":22.550047078481466},{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":19.081643332856938},{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":22.686990684221229},{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":18.067642962511886},{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5412,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5403/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":27.198503701814182},{"$f":"IF(F5412=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5412,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5403/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5412,$B$13:$B$8772,\"=\"&B5412)","v":26.962639509713455},{"$f":"IF(Controls!$C$42=1,G5412*'Input Parameters, System'!$E$18,0)","v":0.62638309154832339},{"$f":"IF(Controls!$C$42=1,H5412*'Input Parameters, System'!$E$18,0)","v":0.53003963588453251},{"$f":"IF(Controls!$C$42=1,I5412*'Input Parameters, System'!$E$18,0)","v":0.63018703744841431},{"$f":"IF(Controls!$C$42=1,J5412*'Input Parameters, System'!$E$18,0)","v":0.50187327842206952},{"$f":"IF(Controls!$C$42=1,K5412*'Input Parameters, System'!$E$18,0)","v":0.75550542200367532},{"$f":"IF(Controls!$C$42=1,L5412*'Input Parameters, System'!$E$18,0)","v":0.74895371320593251},null,{"$f":"VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5403","v":426.90060359029667},79.447831996507716,{"$f":"((LN(V5412)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},{"$f":"'Input Parameters, System'!T5403+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5412,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5412,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":426.90060359029667},79.447831996507716,{"$f":"((LN(Y5412)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},426.90060359029667,79.447831996507716,{"$f":"((LN(AB5412)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.14414572267809234},null,4.6794527092046678E-3,null,442.98544810195403,16.084844511657376,3.7678195758875663,16.160289163054451,{"$f":"IF(Controls!$C$40=1,(AK5412-AI5412)*100,IF(F5412=\"On-Peak\",IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5412,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.5444651397074125},null,{"$f":"MAX(0,$V5412-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5412-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5412-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5412-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5412-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5412-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5412+$M5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5412/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":18.20007707478355},{"$f":"(H5412+$N5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5412/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.319276121177747},{"$f":"(I5412+$O5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5412/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":16.760184505852315},{"$f":"(J5412+$P5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5412/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.629924221757744},{"$f":"(K5412+$Q5412)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5412/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":22.208541257437091},{"$f":"(L5412+$R5412)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5412/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.736972072711922},null,{"$f":"AN5412/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5412/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5412/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5412/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5412/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5412/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5412*(1/(1-($AL5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5412*(1/(1-($AL5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5412*(1/(1-($AL5412/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.20007707478355,16.319276121177747,16.760184505852315,13.629924221757744,22.208541257437091,24.736972072711922,null,426.90060359029667,0,0]
[0,8,15,"2019-08-15",21,"On-Peak",{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":51.381949103600434},{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":30.557124078732883},{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":52.07818147627794},{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":30.602868276455542},{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5457,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5448/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":50.964196931598337},{"$f":"IF(F5457=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5457,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5448/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5457,$B$13:$B$8772,\"=\"&B5457)","v":30.98863425842945},{"$f":"IF(Controls!$C$42=1,G5457*'Input Parameters, System'!$E$18,0)","v":1.4272601745476794},{"$f":"IF(Controls!$C$42=1,H5457*'Input Parameters, System'!$E$18,0)","v":0.84879937423843943},{"$f":"IF(Controls!$C$42=1,I5457*'Input Parameters, System'!$E$18,0)","v":1.4465997433084878},{"$f":"IF(Controls!$C$42=1,J5457*'Input Parameters, System'!$E$18,0)","v":0.85007003198430542},{"$f":"IF(Controls!$C$42=1,K5457*'Input Parameters, System'!$E$18,0)","v":1.4156560791731112},{"$f":"IF(Controls!$C$42=1,L5457*'Input Parameters, System'!$E$18,0)","v":0.86078563215853199},null,{"$f":"VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5448","v":589.25769184165131},241.80492024786236,{"$f":"((LN(V5457)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},{"$f":"'Input Parameters, System'!T5448+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5457,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5457,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":589.25769184165131},241.80492024786236,{"$f":"((LN(Y5457)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},589.25769184165131,241.80492024786236,{"$f":"((LN(AB5457)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36976439406103223},null,3.3912240685456396E-3,null,614.51498208967257,25.257290248021231,4.2862894447898894,25.343088777409076,{"$f":"IF(Controls!$C$40=1,(AK5457-AI5457)*100,IF(F5457=\"On-Peak\",IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5457,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5798529387844269},null,{"$f":"MAX(0,$V5457-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5457-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5457-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5457-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5457-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5457-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5457+$M5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5457/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":55.046913176541288},{"$f":"(H5457+$N5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5457/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.892265711536051},{"$f":"(I5457+$O5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5457/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":52.320781318982256},{"$f":"(J5457+$P5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5457/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.697441212486485},{"$f":"(K5457+$Q5457)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5457/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":51.168771524126925},{"$f":"(L5457+$R5457)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5457/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.212815654783967},null,{"$f":"AN5457/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5457/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5457/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5457/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5457/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5457/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5457*(1/(1-($AL5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5457*(1/(1-($AL5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5457*(1/(1-($AL5457/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.046913176541288,31.892265711536051,52.320781318982256,29.697441212486485,51.168771524126925,30.212815654783967,null,589.25769184165131,0,0]
[0,8,17,"2019-08-17",18,"Off-Peak",{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":38.335231885587369},{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":28.114235865863851},{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":38.568036937524134},{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":26.620242655600556},{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5502,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5493/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":46.237639447991192},{"$f":"IF(F5502=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5502,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5493/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5502,$B$13:$B$8772,\"=\"&B5502)","v":39.725824108507197},{"$f":"IF(Controls!$C$42=1,G5502*'Input Parameters, System'!$E$18,0)","v":1.0648554737001064},{"$f":"IF(Controls!$C$42=1,H5502*'Input Parameters, System'!$E$18,0)","v":0.78094213803142276},{"$f":"IF(Controls!$C$42=1,I5502*'Input Parameters, System'!$E$18,0)","v":1.0713222073460584},{"$f":"IF(Controls!$C$42=1,J5502*'Input Parameters, System'!$E$18,0)","v":0.73944279736308627},{"$f":"IF(Controls!$C$42=1,K5502*'Input Parameters, System'!$E$18,0)","v":1.2843643049848474},{"$f":"IF(Controls!$C$42=1,L5502*'Input Parameters, System'!$E$18,0)","v":1.1034825972996298},null,{"$f":"VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5493","v":590.82182563983395},243.36905404604499,{"$f":"((LN(V5502)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},{"$f":"'Input Parameters, System'!T5493+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5502,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5502,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":590.82182563983395},243.36905404604499,{"$f":"((LN(Y5502)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},590.82182563983395,243.36905404604499,{"$f":"((LN(AB5502)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37162002206521877},null,3.3822537743937175E-3,null,616.17302631306927,25.351200673235375,4.2908368602972891,25.437090035328794,{"$f":"IF(Controls!$C$40=1,(AK5502-AI5502)*100,IF(F5502=\"On-Peak\",IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5502,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5889362093418242},null,{"$f":"MAX(0,$V5502-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5502-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5502-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5502-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5502-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5502-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5502+$M5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5502/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":38.522958131562184},{"$f":"(H5502+$N5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5502/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.641430767576058},{"$f":"(I5502+$O5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5502/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.119453759192993},{"$f":"(J5502+$P5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5502/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.676982010060247},{"$f":"(K5502+$Q5502)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5502/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":45.487528152999253},{"$f":"(L5502+$R5502)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5502/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.272365298688072},null,{"$f":"AN5502/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5502/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5502/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5502/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5502/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5502/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5502*(1/(1-($AL5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5502*(1/(1-($AL5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5502*(1/(1-($AL5502/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.522958131562184,28.641430767576058,36.119453759192993,24.676982010060247,45.487528152999253,41.272365298688072,null,590.82182563983395,0,0]
[0,8,22,"2019-08-22",1,"Off-Peak",{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":38.319448192504503},{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":18.633957342105273},{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":38.552157392054134},{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":17.643747048563451},{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5605,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5596/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":46.218602111472634},{"$f":"IF(F5605=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5605,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5596/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5605,$B$13:$B$8772,\"=\"&B5605)","v":26.330052694645953},{"$f":"IF(Controls!$C$42=1,G5605*'Input Parameters, System'!$E$18,0)","v":1.064417042754269},{"$f":"IF(Controls!$C$42=1,H5605*'Input Parameters, System'!$E$18,0)","v":0.51760405497625595},{"$f":"IF(Controls!$C$42=1,I5605*'Input Parameters, System'!$E$18,0)","v":1.070881113864113},{"$f":"IF(Controls!$C$42=1,J5605*'Input Parameters, System'!$E$18,0)","v":0.49009852548476418},{"$f":"IF(Controls!$C$42=1,K5605*'Input Parameters, System'!$E$18,0)","v":1.2838354960798444},{"$f":"IF(Controls!$C$42=1,L5605*'Input Parameters, System'!$E$18,0)","v":0.73138205654749455},null,{"$f":"VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5596","v":405.501687178841},58.048915585052043,{"$f":"((LN(V5605)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},{"$f":"'Input Parameters, System'!T5596+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5605,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5605,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":405.501687178841},58.048915585052043,{"$f":"((LN(Y5605)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},405.501687178841,58.048915585052043,{"$f":"((LN(AB5605)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.10814740131862211},null,4.9260903938499467E-3,null,420.46918220126071,14.967495022419694,3.6911054862808705,15.041408157795834,{"$f":"IF(Controls!$C$40=1,(AK5605-AI5605)*100,IF(F5605=\"On-Peak\",IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5605,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.3913135376139749},null,{"$f":"MAX(0,$V5605-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5605-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5605-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5605-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5605-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5605-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5605+$M5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5605/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":37.87508914989251},{"$f":"(H5605+$N5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5605/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.688927333386992},{"$f":"(I5605+$O5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5605/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.502303561738714},{"$f":"(J5605+$P5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5605/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.064803941633166},{"$f":"(K5605+$Q5605)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5605/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":44.745422076001923},{"$f":"(L5605+$R5605)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5605/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.891091999401517},null,{"$f":"AN5605/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5605/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5605/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5605/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5605/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5605/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5605*(1/(1-($AL5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5605*(1/(1-($AL5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5605*(1/(1-($AL5605/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.87508914989251,15.688927333386992,35.502303561738714,13.064803941633166,44.745422076001923,23.891091999401517,null,405.501687178841,0,0]
[0,8,23,"2019-08-23",22,"On-Peak",{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":41.257836373769379},{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":27.250285656809787},{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":41.816885647126675},{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":27.291079497613396},{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5650,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5641/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":40.922396573256989},{"$f":"IF(F5650=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5650,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5641/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5650,$B$13:$B$8772,\"=\"&B5650)","v":27.635098561003758},{"$f":"IF(Controls!$C$42=1,G5650*'Input Parameters, System'!$E$18,0)","v":1.1460380108499901},{"$f":"IF(Controls!$C$42=1,H5650*'Input Parameters, System'!$E$18,0)","v":0.75694379332696693},{"$f":"IF(Controls!$C$42=1,I5650*'Input Parameters, System'!$E$18,0)","v":1.1615669811867106},{"$f":"IF(Controls!$C$42=1,J5650*'Input Parameters, System'!$E$18,0)","v":0.75807694271817494},{"$f":"IF(Controls!$C$42=1,K5650*'Input Parameters, System'!$E$18,0)","v":1.1367203443040164},{"$f":"IF(Controls!$C$42=1,L5650*'Input Parameters, System'!$E$18,0)","v":0.76763291941871348},null,{"$f":"VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5641","v":572.97114866807499},225.51837707428604,{"$f":"((LN(V5650)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},{"$f":"'Input Parameters, System'!T5641+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5650,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5650,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":572.97114866807499},225.51837707428604,{"$f":"((LN(Y5650)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},572.97114866807499,225.51837707428604,{"$f":"((LN(AB5650)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.35014463217769148},null,3.4875346587739386E-3,null,597.25654784823587,24.285399180160887,4.2385029746462051,24.370243213761984,{"$f":"IF(Controls!$C$40=1,(AK5650-AI5650)*100,IF(F5650=\"On-Peak\",IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5650,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4844033601097379},null,{"$f":"MAX(0,$V5650-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5650-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5650-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5650-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5650-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5650-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5650+$M5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5650/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":42.166240171710868},{"$f":"(H5650+$N5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5650/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.448839529002012},{"$f":"(I5650+$O5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5650/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.95965523853954},{"$f":"(J5650+$P5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5650/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.483952158899722},{"$f":"(K5650+$Q5650)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5650/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.035598057650361},{"$f":"(L5650+$R5650)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5650/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.933353704569001},null,{"$f":"AN5650/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5650/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5650/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5650/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5650/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5650/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5650*(1/(1-($AL5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5650*(1/(1-($AL5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5650*(1/(1-($AL5650/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.166240171710868,27.448839529002012,39.95965523853954,25.483952158899722,39.035598057650361,25.933353704569001,null,572.97114866807499,0,0]
[0,8,28,"2019-08-28",16,"On-Peak",{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":31.471606672889994},{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":37.429075611041696},{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":31.898051207752996},{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":37.485107161357632},{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":31.215732143539483},{"$f":"IF(F5764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5764,$B$13:$B$8772,\"=\"&B5764)","v":37.957627548756207},{"$f":"IF(Controls!$C$42=1,G5764*'Input Parameters, System'!$E$18,0)","v":0.87420138038510842},{"$f":"IF(Controls!$C$42=1,H5764*'Input Parameters, System'!$E$18,0)","v":1.0396847515858512},{"$f":"IF(Controls!$C$42=1,I5764*'Input Parameters, System'!$E$18,0)","v":0.88604692754479808},{"$f":"IF(Controls!$C$42=1,J5764*'Input Parameters, System'!$E$18,0)","v":1.0412411658846323},{"$f":"IF(Controls!$C$42=1,K5764*'Input Parameters, System'!$E$18,0)","v":0.86709383519084637},{"$f":"IF(Controls!$C$42=1,L5764*'Input Parameters, System'!$E$18,0)","v":1.0543665833193823},null,{"$f":"VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5755","v":528.11580020982728},180.66302861603833,{"$f":"((LN(V5764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},{"$f":"'Input Parameters, System'!T5755+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5764,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5764,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":528.11580020982728},180.66302861603833,{"$f":"((LN(Y5764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},528.11580020982728,180.66302861603833,{"$f":"((LN(AB5764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.29308078208704891},null,3.7834673039451872E-3,null,549.78187390190226,21.666073692074956,4.1025232881626987,21.748201840105747,{"$f":"IF(Controls!$C$40=1,(AK5764-AI5764)*100,IF(F5764=\"On-Peak\",IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.2128148030790271},null,{"$f":"MAX(0,$V5764-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5764-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5764-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5764-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5764-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5764-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5764+$M5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5764/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":29.663224236920207},{"$f":"(H5764+$N5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.848075872543404},{"$f":"(I5764+$O5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5764/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.960953284241619},{"$f":"(J5764+$P5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.189808707581363},{"$f":"(K5764+$Q5764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5764/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.258165222110968},{"$f":"(L5764+$R5764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.838152780452731},null,{"$f":"AN5764/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5764/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5764/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5764/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5764/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5764/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5764*(1/(1-($AL5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5764*(1/(1-($AL5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5764*(1/(1-($AL5764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.663224236920207,40.848075872543404,27.960953284241619,38.189808707581363,27.258165222110968,38.838152780452731,null,528.11580020982728,0,0]
[0,8,30,"2019-08-30",2,"Off-Peak",{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":24.776637565788256},{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":18.365123570983926},{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":24.927102976106809},{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":17.389199130013765},{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5798,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5789/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":29.884082556734967},{"$f":"IF(F5798=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5798,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5789/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5798,$B$13:$B$8772,\"=\"&B5798)","v":25.950186666739409},{"$f":"IF(Controls!$C$42=1,G5798*'Input Parameters, System'!$E$18,0)","v":0.688232125751991},{"$f":"IF(Controls!$C$42=1,H5798*'Input Parameters, System'!$E$18,0)","v":0.51013653492711719},{"$f":"IF(Controls!$C$42=1,I5798*'Input Parameters, System'!$E$18,0)","v":0.69241167307437157},{"$f":"IF(Controls!$C$42=1,J5798*'Input Parameters, System'!$E$18,0)","v":0.48302783017253603},{"$f":"IF(Controls!$C$42=1,K5798*'Input Parameters, System'!$E$18,0)","v":0.83010398846730538},{"$f":"IF(Controls!$C$42=1,L5798*'Input Parameters, System'!$E$18,0)","v":0.72083034212729091},null,{"$f":"VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":3},null,{"$f":"'Input Parameters, System'!T5789","v":360.7696245610224},13.316852967233444,{"$f":"((LN(V5798)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},{"$f":"'Input Parameters, System'!T5789+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5798,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5798,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":360.7696245610224},13.316852967233444,{"$f":"((LN(Y5798)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},360.7696245610224,13.316852967233444,{"$f":"((LN(AB5798)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":2.6327594178335897E-2},null,5.5360349750319671E-3,null,373.47774554900496,12.708120987982554,3.5225030387315877,12.778668687327585,{"$f":"IF(Controls!$C$40=1,(AK5798-AI5798)*100,IF(F5798=\"On-Peak\",IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5798,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.0547699345031134},null,{"$f":"MAX(0,$V5798-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5798-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5798-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5798-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5798-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5798-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5798+$M5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5798/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":20.825809518546521},{"$f":"(H5798+$N5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5798/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.24791264382349},{"$f":"(I5798+$O5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5798/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.261417535953854},{"$f":"(J5798+$P5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5798/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.669425462714106},{"$f":"(K5798+$Q5798)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5798/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.216204933607784},{"$f":"(L5798+$R5798)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5798/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.299283868467555},null,{"$f":"AN5798/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5798/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5798/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5798/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5798/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5798/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5798*(1/(1-($AL5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5798*(1/(1-($AL5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5798*(1/(1-($AL5798/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.825809518546521,15.24791264382349,19.261417535953854,12.669425462714106,25.216204933607784,23.299283868467555,null,360.7696245610224,0,0]
[0,9,3,"2019-09-03",7,"Off-Peak",{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":15.229693265609107},{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":15.665204903621442},{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":15.264385049813225},{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":15.018264288132652},{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5899,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5890/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":20.027446434057147},{"$f":"IF(F5899=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5899,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5890/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5899,$B$13:$B$8772,\"=\"&B5899)","v":24.434083128686197},{"$f":"IF(Controls!$C$42=1,G5899*'Input Parameters, System'!$E$18,0)","v":0.42304223657910511},{"$f":"IF(Controls!$C$42=1,H5899*'Input Parameters, System'!$E$18,0)","v":0.43513964485829926},{"$f":"IF(Controls!$C$42=1,I5899*'Input Parameters, System'!$E$18,0)","v":0.42400588632074304},{"$f":"IF(Controls!$C$42=1,J5899*'Input Parameters, System'!$E$18,0)","v":0.41716927604409226},{"$f":"IF(Controls!$C$42=1,K5899*'Input Parameters, System'!$E$18,0)","v":0.55631164624725649},{"$f":"IF(Controls!$C$42=1,L5899*'Input Parameters, System'!$E$18,0)","v":0.67871683265354166},null,{"$f":"VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5890","v":448.40249752949956},100.9497259357106,{"$f":"((LN(V5899)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},{"$f":"'Input Parameters, System'!T5890+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5899,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5899,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":448.40249752949956},100.9497259357106,{"$f":"((LN(Y5899)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},448.40249752949956,100.9497259357106,{"$f":"((LN(AB5899)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.1785437600563953},null,4.4553123185604449E-3,null,465.63286829196761,17.23037076246807,3.8426125762902372,17.307308709604364,{"$f":"IF(Controls!$C$40=1,(AK5899-AI5899)*100,IF(F5899=\"On-Peak\",IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5899,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6937947136293872},null,{"$f":"MAX(0,$V5899-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5899-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5899-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5899-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5899-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5899-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5899+$M5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5899/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":9.0607023904949546},{"$f":"(H5899+$N5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5899/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.852056297796924},{"$f":"(I5899+$O5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5899/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":7.9854910998389332},{"$f":"(J5899+$P5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5899/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.8567335337161062},{"$f":"(K5899+$Q5899)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5899/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.71582980539158},{"$f":"(L5899+$R5899)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5899/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.62304632811496},null,{"$f":"AN5899/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5899/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5899/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5899/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5899/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5899/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5899*(1/(1-($AL5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5899*(1/(1-($AL5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5899*(1/(1-($AL5899/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,9.0607023904949546,11.852056297796924,7.9854910998389332,9.8567335337161062,13.71582980539158,21.62304632811496,null,448.40249752949956,0,0]
[0,9,5,"2019-09-05",5,"Off-Peak",{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":21.971293498087441},{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":12.85041987392712},{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":22.021342002638892},{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":12.319724067924231},{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5945,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5936/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":28.892827711346261},{"$f":"IF(F5945=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5945,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5936/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5945,$B$13:$B$8772,\"=\"&B5945)","v":20.043671906613199},{"$f":"IF(Controls!$C$42=1,G5945*'Input Parameters, System'!$E$18,0)","v":0.61030678555791107},{"$f":"IF(Controls!$C$42=1,H5945*'Input Parameters, System'!$E$18,0)","v":0.35695205869461666},{"$f":"IF(Controls!$C$42=1,I5945*'Input Parameters, System'!$E$18,0)","v":0.6116970060261524},{"$f":"IF(Controls!$C$42=1,J5945*'Input Parameters, System'!$E$18,0)","v":0.34221067573967678},{"$f":"IF(Controls!$C$42=1,K5945*'Input Parameters, System'!$E$18,0)","v":0.80256944397585128},{"$f":"IF(Controls!$C$42=1,L5945*'Input Parameters, System'!$E$18,0)","v":0.55676234870593078},null,{"$f":"VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5936","v":407.8230959535619},60.370324359772951,{"$f":"((LN(V5945)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},{"$f":"'Input Parameters, System'!T5936+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5945,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5945,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":407.8230959535619},60.370324359772951,{"$f":"((LN(Y5945)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},407.8230959535619,60.370324359772951,{"$f":"((LN(AB5945)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.11214332173988363},null,4.8980844322894512E-3,null,422.91068807324422,15.087592119682302,3.6995433239024553,15.161673700574529,{"$f":"IF(Controls!$C$40=1,(AK5945-AI5945)*100,IF(F5945=\"On-Peak\",IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5945,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.4081580892226384},null,{"$f":"MAX(0,$V5945-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5945-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5945-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5945-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5945-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5945-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5945+$M5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5945/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":17.434551795628821},{"$f":"(H5945+$N5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5945/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.0857272159091096},{"$f":"(I5945+$O5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5945/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.932204447095367},{"$f":"(J5945+$P5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5945/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.4379140413920748},{"$f":"(K5945+$Q5945)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5945/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.173641307510813},{"$f":"(L5945+$R5945)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5945/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.04400637134674},null,{"$f":"AN5945/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5945/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5945/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5945/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5945/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5945/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5945*(1/(1-($AL5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5945*(1/(1-($AL5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5945*(1/(1-($AL5945/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,17.434551795628821,8.0857272159091096,15.932204447095367,6.4379140413920748,24.173641307510813,16.04400637134674,null,407.8230959535619,0,0]
[0,9,7,"2019-09-07",2,"Off-Peak",{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":23.5062041275513},{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":14.373927918891686},{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":23.559749011668728},{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":13.78031437651858},{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B5990,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA5981/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":30.911275481536649},{"$f":"IF(F5990=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B5990,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB5981/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F5990,$B$13:$B$8772,\"=\"&B5990)","v":22.419990789571489},{"$f":"IF(Controls!$C$42=1,G5990*'Input Parameters, System'!$E$18,0)","v":0.65294270831176726},{"$f":"IF(Controls!$C$42=1,H5990*'Input Parameters, System'!$E$18,0)","v":0.39927124658288915},{"$f":"IF(Controls!$C$42=1,I5990*'Input Parameters, System'!$E$18,0)","v":0.65443004933297855},{"$f":"IF(Controls!$C$42=1,J5990*'Input Parameters, System'!$E$18,0)","v":0.38278216855291741},{"$f":"IF(Controls!$C$42=1,K5990*'Input Parameters, System'!$E$18,0)","v":0.85863680161907163},{"$f":"IF(Controls!$C$42=1,L5990*'Input Parameters, System'!$E$18,0)","v":0.62277045783455742},null,{"$f":"VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T5981","v":456.24638925439484},108.79361766060589,{"$f":"((LN(V5990)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},{"$f":"'Input Parameters, System'!T5981+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B5990,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F5990,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":456.24638925439484},108.79361766060589,{"$f":"((LN(Y5990)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},456.24638925439484,108.79361766060589,{"$f":"((LN(AB5990)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.19068297095166642},null,4.3787993642965262E-3,null,473.90020572306076,17.653816468665909,3.8693602589416778,17.731288482412005,{"$f":"IF(Controls!$C$40=1,(AK5990-AI5990)*100,IF(F5990=\"On-Peak\",IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D5990,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7472013746096025},null,{"$f":"MAX(0,$V5990-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V5990-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y5990-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y5990-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB5990-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB5990-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G5990+$M5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5990/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":19.462570856873377},{"$f":"(H5990+$N5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5990/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":10.159235710076263},{"$f":"(I5990+$O5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5990/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.856777646680513},{"$f":"(J5990+$P5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5990/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":8.3201051891196371},{"$f":"(K5990+$Q5990)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL5990/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.706364316859137},{"$f":"(L5990+$R5990)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL5990/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.115481669479344},null,{"$f":"AN5990/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO5990/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP5990/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ5990/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR5990/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS5990/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI5990*(1/(1-($AL5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK5990*(1/(1-($AL5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM5990*(1/(1-($AL5990/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,19.462570856873377,10.159235710076263,17.856777646680513,8.3201051891196371,26.706364316859137,19.115481669479344,null,456.24638925439484,0,0]
[0,9,11,"2019-09-11",20,"On-Peak",{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":72.373287606235166},{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":23.589965789149836},{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":72.831346388553115},{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":23.547537793126182},{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6104,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6095/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":77.298651401839948},{"$f":"IF(F6104=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6104,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6095/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6104,$B$13:$B$8772,\"=\"&B6104)","v":25.452286794303504},{"$f":"IF(Controls!$C$42=1,G6104*'Input Parameters, System'!$E$18,0)","v":2.0103462967742205},{"$f":"IF(Controls!$C$42=1,H6104*'Input Parameters, System'!$E$18,0)","v":0.65526939474229728},{"$f":"IF(Controls!$C$42=1,I6104*'Input Parameters, System'!$E$18,0)","v":2.0230700075132977},{"$f":"IF(Controls!$C$42=1,J6104*'Input Parameters, System'!$E$18,0)","v":0.65409085266542255},{"$f":"IF(Controls!$C$42=1,K6104*'Input Parameters, System'!$E$18,0)","v":2.1471604058780165},{"$f":"IF(Controls!$C$42=1,L6104*'Input Parameters, System'!$E$18,0)","v":0.70699994699363611},null,{"$f":"VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T6095","v":605.45815325038825},258.0053816565993,{"$f":"((LN(V6104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},{"$f":"'Input Parameters, System'!T6095+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6104,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6104,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":605.45815325038825},258.0053816565993,{"$f":"((LN(Y6104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},605.45815325038825,258.0053816565993,{"$f":"((LN(AB6104)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.38874969199816656},null,3.3005586989389712E-3,null,631.69291806722072,26.234764816832513,4.3330434442069663,26.321497252073812,{"$f":"IF(Controls!$C$40=1,(AK6104-AI6104)*100,IF(F6104=\"On-Peak\",IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6104,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6732435241298589},null,{"$f":"MAX(0,$V6104-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6104-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6104-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6104-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6104-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6104-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6104+$M6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6104/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":81.73443203269639},{"$f":"(H6104+$N6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6104/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.642353123457873},{"$f":"(I6104+$O6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6104/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":77.304318564776352},{"$f":"(J6104+$P6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6104/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.828023792108876},{"$f":"(K6104+$Q6104)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6104/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":82.948250155574925},{"$f":"(L6104+$R6104)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6104/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.240993166884856},null,{"$f":"AN6104/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6104/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6104/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6104/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6104/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6104/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6104*(1/(1-($AL6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6104*(1/(1-($AL6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6104*(1/(1-($AL6104/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,81.73443203269639,22.642353123457873,77.304318564776352,20.828023792108876,82.948250155574925,23.240993166884856,null,605.45815325038825,0,0]
[0,9,13,"2019-09-13",6,"Off-Peak",{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":16.649259423818108},{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":13.537173203804386},{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":16.687184843917922},{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":12.97811590335229},{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6138,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6129/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":21.894213196676777},{"$f":"IF(F6138=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6138,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6129/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6138,$B$13:$B$8772,\"=\"&B6138)","v":21.114847678290719},{"$f":"IF(Controls!$C$42=1,G6138*'Input Parameters, System'!$E$18,0)","v":0.46247418258532202},{"$f":"IF(Controls!$C$42=1,H6138*'Input Parameters, System'!$E$18,0)","v":0.37602832369763395},{"$f":"IF(Controls!$C$42=1,I6138*'Input Parameters, System'!$E$18,0)","v":0.46352765452742983},{"$f":"IF(Controls!$C$42=1,J6138*'Input Parameters, System'!$E$18,0)","v":0.36049913038858716},{"$f":"IF(Controls!$C$42=1,K6138*'Input Parameters, System'!$E$18,0)","v":0.60816569036076795},{"$f":"IF(Controls!$C$42=1,L6138*'Input Parameters, System'!$E$18,0)","v":0.58651689374611826},null,{"$f":"VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":2},null,{"$f":"'Input Parameters, System'!T6129","v":443.62108242263645},96.168310828847495,{"$f":"((LN(V6138)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},{"$f":"'Input Parameters, System'!T6129+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6138,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6138,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":443.62108242263645},96.168310828847495,{"$f":"((LN(Y6138)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},443.62108242263645,96.168310828847495,{"$f":"((LN(AB6138)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.17103942338770484},null,4.5032783268688092E-3,null,460.59477916529437,16.973696742657932,3.8261699939876039,17.050306391143643,{"$f":"IF(Controls!$C$40=1,(AK6138-AI6138)*100,IF(F6138=\"On-Peak\",IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6138,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.6609648485710835},null,{"$f":"MAX(0,$V6138-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6138-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6138-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6138-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6138-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6138-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6138+$M6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6138/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":10.834448643540396},{"$f":"(H6138+$N6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6138/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.037833333806482},{"$f":"(I6138+$O6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6138/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.6687615220512857},{"$f":"(J6138+$P6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6138/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.3021717533063359},{"$f":"(K6138+$Q6138)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6138/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.931000280700962},{"$f":"(L6138+$R6138)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6138/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.454355270591208},null,{"$f":"AN6138/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6138/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6138/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6138/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6138/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6138/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6138*(1/(1-($AL6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6138*(1/(1-($AL6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6138*(1/(1-($AL6138/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.834448643540396,9.037833333806482,9.6687615220512857,7.3021717533063359,15.931000280700962,17.454355270591208,null,443.62108242263645,0,0]
[0,9,17,"2019-09-17",24,"Off-Peak",{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":23.002707227764247},{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":15.043512415522018},{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":23.055105194114503},{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":14.422246416060934},{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6252,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6243/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":30.249163841181446},{"$f":"IF(F6252=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6252,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6243/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6252,$B$13:$B$8772,\"=\"&B6252)","v":23.464387166957067},{"$f":"IF(Controls!$C$42=1,G6252*'Input Parameters, System'!$E$18,0)","v":0.6389568419596493},{"$f":"IF(Controls!$C$42=1,H6252*'Input Parameters, System'!$E$18,0)","v":0.41787060496083095},{"$f":"IF(Controls!$C$42=1,I6252*'Input Parameters, System'!$E$18,0)","v":0.64041232451536589},{"$f":"IF(Controls!$C$42=1,J6252*'Input Parameters, System'!$E$18,0)","v":0.40061341183560495},{"$f":"IF(Controls!$C$42=1,K6252*'Input Parameters, System'!$E$18,0)","v":0.84024502022755565},{"$f":"IF(Controls!$C$42=1,L6252*'Input Parameters, System'!$E$18,0)","v":0.65178113924874015},null,{"$f":"VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6243","v":452.03795364380869},104.58518205001974,{"$f":"((LN(V6252)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},{"$f":"'Input Parameters, System'!T6243+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6252,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6252,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":452.03795364380869},104.58518205001974,{"$f":"((LN(Y6252)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},452.03795364380869,104.58518205001974,{"$f":"((LN(AB6252)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.18419617850190331},null,4.4195206119965746E-3,null,469.46421611298308,17.4262624691744,3.8550441016520773,17.503448632632811,{"$f":"IF(Controls!$C$40=1,(AK6252-AI6252)*100,IF(F6252=\"On-Peak\",IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6252,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.7186163458410562},null,{"$f":"MAX(0,$V6252-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6252-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6252-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6252-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6252-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6252-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6252+$M6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6252/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":18.821506489414411},{"$f":"(H6252+$N6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6252/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.037091228283717},{"$f":"(I6252+$O6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6252/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.248412900807068},{"$f":"(J6252+$P6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6252/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.1169632150220217},{"$f":"(K6252+$Q6252)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6252/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.905761154411415},{"$f":"(L6252+$R6252)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6252/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.415843614987828},null,{"$f":"AN6252/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6252/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6252/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6252/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6252/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6252/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6252*(1/(1-($AL6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6252*(1/(1-($AL6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6252*(1/(1-($AL6252/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.821506489414411,11.037091228283717,17.248412900807068,9.1169632150220217,25.905761154411415,20.415843614987828,null,452.03795364380869,0,0]
[0,9,19,"2019-09-19",21,"On-Peak",{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":41.364237372578188},{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":23.253706633416286},{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":41.6260363432907},{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":23.211883420046831},{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6297,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6288/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":44.179280379829201},{"$f":"IF(F6297=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6297,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6288/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6297,$B$13:$B$8772,\"=\"&B6297)","v":25.08948150050027},{"$f":"IF(Controls!$C$42=1,G6297*'Input Parameters, System'!$E$18,0)","v":1.1489935606253736},{"$f":"IF(Controls!$C$42=1,H6297*'Input Parameters, System'!$E$18,0)","v":0.64592896858723159},{"$f":"IF(Controls!$C$42=1,I6297*'Input Parameters, System'!$E$18,0)","v":1.156265671768572},{"$f":"IF(Controls!$C$42=1,J6297*'Input Parameters, System'!$E$18,0)","v":0.64476722583797397},{"$f":"IF(Controls!$C$42=1,K6297*'Input Parameters, System'!$E$18,0)","v":1.2271883127510139},{"$f":"IF(Controls!$C$42=1,L6297*'Input Parameters, System'!$E$18,0)","v":0.69692213647857837},null,{"$f":"VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6288","v":633.56378543845767},286.11101384466872,{"$f":"((LN(V6297)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},{"$f":"'Input Parameters, System'!T6288+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6297,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6297,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":633.56378543845767},286.11101384466872,{"$f":"((LN(Y6297)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},633.56378543845767,286.11101384466872,{"$f":"((LN(AB6297)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.42051235475223608},null,3.1542574430005743E-3,null,661.5191959228149,27.955410484357248,4.4124066316402093,28.043728261226903,{"$f":"IF(Controls!$C$40=1,(AK6297-AI6297)*100,IF(F6297=\"On-Peak\",IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6297,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.8317776869654807},null,{"$f":"MAX(0,$V6297-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6297-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6297-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6297-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6297-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6297-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6297+$M6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6297/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":42.500362654560689},{"$f":"(H6297+$N6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6297/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.247837828140387},{"$f":"(I6297+$O6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6297/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.921018386108827},{"$f":"(J6297+$P6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6297/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.455154788750402},{"$f":"(K6297+$Q6297)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6297/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":43.152361005444114},{"$f":"(L6297+$R6297)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6297/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.836748235246176},null,{"$f":"AN6297/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6297/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6297/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6297/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6297/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6297/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6297*(1/(1-($AL6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6297*(1/(1-($AL6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6297*(1/(1-($AL6297/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,42.500362654560689,22.247837828140387,39.921018386108827,20.455154788750402,43.152361005444114,22.836748235246176,null,633.56378543845767,0,0]
[0,9,21,"2019-09-21",7,"Off-Peak",{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":17.777769198950701},{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":13.266989985865829},{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":17.818265256351498},{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":12.719090694414144},{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6331,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6322/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":23.378233175123398},{"$f":"IF(F6331=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6331,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6322/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6331,$B$13:$B$8772,\"=\"&B6331)","v":20.693424578643903},{"$f":"IF(Controls!$C$42=1,G6331*'Input Parameters, System'!$E$18,0)","v":0.4938213207677784},{"$f":"IF(Controls!$C$42=1,H6331*'Input Parameters, System'!$E$18,0)","v":0.36852331943986788},{"$f":"IF(Controls!$C$42=1,I6331*'Input Parameters, System'!$E$18,0)","v":0.49494619849162302},{"$f":"IF(Controls!$C$42=1,J6331*'Input Parameters, System'!$E$18,0)","v":0.35330406730960789},{"$f":"IF(Controls!$C$42=1,K6331*'Input Parameters, System'!$E$18,0)","v":0.64938799995434371},{"$f":"IF(Controls!$C$42=1,L6331*'Input Parameters, System'!$E$18,0)","v":0.57481082931583394},null,{"$f":"VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6322","v":597.3870455183486},249.93427392455965,{"$f":"((LN(V6331)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},{"$f":"'Input Parameters, System'!T6322+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6331,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6331,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":597.3870455183486},249.93427392455965,{"$f":"((LN(Y6331)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},597.3870455183486,249.93427392455965,{"$f":"((LN(AB6331)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37935553186373727},null,3.3451142339213646E-3,null,623.13350475670075,25.746459238352195,4.3098455903094068,25.832728295103962,{"$f":"IF(Controls!$C$40=1,(AK6331-AI6331)*100,IF(F6331=\"On-Peak\",IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6331,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6269056751767437},null,{"$f":"MAX(0,$V6331-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6331-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6331-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6331-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6331-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6331-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6331+$M6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6331/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":12.485646282014477},{"$f":"(H6331+$N6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6331/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.8664521338761055},{"$f":"(I6331+$O6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6331/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":11.235734329631947},{"$f":"(J6331+$P6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6331/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.146603460095438},{"$f":"(K6331+$Q6331)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6331/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.993124020986961},{"$f":"(L6331+$R6331)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6331/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.20048935992277},null,{"$f":"AN6331/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6331/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6331/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6331/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6331/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6331/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6331*(1/(1-($AL6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6331*(1/(1-($AL6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6331*(1/(1-($AL6331/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.485646282014477,8.8664521338761055,11.235734329631947,7.146603460095438,17.993124020986961,17.20048935992277,null,597.3870455183486,0,0]
[0,9,26,"2019-09-26",1,"Off-Peak",{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":27.892263910742034},{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":13.949225201730748},{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":27.955799819422545},{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":13.373151004609126},{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6445,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6436/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":36.679059233477602},{"$f":"IF(F6445=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6445,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6436/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6445,$B$13:$B$8772,\"=\"&B6445)","v":21.757553141297233},{"$f":"IF(Controls!$C$42=1,G6445*'Input Parameters, System'!$E$18,0)","v":0.77477632032814581},{"$f":"IF(Controls!$C$42=1,H6445*'Input Parameters, System'!$E$18,0)","v":0.38747408269944433},{"$f":"IF(Controls!$C$42=1,I6445*'Input Parameters, System'!$E$18,0)","v":0.77654118666146743},{"$f":"IF(Controls!$C$42=1,J6445*'Input Parameters, System'!$E$18,0)","v":0.37147220317793339},{"$f":"IF(Controls!$C$42=1,K6445*'Input Parameters, System'!$E$18,0)","v":1.0188511996355858},{"$f":"IF(Controls!$C$42=1,L6445*'Input Parameters, System'!$E$18,0)","v":0.60436962077023093},null,{"$f":"VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6436","v":486.90079230521366},139.4480207114247,{"$f":"((LN(V6445)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},{"$f":"'Input Parameters, System'!T6436+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6445,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6445,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":486.90079230521366},139.4480207114247,{"$f":"((LN(Y6445)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},486.90079230521366,139.4480207114247,{"$f":"((LN(AB6445)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.23620215062206576},null,4.1034005958824338E-3,null,506.23721202595277,19.336419720739116,3.9713264028985367,19.415927812155893,{"$f":"IF(Controls!$C$40=1,(AK6445-AI6445)*100,IF(F6445=\"On-Peak\",IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6445,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.9508091416776949},null,{"$f":"MAX(0,$V6445-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6445-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6445-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6445-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6445-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6445-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6445+$M6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6445/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":25.046538457058936},{"$f":"(H6445+$N6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6445/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.6392648044144345},{"$f":"(I6445+$O6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6445/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":23.15591639544246},{"$f":"(J6445+$P6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6445/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.8481106742837206},{"$f":"(K6445+$Q6445)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6445/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.679988724396239},{"$f":"(L6445+$R6445)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6445/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.345251985356711},null,{"$f":"AN6445/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6445/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6445/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6445/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6445/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6445/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6445*(1/(1-($AL6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6445*(1/(1-($AL6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6445*(1/(1-($AL6445/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.046538457058936,9.6392648044144345,23.15591639544246,7.8481106742837206,33.679988724396239,18.345251985356711,null,486.90079230521366,0,0]
[0,9,27,"2019-09-27",11,"On-Peak",{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":13.666615805974024},{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":21.612183443061099},{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":13.753113374366263},{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":21.573312609530412},{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6479,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6470/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":14.596697289427118},{"$f":"IF(F6479=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6479,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6470/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6479,$B$13:$B$8772,\"=\"&B6479)","v":23.318367485589867},{"$f":"IF(Controls!$C$42=1,G6479*'Input Parameters, System'!$E$18,0)","v":0.37962391075086227},{"$f":"IF(Controls!$C$42=1,H6479*'Input Parameters, System'!$E$18,0)","v":0.60033161940013668},{"$f":"IF(Controls!$C$42=1,I6479*'Input Parameters, System'!$E$18,0)","v":0.38202659373029807},{"$f":"IF(Controls!$C$42=1,J6479*'Input Parameters, System'!$E$18,0)","v":0.5992518862717191},{"$f":"IF(Controls!$C$42=1,K6479*'Input Parameters, System'!$E$18,0)","v":0.40545921446307215},{"$f":"IF(Controls!$C$42=1,L6479*'Input Parameters, System'!$E$18,0)","v":0.6477250829964688},null,{"$f":"VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6470","v":596.09821861562546},248.6454470218365,{"$f":"((LN(V6479)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},{"$f":"'Input Parameters, System'!T6470+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6479,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6479,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":596.09821861562546},248.6454470218365,{"$f":"((LN(Y6479)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},596.09821861562546,248.6454470218365,{"$f":"((LN(AB6479)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.37784369219598268},null,3.3523406638700237E-3,null,621.76694639394339,25.668727778317912,4.3061238864177103,25.754922494542395,{"$f":"IF(Controls!$C$40=1,(AK6479-AI6479)*100,IF(F6479=\"On-Peak\",IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6479,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.6194716224483159},null,{"$f":"MAX(0,$V6479-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6479-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6479-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6479-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6479-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6479-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6479+$M6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6479/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":7.2731678117736305},{"$f":"(H6479+$N6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6479/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":19.987782517533958},{"$f":"(I6479+$O6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6479/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":6.3555784474670904},{"$f":"(J6479+$P6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6479/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.319104346085826},{"$f":"(K6479+$Q6479)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6479/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":7.420723598113101},{"$f":"(L6479+$R6479)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6479/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.520954867081599},null,{"$f":"AN6479/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6479/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6479/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6479/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6479/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6479/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6479*(1/(1-($AL6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6479*(1/(1-($AL6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6479*(1/(1-($AL6479/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,7.2731678117736305,19.987782517533958,6.3555784474670904,18.319104346085826,7.420723598113101,20.520954867081599,null,596.09821861562546,0,0]
[0,10,2,"2019-10-02",5,"Off-Peak",{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":8.1389210175672684},{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":12.104513507228768},{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":7.9830693385074687},{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":11.497390572696919},{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6593,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6584/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":10.261884359577845},{"$f":"IF(F6593=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6593,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6584/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6593,$B$13:$B$8772,\"=\"&B6593)","v":18.178437733491297},{"$f":"IF(Controls!$C$42=1,G6593*'Input Parameters, System'!$E$18,0)","v":0.22607857496298939},{"$f":"IF(Controls!$C$42=1,H6593*'Input Parameters, System'!$E$18,0)","v":0.33623267241786065},{"$f":"IF(Controls!$C$42=1,I6593*'Input Parameters, System'!$E$18,0)","v":0.2217494107615704},{"$f":"IF(Controls!$C$42=1,J6593*'Input Parameters, System'!$E$18,0)","v":0.31936833775113416},{"$f":"IF(Controls!$C$42=1,K6593*'Input Parameters, System'!$E$18,0)","v":0.28504911000374789},{"$f":"IF(Controls!$C$42=1,L6593*'Input Parameters, System'!$E$18,0)","v":0.50495087604002287},null,{"$f":"VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6584","v":587.43458928146231},239.98181768767336,{"$f":"((LN(V6593)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},{"$f":"'Input Parameters, System'!T6584+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6593,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6593,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":587.43458928146231},239.98181768767336,{"$f":"((LN(Y6593)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},587.43458928146231,239.98181768767336,{"$f":"((LN(AB6593)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.36759530901858894},null,3.4017397829995133E-3,null,612.58254643275711,25.14795715129485,4.2809799780525868,25.23364962671404,{"$f":"IF(Controls!$C$40=1,(AK6593-AI6593)*100,IF(F6593=\"On-Peak\",IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6593,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.5692475419190117},null,{"$f":"MAX(0,$V6593-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6593-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6593-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6593-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6593-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6593-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6593+$M6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6593/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":0.26147310912835309},{"$f":"(H6593+$N6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6593/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":7.3067614680435895},{"$f":"(I6593+$O6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6593/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":-0.57406891737263877},{"$f":"(J6593+$P6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6593/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":5.5955723133613233},{"$f":"(K6593+$Q6593)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6593/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":2.1962346326435433},{"$f":"(L6593+$R6593)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6593/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.002302126571431},null,{"$f":"AN6593/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6593/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6593/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6593/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6593/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6593/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6593*(1/(1-($AL6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6593*(1/(1-($AL6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6593*(1/(1-($AL6593/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,0.26147310912835309,7.3067614680435895,-0.57406891737263877,5.5955723133613233,2.1962346326435433,14.002302126571431,null,587.43458928146231,0,0]
[0,10,4,"2019-10-04",2,"Off-Peak",{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":33.466937517560403},{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":12.210951253141799},{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":32.82608126722414},{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":11.598489748282022},{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6638,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6629/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":42.196483039108649},{"$f":"IF(F6638=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6638,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6629/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6638,$B$13:$B$8772,\"=\"&B6638)","v":18.338284879385899},{"$f":"IF(Controls!$C$42=1,G6638*'Input Parameters, System'!$E$18,0)","v":0.92962660849201773},{"$f":"IF(Controls!$C$42=1,H6638*'Input Parameters, System'!$E$18,0)","v":0.33918924293456082},{"$f":"IF(Controls!$C$42=1,I6638*'Input Parameters, System'!$E$18,0)","v":0.91182524790387265},{"$f":"IF(Controls!$C$42=1,J6638*'Input Parameters, System'!$E$18,0)","v":0.32217661632969258},{"$f":"IF(Controls!$C$42=1,K6638*'Input Parameters, System'!$E$18,0)","v":1.1721112335825403},{"$f":"IF(Controls!$C$42=1,L6638*'Input Parameters, System'!$E$18,0)","v":0.50939102417240456},null,{"$f":"VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6629","v":464.71404094410968},117.26126935032073,{"$f":"((LN(V6638)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},{"$f":"'Input Parameters, System'!T6629+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6638,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6638,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":464.71404094410968},117.26126935032073,{"$f":"((LN(Y6638)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},464.71404094410968,117.26126935032073,{"$f":"((LN(AB6638)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.20355545281472975},null,4.2990980367552112E-3,null,482.8282553118438,18.114214367734103,3.8979270630457816,18.192256786965562,{"$f":"IF(Controls!$C$40=1,(AK6638-AI6638)*100,IF(F6638=\"On-Peak\",IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6638,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":7.8042419231458382},null,{"$f":"MAX(0,$V6638-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6638-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6638-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6638-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6638-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6638-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6638+$M6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6638/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":31.993841205629963},{"$f":"(H6638+$N6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6638/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":7.3135763471360207},{"$f":"(I6638+$O6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6638/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.895908012961577},{"$f":"(J6638+$P6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6638/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":5.6017012389061964},{"$f":"(K6638+$Q6638)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6638/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":40.192770746930371},{"$f":"(L6638+$R6638)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6638/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":14.012021731523193},null,{"$f":"AN6638/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6638/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6638/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6638/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6638/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6638/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6638*(1/(1-($AL6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6638*(1/(1-($AL6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6638*(1/(1-($AL6638/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,31.993841205629963,7.3135763471360207,28.895908012961577,5.6017012389061964,40.192770746930371,14.012021731523193,null,464.71404094410968,0,0]
[0,10,8,"2019-10-08",9,"On-Peak",{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":6.3248895521178241},{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":18.768850153053656},{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":6.4249669184488019},{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":18.445249288345835},{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6741,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6732/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":6.7630987998436867},{"$f":"IF(F6741=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6741,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6732/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6741,$B$13:$B$8772,\"=\"&B6741)","v":20.582332970922369},{"$f":"IF(Controls!$C$42=1,G6741*'Input Parameters, System'!$E$18,0)","v":0.17568938359946182},{"$f":"IF(Controls!$C$42=1,H6741*'Input Parameters, System'!$E$18,0)","v":0.52135103500052915},{"$f":"IF(Controls!$C$42=1,I6741*'Input Parameters, System'!$E$18,0)","v":0.17846927890957986},{"$f":"IF(Controls!$C$42=1,J6741*'Input Parameters, System'!$E$18,0)","v":0.51236222405224419},{"$f":"IF(Controls!$C$42=1,K6741*'Input Parameters, System'!$E$18,0)","v":0.18786172463184581},{"$f":"IF(Controls!$C$42=1,L6741*'Input Parameters, System'!$E$18,0)","v":0.57172498632634894},null,{"$f":"VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6732","v":702.10194620810807},354.64917461431912,{"$f":"((LN(V6741)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},{"$f":"'Input Parameters, System'!T6732+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6741,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6741,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":702.10194620810807},354.64917461431912,{"$f":"((LN(Y6741)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},702.10194620810807,354.64917461431912,{"$f":"((LN(AB6741)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.49241490852047537},null,2.8465624788207577E-3,null,734.38091398316647,32.278967775058334,4.5974759006707862,32.370982774672086,{"$f":"IF(Controls!$C$40=1,(AK6741-AI6741)*100,IF(F6741=\"On-Peak\",IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6741,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.2014999613752479},null,{"$f":"MAX(0,$V6741-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6741-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6741-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6741-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6741-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6741-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6741+$M6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6741/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":-1.9806524783846609},{"$f":"(H6741+$N6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6741/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.358441269958643},{"$f":"(I6741+$O6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6741/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":-2.3891949243612123},{"$f":"(J6741+$P6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6741/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.520777567668883},{"$f":"(K6741+$Q6741)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6741/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":-1.9561973570073796},{"$f":"(L6741+$R6741)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6741/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.22474142487993},null,{"$f":"AN6741/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6741/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6741/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6741/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6741/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6741/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6741*(1/(1-($AL6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6741*(1/(1-($AL6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6741*(1/(1-($AL6741/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,-1.9806524783846609,16.358441269958643,-2.3891949243612123,14.520777567668883,-1.9561973570073796,17.22474142487993,null,702.10194620810807,0,0]
[0,10,10,"2019-10-10",6,"Off-Peak",{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":18.103945932105457},{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":13.582727276961215},{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":17.757274627022586},{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":12.901461958994512},{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6786,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6777/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":22.826195168416312},{"$f":"IF(F6786=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6786,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6777/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6786,$B$13:$B$8772,\"=\"&B6786)","v":20.398404438788713},{"$f":"IF(Controls!$C$42=1,G6786*'Input Parameters, System'!$E$18,0)","v":0.50288168280576173},{"$f":"IF(Controls!$C$42=1,H6786*'Input Parameters, System'!$E$18,0)","v":0.37729370026546477},{"$f":"IF(Controls!$C$42=1,I6786*'Input Parameters, System'!$E$18,0)","v":0.49325203356054492},{"$f":"IF(Controls!$C$42=1,J6786*'Input Parameters, System'!$E$18,0)","v":0.35836987830857636},{"$f":"IF(Controls!$C$42=1,K6786*'Input Parameters, System'!$E$18,0)","v":0.63405378481546149},{"$f":"IF(Controls!$C$42=1,L6786*'Input Parameters, System'!$E$18,0)","v":0.56661591838600911},null,{"$f":"VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6777","v":563.30358227513489},215.85081068134593,{"$f":"((LN(V6786)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},{"$f":"'Input Parameters, System'!T6777+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6786,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6786,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":563.30358227513489},215.85081068134593,{"$f":"((LN(Y6786)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},563.30358227513489,215.85081068134593,{"$f":"((LN(AB6786)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.33823297104749805},null,3.5473356097632802E-3,null,587.01725975933857,23.713677484203636,4.209750875083401,23.797947234957654,{"$f":"IF(Controls!$C$40=1,(AK6786-AI6786)*100,IF(F6786=\"On-Peak\",IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6786,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.4269750754017991},null,{"$f":"MAX(0,$V6786-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6786-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6786-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6786-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6786-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6786-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6786+$M6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6786/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":12.848988554334538},{"$f":"(H6786+$N6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6786/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.247783684251548},{"$f":"(I6786+$O6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6786/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":11.116006927340267},{"$f":"(J6786+$P6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6786/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.3412203993711742},{"$f":"(K6786+$Q6786)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6786/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.268604389240714},{"$f":"(L6786+$R6786)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6786/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":16.770651922402394},null,{"$f":"AN6786/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6786/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6786/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6786/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6786/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6786/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6786*(1/(1-($AL6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6786*(1/(1-($AL6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6786*(1/(1-($AL6786/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,12.848988554334538,9.247783684251548,11.116006927340267,7.3412203993711742,17.268604389240714,16.770651922402394,null,563.30358227513489,0,0]
[0,10,13,"2019-10-13",18,"Off-Peak",{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":15.9423383795608},{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":13.986237537586732},{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":15.637059559526655},{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":13.284733460466393},{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6870,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6861/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":20.100751993931048},{"$f":"IF(F6870=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6870,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6861/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6870,$B$13:$B$8772,\"=\"&B6870)","v":21.004392126210039},{"$f":"IF(Controls!$C$42=1,G6870*'Input Parameters, System'!$E$18,0)","v":0.44283770964842023},{"$f":"IF(Controls!$C$42=1,H6870*'Input Parameters, System'!$E$18,0)","v":0.38850219147802956},{"$f":"IF(Controls!$C$42=1,I6870*'Input Parameters, System'!$E$18,0)","v":0.43435783861259936},{"$f":"IF(Controls!$C$42=1,J6870*'Input Parameters, System'!$E$18,0)","v":0.36901618814370829},{"$f":"IF(Controls!$C$42=1,K6870*'Input Parameters, System'!$E$18,0)","v":0.55834788870216967},{"$f":"IF(Controls!$C$42=1,L6870*'Input Parameters, System'!$E$18,0)","v":0.58344871876847071},null,{"$f":"VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6861","v":654.54213216339201},307.08936056960306,{"$f":"((LN(V6870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},{"$f":"'Input Parameters, System'!T6861+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6870,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6870,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":654.54213216339201},307.08936056960306,{"$f":"((LN(Y6870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},654.54213216339201,307.08936056960306,{"$f":"((LN(AB6870)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.44331504675196215},null,3.0532393112228107E-3,null,683.80197844734505,29.259846283953053,4.4702769838884837,29.349320119875873,{"$f":"IF(Controls!$C$40=1,(AK6870-AI6870)*100,IF(F6870=\"On-Peak\",IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6870,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.9473835922820655},null,{"$f":"MAX(0,$V6870-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6870-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6870-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6870-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6870-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6870-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6870+$M6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6870/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":10.230281112124304},{"$f":"(H6870+$N6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6870/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.8907860171606679},{"$f":"(I6870+$O6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6870/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":8.6840028715906943},{"$f":"(J6870+$P6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6870/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.9195011538983167},{"$f":"(K6870+$Q6870)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6870/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":14.132947712181606},{"$f":"(L6870+$R6870)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6870/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.687723021416083},null,{"$f":"AN6870/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6870/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6870/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6870/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6870/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6870/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6870*(1/(1-($AL6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6870*(1/(1-($AL6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6870*(1/(1-($AL6870/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,10.230281112124304,9.8907860171606679,8.6840028715906943,7.9195011538983167,14.132947712181606,17.687723021416083,null,654.54213216339201,0,0]
[0,10,16,"2019-10-16",9,"On-Peak",{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":12.797671212258095},{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":19.28864760185148},{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":13.000166009920404},{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":18.956084712164383},{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6933,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6924/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":13.684336161638711},{"$f":"IF(F6933=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6933,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6924/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6933,$B$13:$B$8772,\"=\"&B6933)","v":21.152354260524501},{"$f":"IF(Controls!$C$42=1,G6933*'Input Parameters, System'!$E$18,0)","v":0.35548683471276477},{"$f":"IF(Controls!$C$42=1,H6933*'Input Parameters, System'!$E$18,0)","v":0.53578968924474191},{"$f":"IF(Controls!$C$42=1,I6933*'Input Parameters, System'!$E$18,0)","v":0.36111162640125782},{"$f":"IF(Controls!$C$42=1,J6933*'Input Parameters, System'!$E$18,0)","v":0.52655193598190142},{"$f":"IF(Controls!$C$42=1,K6933*'Input Parameters, System'!$E$18,0)","v":0.38011613726932375},{"$f":"IF(Controls!$C$42=1,L6933*'Input Parameters, System'!$E$18,0)","v":0.58755873143502613},null,{"$f":"VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6924","v":766.04958923431332},418.59681764052436,{"$f":"((LN(V6933)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},{"$f":"'Input Parameters, System'!T6924+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6933,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6933,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":766.04958923431332},418.59681764052436,{"$f":"((LN(Y6933)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},766.04958923431332,418.59681764052436,{"$f":"((LN(AB6933)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.55343271120426618},null,2.6090944561580898E-3,null,802.51818393402357,36.468594699710238,4.7606049545906757,36.563868943668716,{"$f":"IF(Controls!$C$40=1,(AK6933-AI6933)*100,IF(F6933=\"On-Peak\",IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6933,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.5274243958478166},null,{"$f":"MAX(0,$V6933-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6933-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6933-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6933-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6933-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6933-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6933+$M6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6933/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":6.334613131163179},{"$f":"(H6933+$N6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6933/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.148894661258524},{"$f":"(I6933+$O6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6933/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":5.6085642176800299},{"$f":"(J6933+$P6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6933/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.256302458306596},{"$f":"(K6933+$Q6933)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6933/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":6.4878401359656213},{"$f":"(L6933+$R6933)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6933/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.047958634143797},null,{"$f":"AN6933/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6933/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6933/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6933/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6933/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6933/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6933*(1/(1-($AL6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6933*(1/(1-($AL6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6933*(1/(1-($AL6933/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,6.334613131163179,17.148894661258524,5.6085642176800299,15.256302458306596,6.4878401359656213,18.047958634143797,null,766.04958923431332,0,0]
[0,10,18,"2019-10-18",6,"Off-Peak",{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":5.9269983364354335},{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":13.740795272757429},{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":5.8135026236100744},{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":13.051601779452984},{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B6978,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA6969/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":7.4730018139542649},{"$f":"IF(F6978=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B6978,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB6969/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F6978,$B$13:$B$8772,\"=\"&B6978)","v":20.635789379333684},{"$f":"IF(Controls!$C$42=1,G6978*'Input Parameters, System'!$E$18,0)","v":0.16463697519820006},{"$f":"IF(Controls!$C$42=1,H6978*'Input Parameters, System'!$E$18,0)","v":0.38168442812235526},{"$f":"IF(Controls!$C$42=1,I6978*'Input Parameters, System'!$E$18,0)","v":0.16148435226887284},{"$f":"IF(Controls!$C$42=1,J6978*'Input Parameters, System'!$E$18,0)","v":0.36254038157076385},{"$f":"IF(Controls!$C$42=1,K6978*'Input Parameters, System'!$E$18,0)","v":0.2075810291251117},{"$f":"IF(Controls!$C$42=1,L6978*'Input Parameters, System'!$E$18,0)","v":0.57320986971693411},null,{"$f":"VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T6969","v":678.98628239866503},331.53351080487607,{"$f":"((LN(V6978)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},{"$f":"'Input Parameters, System'!T6969+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B6978,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F6978,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":678.98628239866503},331.53351080487607,{"$f":"((LN(Y6978)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},678.98628239866503,331.53351080487607,{"$f":"((LN(AB6978)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.46898052461116307},null,2.9434006436801496E-3,null,709.78728057703938,30.800998178374318,4.5363211270724308,30.891791411118653,{"$f":"IF(Controls!$C$40=1,(AK6978-AI6978)*100,IF(F6978=\"On-Peak\",IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D6978,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.0793232744335484},null,{"$f":"MAX(0,$V6978-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V6978-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y6978-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y6978-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB6978-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB6978-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G6978+$M6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6978/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":-2.4983481359928259},{"$f":"(H6978+$N6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6978/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":9.5891461792898198},{"$f":"(I6978+$O6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6978/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":-3.1371259252274672},{"$f":"(J6978+$P6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6978/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":7.648222957674335},{"$f":"(K6978+$Q6978)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL6978/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":-1.1083925949973636},{"$f":"(L6978+$R6978)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL6978/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.257514352699438},null,{"$f":"AN6978/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO6978/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP6978/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ6978/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR6978/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS6978/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI6978*(1/(1-($AL6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK6978*(1/(1-($AL6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM6978*(1/(1-($AL6978/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,-2.4983481359928259,9.5891461792898198,-3.1371259252274672,7.648222957674335,-1.1083925949973636,17.257514352699438,null,678.98628239866503,0,0]
[0,10,22,"2019-10-22",13,"On-Peak",{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":43.564233549243326},{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":19.609044167125369},{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":44.253541042111102},{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":19.270957198726659},{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7081,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7072/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":46.582507600364984},{"$f":"IF(F7081=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7081,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7072/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7081,$B$13:$B$8772,\"=\"&B7081)","v":21.503708165288568},{"$f":"IF(Controls!$C$42=1,G7081*'Input Parameters, System'!$E$18,0)","v":1.2101038723572284},{"$f":"IF(Controls!$C$42=1,H7081*'Input Parameters, System'!$E$18,0)","v":0.54468949288502932},{"$f":"IF(Controls!$C$42=1,I7081*'Input Parameters, System'!$E$18,0)","v":1.2292510855274377},{"$f":"IF(Controls!$C$42=1,J7081*'Input Parameters, System'!$E$18,0)","v":0.53529829473183932},{"$f":"IF(Controls!$C$42=1,K7081*'Input Parameters, System'!$E$18,0)","v":1.29394386722295},{"$f":"IF(Controls!$C$42=1,L7081*'Input Parameters, System'!$E$18,0)","v":0.59731845141821438},null,{"$f":"VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7072","v":836.98127518488241},489.52850359109345,{"$f":"((LN(V7081)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},{"$f":"'Input Parameters, System'!T7072+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7081,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7081,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":836.98127518488241},489.52850359109345,{"$f":"((LN(Y7081)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},836.98127518488241,489.52850359109345,{"$f":"((LN(AB7081)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61542106654648032},null,2.3881133786378683E-3,null,878.26334173571979,41.282066550837399,4.9322568825352189,41.38077061760665,{"$f":"IF(Controls!$C$40=1,(AK7081-AI7081)*100,IF(F7081=\"On-Peak\",IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7081,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8704066769251142},null,{"$f":"MAX(0,$V7081-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7081-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7081-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7081-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7081-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7081-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7081+$M7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7081/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":45.93298746405992},{"$f":"(H7081+$N7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7081/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.680671673482355},{"$f":"(I7081+$O7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7081/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":43.694931533145414},{"$f":"(J7081+$P7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7081/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.75112635692556},{"$f":"(K7081+$Q7081)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7081/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":46.699442895091664},{"$f":"(L7081+$R7081)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7081/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.601777483897457},null,{"$f":"AN7081/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7081/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7081/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7081/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7081/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7081/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7081*(1/(1-($AL7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7081*(1/(1-($AL7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7081*(1/(1-($AL7081/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,45.93298746405992,17.680671673482355,43.694931533145414,15.75112635692556,46.699442895091664,18.601777483897457,null,836.98127518488241,0,0]
[0,10,24,"2019-10-24",10,"On-Peak",{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":22.560296135796612},{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":19.029232860179569},{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":22.91726284680605},{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":18.701142638452332},{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7126,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7117/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":24.123347998865089},{"$f":"IF(F7126=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7126,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7117/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7126,$B$13:$B$8772,\"=\"&B7126)","v":20.867874361803139},{"$f":"IF(Controls!$C$42=1,G7126*'Input Parameters, System'!$E$18,0)","v":0.62666778435557891},{"$f":"IF(Controls!$C$42=1,H7126*'Input Parameters, System'!$E$18,0)","v":0.52858380593478105},{"$f":"IF(Controls!$C$42=1,I7126*'Input Parameters, System'!$E$18,0)","v":0.63658341385487605},{"$f":"IF(Controls!$C$42=1,J7126*'Input Parameters, System'!$E$18,0)","v":0.51947029203935369},{"$f":"IF(Controls!$C$42=1,K7126*'Input Parameters, System'!$E$18,0)","v":0.67008539917614762},{"$f":"IF(Controls!$C$42=1,L7126*'Input Parameters, System'!$E$18,0)","v":0.57965660166011834},null,{"$f":"VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7117","v":790.91126377484738},443.45849218105843,{"$f":"((LN(V7126)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},{"$f":"'Input Parameters, System'!T7117+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7126,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7126,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":790.91126377484738},443.45849218105843,{"$f":"((LN(Y7126)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},790.91126377484738,443.45849218105843,{"$f":"((LN(AB7126)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.57578992271941898},null,2.5271314140251633E-3,null,829.04753744575851,38.136273670911102,4.8218144585392508,38.232770925384514,{"$f":"IF(Controls!$C$40=1,(AK7126-AI7126)*100,IF(F7126=\"On-Peak\",IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7126,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6497254473412397},null,{"$f":"MAX(0,$V7126-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7126-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7126-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7126-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7126-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7126-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7126+$M7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7126/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":18.871437217151843},{"$f":"(H7126+$N7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7126/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.834344109900655},{"$f":"(I7126+$O7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7126/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":17.666687692503203},{"$f":"(J7126+$P7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7126/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.963609982780536},{"$f":"(K7126+$Q7126)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7126/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.218812012960377},{"$f":"(L7126+$R7126)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7126/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":17.720370151494102},null,{"$f":"AN7126/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7126/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7126/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7126/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7126/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7126/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7126*(1/(1-($AL7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7126*(1/(1-($AL7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7126*(1/(1-($AL7126/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,18.871437217151843,16.834344109900655,17.666687692503203,14.963609982780536,19.218812012960377,17.720370151494102,null,790.91126377484738,0,0]
[0,10,26,"2019-10-26",7,"Off-Peak",{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":12.710718933517718},{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":12.750288786536926},{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":12.467322187982271},{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":12.110775869343851},{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7171,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7162/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":16.026194079205215},{"$f":"IF(F7171=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7171,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7162/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7171,$B$13:$B$8772,\"=\"&B7171)","v":19.148256611195112},{"$f":"IF(Controls!$C$42=1,G7171*'Input Parameters, System'!$E$18,0)","v":0.35307152103359546},{"$f":"IF(Controls!$C$42=1,H7171*'Input Parameters, System'!$E$18,0)","v":0.35417067114978018},{"$f":"IF(Controls!$C$42=1,I7171*'Input Parameters, System'!$E$18,0)","v":0.34631057701380313},{"$f":"IF(Controls!$C$42=1,J7171*'Input Parameters, System'!$E$18,0)","v":0.33640662494791029},{"$f":"IF(Controls!$C$42=1,K7171*'Input Parameters, System'!$E$18,0)","v":0.44516700821726179},{"$f":"IF(Controls!$C$42=1,L7171*'Input Parameters, System'!$E$18,0)","v":0.5318899837387262},null,{"$f":"VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7162","v":890.32949437071522},542.87672277692627,{"$f":"((LN(V7171)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},{"$f":"'Input Parameters, System'!T7162+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7171,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7171,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":890.32949437071522},542.87672277692627,{"$f":"((LN(Y7171)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},890.32949437071522,542.87672277692627,{"$f":"((LN(AB7171)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.65867400614440497},null,2.2450987788982246E-3,null,935.34171673153014,45.012222360814903,5.0556813680119106,45.113392772561077,{"$f":"IF(Controls!$C$40=1,(AK7171-AI7171)*100,IF(F7171=\"On-Peak\",IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7171,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.117041174617469},null,{"$f":"MAX(0,$V7171-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7171-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7171-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7171-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7171-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7171-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7171+$M7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7171/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":6.3300402113952092},{"$f":"(H7171+$N7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7171/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":8.4594790685426595},{"$f":"(I7171+$O7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7171/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":5.0618335768917575},{"$f":"(J7171+$P7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7171/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":6.6322628036702067},{"$f":"(K7171+$Q7171)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7171/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":9.4627748530904565},{"$f":"(L7171+$R7171)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7171/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":15.646345923363535},null,{"$f":"AN7171/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7171/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7171/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7171/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7171/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7171/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7171*(1/(1-($AL7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7171*(1/(1-($AL7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7171*(1/(1-($AL7171/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,6.3300402113952092,8.4594790685426595,5.0618335768917575,6.6322628036702067,9.4627748530904565,15.646345923363535,null,890.32949437071522,0,0]
[0,10,30,"2019-10-30",14,"On-Peak",{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":37.286602753448463},{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":20.040756759609224},{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":37.876580645116952},{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":19.695226470650443},{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7274,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7265/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":39.869941799641076},{"$f":"IF(F7274=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7274,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7265/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7274,$B$13:$B$8772,\"=\"&B7274)","v":21.977133668384564},{"$f":"IF(Controls!$C$42=1,G7274*'Input Parameters, System'!$E$18,0)","v":1.0357272170986556},{"$f":"IF(Controls!$C$42=1,H7274*'Input Parameters, System'!$E$18,0)","v":0.55668137331877021},{"$f":"IF(Controls!$C$42=1,I7274*'Input Parameters, System'!$E$18,0)","v":1.0521153059767989},{"$f":"IF(Controls!$C$42=1,J7274*'Input Parameters, System'!$E$18,0)","v":0.54708341860637766},{"$f":"IF(Controls!$C$42=1,K7274*'Input Parameters, System'!$E$18,0)","v":1.1074858210891441},{"$f":"IF(Controls!$C$42=1,L7274*'Input Parameters, System'!$E$18,0)","v":0.6104690106704862},null,{"$f":"VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7265","v":628.18298021097166},280.73020861718271,{"$f":"((LN(V7274)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},{"$f":"'Input Parameters, System'!T7265+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7274,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7274,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":628.18298021097166},280.73020861718271,{"$f":"((LN(Y7274)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},628.18298021097166,280.73020861718271,{"$f":"((LN(AB7274)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.414541922973652},null,3.1812542801965549E-3,null,655.8065640441946,27.623583833222881,4.3973785829004246,27.711601406436525,{"$f":"IF(Controls!$C$40=1,(AK7274-AI7274)*100,IF(F7274=\"On-Peak\",IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7274,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.801757321364434},null,{"$f":"MAX(0,$V7274-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7274-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7274-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7274-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7274-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7274-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7274+$M7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7274/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":37.304572558238675},{"$f":"(H7274+$N7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7274/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.946719058028751},{"$f":"(I7274+$O7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7274/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.395980250684907},{"$f":"(J7274+$P7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7274/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.998686144228305},{"$f":"(K7274+$Q7274)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7274/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":37.937406612567706},{"$f":"(L7274+$R7274)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7274/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":18.87885237262438},null,{"$f":"AN7274/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7274/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7274/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7274/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7274/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7274/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7274*(1/(1-($AL7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7274*(1/(1-($AL7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7274*(1/(1-($AL7274/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.304572558238675,17.946719058028751,35.395980250684907,15.998686144228305,37.937406612567706,18.87885237262438,null,628.18298021097166,0,0]
[0,11,1,"2019-11-01",11,"On-Peak",{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":36.787907304359685},{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":22.631049328771041},{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":36.643641001205339},{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":22.42380528729878},{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7319,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7310/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":36.705199701616941},{"$f":"IF(F7319=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7319,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7310/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7319,$B$13:$B$8772,\"=\"&B7319)","v":24.710309543953628},{"$f":"IF(Controls!$C$42=1,G7319*'Input Parameters, System'!$E$18,0)","v":1.0218747228642024},{"$f":"IF(Controls!$C$42=1,H7319*'Input Parameters, System'!$E$18,0)","v":0.62863312853415187},{"$f":"IF(Controls!$C$42=1,I7319*'Input Parameters, System'!$E$18,0)","v":1.0178673710098332},{"$f":"IF(Controls!$C$42=1,J7319*'Input Parameters, System'!$E$18,0)","v":0.6228764149028867},{"$f":"IF(Controls!$C$42=1,K7319*'Input Parameters, System'!$E$18,0)","v":1.0195773155142203},{"$f":"IF(Controls!$C$42=1,L7319*'Input Parameters, System'!$E$18,0)","v":0.68638970159968382},null,{"$f":"VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7310","v":835.63274591314757},488.17997431935862,{"$f":"((LN(V7319)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},{"$f":"'Input Parameters, System'!T7310+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7319,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7319,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":835.63274591314757},488.17997431935862,{"$f":"((LN(Y7319)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},835.63274591314757,488.17997431935862,{"$f":"((LN(AB7319)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.61429232951230295},null,2.391964969881144E-3,null,876.82172438075816,41.188978467610632,4.9290766391162526,41.287618986552367,{"$f":"IF(Controls!$C$40=1,(AK7319-AI7319)*100,IF(F7319=\"On-Peak\",IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7319,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.8640518941735422},null,{"$f":"MAX(0,$V7319-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7319-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7319-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7319-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7319-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7319-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7319+$M7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7319/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":37.221855754171727},{"$f":"(H7319+$N7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7319/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.762254453542987},{"$f":"(I7319+$O7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7319/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.432720139590621},{"$f":"(J7319+$P7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7319/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.783142223576963},{"$f":"(K7319+$Q7319)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7319/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.642209153181085},{"$f":"(L7319+$R7319)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7319/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.714723084824506},null,{"$f":"AN7319/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7319/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7319/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7319/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7319/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7319/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7319*(1/(1-($AL7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7319*(1/(1-($AL7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7319*(1/(1-($AL7319/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.221855754171727,21.762254453542987,34.432720139590621,19.783142223576963,34.642209153181085,22.714723084824506,null,835.63274591314757,0,0]
[0,11,5,"2019-11-05",18,"On-Peak",{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":34.039246648156336},{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":28.288523953751383},{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":33.905759406398857},{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":28.029471536592489},{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7422,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7413/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":33.962718661224493},{"$f":"IF(F7422=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7422,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7413/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7422,$B$13:$B$8772,\"=\"&B7422)","v":30.887572789215568},{"$f":"IF(Controls!$C$42=1,G7422*'Input Parameters, System'!$E$18,0)","v":0.9455239040185579},{"$f":"IF(Controls!$C$42=1,H7422*'Input Parameters, System'!$E$18,0)","v":0.78578341889132908},{"$f":"IF(Controls!$C$42=1,I7422*'Input Parameters, System'!$E$18,0)","v":0.94181596714005367},{"$f":"IF(Controls!$C$42=1,J7422*'Input Parameters, System'!$E$18,0)","v":0.77858760003701288},{"$f":"IF(Controls!$C$42=1,K7422*'Input Parameters, System'!$E$18,0)","v":0.94339815071624744},{"$f":"IF(Controls!$C$42=1,L7422*'Input Parameters, System'!$E$18,0)","v":0.85797840096729361},null,{"$f":"VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7413","v":777.14019194021625},429.6874203464273,{"$f":"((LN(V7422)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},{"$f":"'Input Parameters, System'!T7413+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7422,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7422,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":777.14019194021625},429.6874203464273,{"$f":"((LN(Y7422)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},777.14019194021625,429.6874203464273,{"$f":"((LN(AB7422)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56349441023004687},null,2.5718838819503986E-3,null,814.35009246768982,37.209900527473515,4.7880550913954014,37.305723240515739,{"$f":"IF(Controls!$C$40=1,(AK7422-AI7422)*100,IF(F7422=\"On-Peak\",IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7422,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.582271304222445},null,{"$f":"MAX(0,$V7422-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7422-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7422-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7422-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7422-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7422-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7422+$M7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7422/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":33.55367890800602},{"$f":"(H7422+$N7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7422/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":29.287730146742742},{"$f":"(I7422+$O7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7422/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.973182609090181},{"$f":"(J7422+$P7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7422/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.843274284760167},{"$f":"(K7422+$Q7422)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7422/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.166415275201508},{"$f":"(L7422+$R7422)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7422/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":30.518209754669151},null,{"$f":"AN7422/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7422/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7422/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7422/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7422/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7422/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7422*(1/(1-($AL7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7422*(1/(1-($AL7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7422*(1/(1-($AL7422/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,33.55367890800602,29.287730146742742,30.973182609090181,26.843274284760167,31.166415275201508,30.518209754669151,null,777.14019194021625,0,0]
[0,11,7,"2019-11-07",15,"On-Peak",{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":29.373419645772604},{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":23.215670384403676},{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":29.258229764808785},{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":23.003072670260785},{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7467,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7458/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":29.307381501684674},{"$f":"IF(F7467=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7467,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7458/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7467,$B$13:$B$8772,\"=\"&B7467)","v":25.348643500136109},{"$f":"IF(Controls!$C$42=1,G7467*'Input Parameters, System'!$E$18,0)","v":0.81591906850707574},{"$f":"IF(Controls!$C$42=1,H7467*'Input Parameters, System'!$E$18,0)","v":0.64487241809913276},{"$f":"IF(Controls!$C$42=1,I7467*'Input Parameters, System'!$E$18,0)","v":0.81271938588547921},{"$f":"IF(Controls!$C$42=1,J7467*'Input Parameters, System'!$E$18,0)","v":0.63896699302496496},{"$f":"IF(Controls!$C$42=1,K7467*'Input Parameters, System'!$E$18,0)","v":0.81408469642306425},{"$f":"IF(Controls!$C$42=1,L7467*'Input Parameters, System'!$E$18,0)","v":0.7041209992560602},null,{"$f":"VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7458","v":860.18568202371921},512.73291042993026,{"$f":"((LN(V7467)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},{"$f":"'Input Parameters, System'!T7458+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7467,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7467,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":860.18568202371921},512.73291042993026,{"$f":"((LN(Y7467)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},860.18568202371921,512.73291042993026,{"$f":"((LN(AB7467)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.63456367001065139},null,2.3237289370108272E-3,null,903.0788856023172,42.893203578598012,4.9865051784732284,42.992991652269609,{"$f":"IF(Controls!$C$40=1,(AK7467-AI7467)*100,IF(F7467=\"On-Peak\",IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7467,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.9788073671597033},null,{"$f":"MAX(0,$V7467-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7467-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7467-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7467-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7467-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7467-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7467+$M7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7467/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":27.742784042155478},{"$f":"(H7467+$N7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7467/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.59220630975851},{"$f":"(I7467+$O7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7467/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.49280101428905},{"$f":"(J7467+$P7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7467/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.561773362416542},{"$f":"(K7467+$Q7467)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7467/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.660281397981699},{"$f":"(L7467+$R7467)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7467/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.575335557793224},null,{"$f":"AN7467/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7467/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7467/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7467/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7467/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7467/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7467*(1/(1-($AL7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7467*(1/(1-($AL7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7467*(1/(1-($AL7467/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,27.742784042155478,22.59220630975851,25.49280101428905,20.561773362416542,25.660281397981699,23.575335557793224,null,860.18568202371921,0,0]
[0,11,9,"2019-11-09",12,"Off-Peak",{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":19.491844091574194},{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":15.320538704937068},{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":19.154030502465456},{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":14.528097047785149},{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7512,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7503/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":23.478083102754486},{"$f":"IF(F7512=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7512,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7503/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7512,$B$13:$B$8772,\"=\"&B7512)","v":22.6736751128179},{"$f":"IF(Controls!$C$42=1,G7512*'Input Parameters, System'!$E$18,0)","v":0.54143397215826794},{"$f":"IF(Controls!$C$42=1,H7512*'Input Parameters, System'!$E$18,0)","v":0.42556569238127123},{"$f":"IF(Controls!$C$42=1,I7512*'Input Parameters, System'!$E$18,0)","v":0.53205036778810733},{"$f":"IF(Controls!$C$42=1,J7512*'Input Parameters, System'!$E$18,0)","v":0.4035536738098261},{"$f":"IF(Controls!$C$42=1,K7512*'Input Parameters, System'!$E$18,0)","v":0.65216157759445958},{"$f":"IF(Controls!$C$42=1,L7512*'Input Parameters, System'!$E$18,0)","v":0.62981716466046311},null,{"$f":"VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7503","v":812.68866246090624},465.23589086711729,{"$f":"((LN(V7512)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},{"$f":"'Input Parameters, System'!T7503+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7512,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7512,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":812.68866246090624},465.23589086711729,{"$f":"((LN(Y7512)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},812.68866246090624,465.23589086711729,{"$f":"((LN(AB7512)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.59480353836105426},null,2.4594541763356403E-3,null,852.30307976521499,39.614417304308738,4.8744887352497495,39.711967058793945,{"$f":"IF(Controls!$C$40=1,(AK7512-AI7512)*100,IF(F7512=\"On-Peak\",IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7512,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7549754485207529},null,{"$f":"MAX(0,$V7512-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7512-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7512-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7512-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7512-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7512-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7512+$M7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7512/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":14.967148816342215},{"$f":"(H7512+$N7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7512/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.858986483658139},{"$f":"(I7512+$O7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7512/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.12620929373262},{"$f":"(J7512+$P7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7512/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.6589062635781282},{"$f":"(K7512+$Q7512)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7512/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.466601164856897},{"$f":"(L7512+$R7512)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7512/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.066031618498556},null,{"$f":"AN7512/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7512/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7512/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7512/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7512/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7512/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7512*(1/(1-($AL7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7512*(1/(1-($AL7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7512*(1/(1-($AL7512/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,14.967148816342215,11.858986483658139,13.12620929373262,9.6589062635781282,18.466601164856897,20.066031618498556,null,812.68866246090624,0,0]
[0,11,13,"2019-11-13",19,"On-Peak",{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":25.615920191306952},{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":29.973337389669055},{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":25.515465602321431},{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":29.698856278042047},{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7615,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7606/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":25.558329762649393},{"$f":"IF(F7615=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7615,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7606/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7615,$B$13:$B$8772,\"=\"&B7615)","v":32.727180883410753},{"$f":"IF(Controls!$C$42=1,G7615*'Input Parameters, System'!$E$18,0)","v":0.71154526757495684},{"$f":"IF(Controls!$C$42=1,H7615*'Input Parameters, System'!$E$18,0)","v":0.8325832612596995},{"$f":"IF(Controls!$C$42=1,I7615*'Input Parameters, System'!$E$18,0)","v":0.70875489397662361},{"$f":"IF(Controls!$C$42=1,J7615*'Input Parameters, System'!$E$18,0)","v":0.82495887242032484},{"$f":"IF(Controls!$C$42=1,K7615*'Input Parameters, System'!$E$18,0)","v":0.70994555159119122},{"$f":"IF(Controls!$C$42=1,L7615*'Input Parameters, System'!$E$18,0)","v":0.9090780461817326},null,{"$f":"VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7606","v":895.61118291447292},548.15841132068397,{"$f":"((LN(V7615)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},{"$f":"'Input Parameters, System'!T7606+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7615,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7615,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":895.61118291447292},548.15841132068397,{"$f":"((LN(Y7615)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},895.61118291447292,548.15841132068397,{"$f":"((LN(AB7615)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66281433712659132},null,2.2318661408142759E-3,null,940.99768377110775,45.386500856634818,5.0676567825939083,45.487910575510334,{"$f":"IF(Controls!$C$40=1,(AK7615-AI7615)*100,IF(F7615=\"On-Peak\",IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7615,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.140971887551586},null,{"$f":"MAX(0,$V7615-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7615-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7615-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7615-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7615-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7615-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7615+$M7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7615/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":22.967937013789431},{"$f":"(H7615+$N7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7615/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.80825280701595},{"$f":"(I7615+$O7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7615/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.989538715390452},{"$f":"(J7615+$P7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7615/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.207938469485921},{"$f":"(K7615+$Q7615)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7615/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":21.135858294763082},{"$f":"(L7615+$R7615)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7615/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":33.131847188679693},null,{"$f":"AN7615/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7615/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7615/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7615/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7615/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7615/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7615*(1/(1-($AL7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7615*(1/(1-($AL7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7615*(1/(1-($AL7615/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.967937013789431,31.80825280701595,20.989538715390452,29.207938469485921,21.135858294763082,33.131847188679693,null,895.61118291447292,0,0]
[0,11,15,"2019-11-15",16,"On-Peak",{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":37.275286924860175},{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":23.230631159449391},{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":37.129109329076407},{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":23.017896441872015},{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7660,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7651/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":37.191483581614882},{"$f":"IF(F7660=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7660,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7651/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7660,$B$13:$B$8772,\"=\"&B7660)","v":25.36497881791243},{"$f":"IF(Controls!$C$42=1,G7660*'Input Parameters, System'!$E$18,0)","v":1.0354128920921537},{"$f":"IF(Controls!$C$42=1,H7660*'Input Parameters, System'!$E$18,0)","v":0.64528799046989016},{"$f":"IF(Controls!$C$42=1,I7660*'Input Parameters, System'!$E$18,0)","v":1.0313524493780666},{"$f":"IF(Controls!$C$42=1,J7660*'Input Parameters, System'!$E$18,0)","v":0.63937875978793146},{"$f":"IF(Controls!$C$42=1,K7660*'Input Parameters, System'!$E$18,0)","v":1.0330850478512357},{"$f":"IF(Controls!$C$42=1,L7660*'Input Parameters, System'!$E$18,0)","v":0.70457475293624294},null,{"$f":"VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":1},null,{"$f":"'Input Parameters, System'!T7651","v":953.31468176198109},605.86191016819214,{"$f":"((LN(V7660)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},{"$f":"'Input Parameters, System'!T7651+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7660,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7660,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":953.31468176198109},605.86191016819214,{"$f":"((LN(Y7660)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},953.31468176198109,605.86191016819214,{"$f":"((LN(AB7660)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.70652141257832113},null,2.096843570811302E-3,null,1002.8471745298009,49.532492767819825,5.1958176786148416,49.636463624042491,{"$f":"IF(Controls!$C$40=1,(AK7660-AI7660)*100,IF(F7660=\"On-Peak\",IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7660,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.397085622266644},null,{"$f":"MAX(0,$V7660-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7660-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7660-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7660-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7660-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7660-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7660+$M7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7660/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":38.133039438120115},{"$f":"(H7660+$N7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7660/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.759167747748048},{"$f":"(I7660+$O7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7660/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.292077330914189},{"$f":"(J7660+$P7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7660/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.718410610264726},{"$f":"(K7660+$Q7660)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7660/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":35.505604459133473},{"$f":"(L7660+$R7660)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7660/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.748464992907444},null,{"$f":"AN7660/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7660/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7660/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7660/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7660/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7660/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7660*(1/(1-($AL7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7660*(1/(1-($AL7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7660*(1/(1-($AL7660/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.133039438120115,22.759167747748048,35.292077330914189,20.718410610264726,35.505604459133473,23.748464992907444,null,953.31468176198109,0,0]
[0,11,19,"2019-11-19",23,"On-Peak",{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":42.723919630115113},{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":22.579262030535865},{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":42.556374847251909},{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":22.372492231721434},{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":42.627866518337214},{"$f":"IF(F7763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7763,$B$13:$B$8772,\"=\"&B7763)","v":24.653764213189429},{"$f":"IF(Controls!$C$42=1,G7763*'Input Parameters, System'!$E$18,0)","v":1.1867620838144939},{"$f":"IF(Controls!$C$42=1,H7763*'Input Parameters, System'!$E$18,0)","v":0.6271946087892224},{"$f":"IF(Controls!$C$42=1,I7763*'Input Parameters, System'!$E$18,0)","v":1.1821081148583585},{"$f":"IF(Controls!$C$42=1,J7763*'Input Parameters, System'!$E$18,0)","v":0.62145106841569464},{"$f":"IF(Controls!$C$42=1,K7763*'Input Parameters, System'!$E$18,0)","v":1.1840939720851091},{"$f":"IF(Controls!$C$42=1,L7763*'Input Parameters, System'!$E$18,0)","v":0.68481901578366611},null,{"$f":"VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7754","v":806.43770627248864},458.98493467869969,{"$f":"((LN(V7763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},{"$f":"'Input Parameters, System'!T7754+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7763,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7763,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":806.43770627248864},458.98493467869969,{"$f":"((LN(Y7763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},806.43770627248864,458.98493467869969,{"$f":"((LN(AB7763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.58939853581605162},null,2.4785063833441257E-3,null,845.62619780166335,39.188491529174719,4.8594567471691672,39.285740922420842,{"$f":"IF(Controls!$C$40=1,(AK7763-AI7763)*100,IF(F7763=\"On-Peak\",IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.7249393246123361},null,{"$f":"MAX(0,$V7763-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7763-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7763-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7763-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7763-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7763-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7763+$M7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7763/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":44.764689518599134},{"$f":"(H7763+$N7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.645262004554883},{"$f":"(I7763+$O7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7763/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":41.546531056760251},{"$f":"(J7763+$P7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.67338409350106},{"$f":"(K7763+$Q7763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7763/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":41.789447828006459},{"$f":"(L7763+$R7763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.593408625331115},null,{"$f":"AN7763/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7763/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7763/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7763/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7763/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7763/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7763*(1/(1-($AL7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7763*(1/(1-($AL7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7763*(1/(1-($AL7763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.764689518599134,21.645262004554883,41.546531056760251,19.67338409350106,41.789447828006459,22.593408625331115,null,806.43770627248864,0,0]
[0,11,21,"2019-11-21",1,"Off-Peak",{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":38.173883641742592},{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":15.095852925175434},{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":37.512291204277382},{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":14.315032946287051},{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7789,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7780/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":45.980750117077811},{"$f":"IF(F7789=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7789,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7780/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7789,$B$13:$B$8772,\"=\"&B7789)","v":22.341150749876039},{"$f":"IF(Controls!$C$42=1,G7789*'Input Parameters, System'!$E$18,0)","v":1.0603736288754084},{"$f":"IF(Controls!$C$42=1,H7789*'Input Parameters, System'!$E$18,0)","v":0.41932449151529433},{"$f":"IF(Controls!$C$42=1,I7789*'Input Parameters, System'!$E$18,0)","v":1.0419962696228018},{"$f":"IF(Controls!$C$42=1,J7789*'Input Parameters, System'!$E$18,0)","v":0.39763529367829642},{"$f":"IF(Controls!$C$42=1,K7789*'Input Parameters, System'!$E$18,0)","v":1.2772285711780273},{"$f":"IF(Controls!$C$42=1,L7789*'Input Parameters, System'!$E$18,0)","v":0.62058048157285128},null,{"$f":"VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7780","v":619.01149531157193},271.55872371778298,{"$f":"((LN(V7789)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},{"$f":"'Input Parameters, System'!T7780+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7789,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7789,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":619.01149531157193},271.55872371778298,{"$f":"((LN(Y7789)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},619.01149531157193,271.55872371778298,{"$f":"((LN(AB7789)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.40424656762307742},null,3.2283508044574916E-3,null,646.07210582248376,27.060610510911822,4.3715844884740296,27.148112822705613,{"$f":"IF(Controls!$C$40=1,(AK7789-AI7789)*100,IF(F7789=\"On-Peak\",IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7789,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":8.7502311793791421},null,{"$f":"MAX(0,$V7789-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7789-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7789-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7789-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7789-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7789-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7789+$M7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7789/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":38.404021518810275},{"$f":"(H7789+$N7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7789/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":11.331418769533038},{"$f":"(I7789+$O7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7789/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.932467581046978},{"$f":"(J7789+$P7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7789/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":9.1852239701644187},{"$f":"(K7789+$Q7789)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7789/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":45.276218098522541},{"$f":"(L7789+$R7789)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7789/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.324538143073489},null,{"$f":"AN7789/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7789/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7789/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7789/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7789/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7789/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7789*(1/(1-($AL7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7789*(1/(1-($AL7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7789*(1/(1-($AL7789/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.404021518810275,11.331418769533038,34.932467581046978,9.1852239701644187,45.276218098522541,19.324538143073489,null,619.01149531157193,0,0]
[0,11,23,"2019-11-23",16,"Off-Peak",{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":24.916825256749583},{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":15.932183327621512},{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":24.484991196840578},{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":15.108104879641092},{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7852,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7843/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":30.01251658316199},{"$f":"IF(F7852=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7852,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7843/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7852,$B$13:$B$8772,\"=\"&B7852)","v":23.578880323048544},{"$f":"IF(Controls!$C$42=1,G7852*'Input Parameters, System'!$E$18,0)","v":0.69212618410831128},{"$f":"IF(Controls!$C$42=1,H7852*'Input Parameters, System'!$E$18,0)","v":0.44255562807198595},{"$f":"IF(Controls!$C$42=1,I7852*'Input Parameters, System'!$E$18,0)","v":0.68013092961769939},{"$f":"IF(Controls!$C$42=1,J7852*'Input Parameters, System'!$E$18,0)","v":0.41966481972343506},{"$f":"IF(Controls!$C$42=1,K7852*'Input Parameters, System'!$E$18,0)","v":0.8336715598454657},{"$f":"IF(Controls!$C$42=1,L7852*'Input Parameters, System'!$E$18,0)","v":0.65496146862118476},null,{"$f":"VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7843","v":1121.3600553871613},773.90728379337236,{"$f":"((LN(V7852)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},{"$f":"'Input Parameters, System'!T7843+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7852,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7852,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1121.3600553871613},773.90728379337236,{"$f":"((LN(Y7852)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},1121.3600553871613,773.90728379337236,{"$f":"((LN(AB7852)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82016817124332819},null,1.7827536712982095E-3,null,1183.5331529494333,62.173097562271927,5.5444366208323705,62.284035738545498,{"$f":"IF(Controls!$C$40=1,(AK7852-AI7852)*100,IF(F7852=\"On-Peak\",IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7852,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.093817627357083},null,{"$f":"MAX(0,$V7852-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7852-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7852-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7852-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7852-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7852-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7852+$M7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7852/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":22.411066267864463},{"$f":"(H7852+$N7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7852/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":13.008267634881566},{"$f":"(I7852+$O7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7852/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.052218095250211},{"$f":"(J7852+$P7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7852/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":10.690800590909131},{"$f":"(K7852+$Q7852)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7852/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.981754952423621},{"$f":"(L7852+$R7852)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7852/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.681339857128052},null,{"$f":"AN7852/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7852/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7852/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7852/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7852/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7852/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7852*(1/(1-($AL7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7852*(1/(1-($AL7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7852*(1/(1-($AL7852/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,22.411066267864463,13.008267634881566,20.052218095250211,10.690800590909131,26.981754952423621,21.681339857128052,null,1121.3600553871613,0,0]
[0,11,27,"2019-11-27",23,"On-Peak",{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":56.858483867234924},{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":22.705853203999631},{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":56.635509420696742},{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":22.497924145354943},{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B7955,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7946/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":56.730653032571247},{"$f":"IF(F7955=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B7955,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7946/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F7955,$B$13:$B$8772,\"=\"&B7955)","v":24.791986132835245},{"$f":"IF(Controls!$C$42=1,G7955*'Input Parameters, System'!$E$18,0)","v":1.5793844146558398},{"$f":"IF(Controls!$C$42=1,H7955*'Input Parameters, System'!$E$18,0)","v":0.63071099038793887},{"$f":"IF(Controls!$C$42=1,I7955*'Input Parameters, System'!$E$18,0)","v":1.5731907502846403},{"$f":"IF(Controls!$C$42=1,J7955*'Input Parameters, System'!$E$18,0)","v":0.62493524871771955},{"$f":"IF(Controls!$C$42=1,K7955*'Input Parameters, System'!$E$18,0)","v":1.5758335984143854},{"$f":"IF(Controls!$C$42=1,L7955*'Input Parameters, System'!$E$18,0)","v":0.6886584700005981},null,{"$f":"VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7946","v":961.15271427804453},613.69994268425557,{"$f":"((LN(V7955)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},{"$f":"'Input Parameters, System'!T7946+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B7955,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F7955,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":961.15271427804453},613.69994268425557,{"$f":"((LN(Y7955)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},961.15271427804453,613.69994268425557,{"$f":"((LN(AB7955)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71225319304943358},null,2.0797530652476581E-3,null,1011.256292879954,50.103578601909433,5.2128634563076677,50.207890106573572,{"$f":"IF(Controls!$C$40=1,(AK7955-AI7955)*100,IF(F7955=\"On-Peak\",IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D7955,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.431150466413897},null,{"$f":"MAX(0,$V7955-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V7955-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y7955-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y7955-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB7955-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB7955-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G7955+$M7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7955/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":63.473951697245973},{"$f":"(H7955+$N7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7955/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.057587057243865},{"$f":"(I7955+$O7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7955/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.191643980543489},{"$f":"(J7955+$P7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7955/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.060212706441636},{"$f":"(K7955+$Q7955)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL7955/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.517475038589311},{"$f":"(L7955+$R7955)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL7955/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.020966056047278},null,{"$f":"AN7955/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO7955/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP7955/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ7955/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR7955/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS7955/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI7955*(1/(1-($AL7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK7955*(1/(1-($AL7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM7955*(1/(1-($AL7955/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,63.473951697245973,22.057587057243865,59.191643980543489,20.060212706441636,59.517475038589311,23.020966056047278,null,961.15271427804453,0,0]
[0,11,29,"2019-11-29",20,"On-Peak",{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":47.843972100080734},{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":27.072097859649634},{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":47.656348680080406},{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":26.824184875586909},{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8000,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA7991/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":47.7364079430508},{"$f":"IF(F8000=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8000,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB7991/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8000,$B$13:$B$8772,\"=\"&B8000)","v":29.559385797709897},{"$f":"IF(Controls!$C$42=1,G8000*'Input Parameters, System'!$E$18,0)","v":1.3289841503079651},{"$f":"IF(Controls!$C$42=1,H8000*'Input Parameters, System'!$E$18,0)","v":0.75199418843820953},{"$f":"IF(Controls!$C$42=1,I8000*'Input Parameters, System'!$E$18,0)","v":1.3237724477577375},{"$f":"IF(Controls!$C$42=1,J8000*'Input Parameters, System'!$E$18,0)","v":0.74510779477119293},{"$f":"IF(Controls!$C$42=1,K8000*'Input Parameters, System'!$E$18,0)","v":1.325996290948483},{"$f":"IF(Controls!$C$42=1,L8000*'Input Parameters, System'!$E$18,0)","v":0.82108473635550272},null,{"$f":"VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T7991","v":1155.5777250111482},808.12495341735928,{"$f":"((LN(V8000)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},{"$f":"'Input Parameters, System'!T7991+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8000,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8000,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1155.5777250111482},808.12495341735928,{"$f":"((LN(Y8000)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},1155.5777250111482,808.12495341735928,{"$f":"((LN(AB8000)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.84120886222048574},null,1.7299875963630029E-3,null,1220.4229822047027,64.845257193554417,5.6115011383530113,64.957535776457306,{"$f":"IF(Controls!$C$40=1,(AK8000-AI8000)*100,IF(F8000=\"On-Peak\",IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8000,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.22785829028885},null,{"$f":"MAX(0,$V8000-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":11.665725011148197},{"$f":"MAX(0,$V8000-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8000-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":11.665725011148197},{"$f":"MAX(0,$Y8000-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8000-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":11.665725011148197},{"$f":"MAX(0,$AB8000-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.2260116308709527E-4,0,1.2260116308709527E-4,0,1.2260116308709527E-4,0,null,{"$f":"(G8000+$M8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8000/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":52.372722475782851},{"$f":"(H8000+$N8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8000/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.325163980088814},{"$f":"(I8000+$O8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8000/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":48.721832753616397},{"$f":"(J8000+$P8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8000/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":25.940229144325453},{"$f":"(K8000+$Q8000)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8000/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":48.998466227347677},{"$f":"(L8000+$R8000)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8000/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.520083847875647},null,{"$f":"AN8000/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":28.965284832845189},{"$f":"IF(Controls!$C$44=1,AO8000/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8000/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":29.658922178187815},{"$f":"IF(Controls!$C$44=1,AQ8000/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8000/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":30.369251911962039},{"$f":"IF(Controls!$C$44=1,AS8000/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8000*(1/(1-($AL8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":40.347441220527408},{"$f":"BK8000*(1/(1-($AL8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":41.313649292744913},{"$f":"BM8000*(1/(1-($AL8000/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":42.303109170182381},null,92.720163696310266,68.672605200616218,90.035482046361309,67.25387843707037,91.301575397530058,71.823193018058021,null,1155.5777250111482,42.303109170182381,30.369251911962039]
[1,12,4,"2019-12-04",14,"On-Peak",{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":43.959347036765863},{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":25.04203583774456},{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":43.475868600659297},{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":25.486330021962612},{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8114,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8105/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":38.882092537910829},{"$f":"IF(F8114=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8114,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8105/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8114,$B$13:$B$8772,\"=\"&B8114)","v":25.369058622764797},{"$f":"IF(Controls!$C$42=1,G8114*'Input Parameters, System'!$E$18,0)","v":1.2210791225181461},{"$f":"IF(Controls!$C$42=1,H8114*'Input Parameters, System'!$E$18,0)","v":0.69560421635122571},{"$f":"IF(Controls!$C$42=1,I8114*'Input Parameters, System'!$E$18,0)","v":1.207649318294173},{"$f":"IF(Controls!$C$42=1,J8114*'Input Parameters, System'!$E$18,0)","v":0.70794558148003783},{"$f":"IF(Controls!$C$42=1,K8114*'Input Parameters, System'!$E$18,0)","v":1.0800458750707258},{"$f":"IF(Controls!$C$42=1,L8114*'Input Parameters, System'!$E$18,0)","v":0.70468807956334245},null,{"$f":"VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8105","v":1094.065730605372},746.61295901158303,{"$f":"((LN(V8114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},{"$f":"'Input Parameters, System'!T8105+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8114,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8114,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1094.065730605372},746.61295901158303,{"$f":"((LN(Y8114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},1094.065730605372,746.61295901158303,{"$f":"((LN(AB8114)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80291912211808059},null,1.8272088036290768E-3,null,1154.1305494306043,60.064818825232344,5.4900557749850263,60.17467012104229,{"$f":"IF(Controls!$C$40=1,(AK8114-AI8114)*100,IF(F8114=\"On-Peak\",IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8114,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.985129580994624},null,{"$f":"MAX(0,$V8114-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8114-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8114-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8114-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8114-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8114-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8114+$M8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8114/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":47.148128620788988},{"$f":"(H8114+$N8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8114/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.446235442102161},{"$f":"(I8114+$O8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8114/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":43.411158444537776},{"$f":"(J8114+$P8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8114/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.112000945061656},{"$f":"(K8114+$Q8114)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8114/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":37.896227991023046},{"$f":"(L8114+$R8114)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8114/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.970073583215708},null,{"$f":"AN8114/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8114/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8114/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8114/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8114/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8114/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8114*(1/(1-($AL8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8114*(1/(1-($AL8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8114*(1/(1-($AL8114/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,47.148128620788988,25.446235442102161,43.411158444537776,24.112000945061656,37.896227991023046,23.970073583215708,null,1094.065730605372,0,0]
[1,12,5,"2019-12-05",24,"Off-Peak",{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":30.922129995737205},{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":19.444392342963152},{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":30.159405309305864},{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":18.492568941559359},{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8148,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8139/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":30.38482424775972},{"$f":"IF(F8148=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8148,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8139/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8148,$B$13:$B$8772,\"=\"&B8148)","v":24.458224531042092},{"$f":"IF(Controls!$C$42=1,G8148*'Input Parameters, System'!$E$18,0)","v":0.85893831248237651},{"$f":"IF(Controls!$C$42=1,H8148*'Input Parameters, System'!$E$18,0)","v":0.54011588298129576},{"$f":"IF(Controls!$C$42=1,I8148*'Input Parameters, System'!$E$18,0)","v":0.83775175595660356},{"$f":"IF(Controls!$C$42=1,J8148*'Input Parameters, System'!$E$18,0)","v":0.51367664395423929},{"$f":"IF(Controls!$C$42=1,K8148*'Input Parameters, System'!$E$18,0)","v":0.84401332211080493},{"$f":"IF(Controls!$C$42=1,L8148*'Input Parameters, System'!$E$18,0)","v":0.6793874195569467},null,{"$f":"VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8139","v":780.91537891107794},433.46260731728898,{"$f":"((LN(V8148)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},{"$f":"'Input Parameters, System'!T8139+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8148,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8148,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":780.91537891107794},433.46260731728898,{"$f":"((LN(Y8148)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},780.91537891107794,433.46260731728898,{"$f":"((LN(AB8148)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56688663333258216},null,2.5594585503778688E-3,null,818.37858630877838,37.463207397700423,4.7973453218375299,37.55921573646966,{"$f":"IF(Controls!$C$40=1,(AK8148-AI8148)*100,IF(F8148=\"On-Peak\",IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8148,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.6008338769237866},null,{"$f":"MAX(0,$V8148-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8148-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8148-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8148-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8148-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8148-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8148+$M8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8148/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":29.568981063777983},{"$f":"(H8148+$N8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8148/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.379816661259255},{"$f":"(I8148+$O8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8148/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.436979844586702},{"$f":"(J8148+$P8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8148/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":14.684628165923012},{"$f":"(K8148+$Q8148)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8148/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.821526494205088},{"$f":"(L8148+$R8148)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8148/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.299845349750797},null,{"$f":"AN8148/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8148/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8148/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8148/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8148/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8148/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8148*(1/(1-($AL8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8148*(1/(1-($AL8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8148*(1/(1-($AL8148/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,29.568981063777983,17.379816661259255,26.436979844586702,14.684628165923012,26.821526494205088,22.299845349750797,null,780.91537891107794,0,0]
[1,12,7,"2019-12-07",21,"Off-Peak",{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":41.635802461691554},{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":22.086830437593189},{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":40.608814528412417},{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":21.00565691966905},{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8193,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8184/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":40.912334964872741},{"$f":"IF(F8193=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8193,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8184/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8193,$B$13:$B$8772,\"=\"&B8193)","v":27.782028283193274},{"$f":"IF(Controls!$C$42=1,G8193*'Input Parameters, System'!$E$18,0)","v":1.1565369497581506},{"$f":"IF(Controls!$C$42=1,H8193*'Input Parameters, System'!$E$18,0)","v":0.61351610858520989},{"$f":"IF(Controls!$C$42=1,I8193*'Input Parameters, System'!$E$18,0)","v":1.1280098307507551},{"$f":"IF(Controls!$C$42=1,J8193*'Input Parameters, System'!$E$18,0)","v":0.58348385152159832},{"$f":"IF(Controls!$C$42=1,K8193*'Input Parameters, System'!$E$18,0)","v":1.1364408583524466},{"$f":"IF(Controls!$C$42=1,L8193*'Input Parameters, System'!$E$18,0)","v":0.77171425429597984},null,{"$f":"VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8184","v":1089.0651354059962},741.61236381220726,{"$f":"((LN(V8193)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},{"$f":"'Input Parameters, System'!T8184+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8193,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8193,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1089.0651354059962},741.61236381220726,{"$f":"((LN(Y8193)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},1089.0651354059962,741.61236381220726,{"$f":"((LN(AB8193)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79971233060967872},null,1.8355948399975119E-3,null,1148.7459562470601,59.680820841063998,5.4800047215555558,59.790471253924615,{"$f":"IF(Controls!$C$40=1,(AK8193-AI8193)*100,IF(F8193=\"On-Peak\",IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8193,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.965041286061705},null,{"$f":"MAX(0,$V8193-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8193-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8193-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8193-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8193-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8193-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8193+$M8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8193/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":44.112684608263606},{"$f":"(H8193+$N8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8193/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":21.395937177859338},{"$f":"(I8193+$O8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8193/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.867802992628256},{"$f":"(J8193+$P8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8193/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":18.301089720273968},{"$f":"(K8193+$Q8193)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8193/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":40.393518069732785},{"$f":"(L8193+$R8193)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8193/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":27.097384524670844},null,{"$f":"AN8193/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8193/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8193/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8193/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8193/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8193/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8193*(1/(1-($AL8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8193*(1/(1-($AL8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8193*(1/(1-($AL8193/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,44.112684608263606,21.395937177859338,39.867802992628256,18.301089720273968,40.393518069732785,27.097384524670844,null,1089.0651354059962,0,0]
[1,12,12,"2019-12-12",4,"Off-Peak",{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":58.776486377504497},{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":17.799648983475677},{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":57.326706651851765},{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":16.928337494774073},{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8296,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8287/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":57.755180795356466},{"$f":"IF(F8296=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8296,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8287/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8296,$B$13:$B$8772,\"=\"&B8296)","v":22.38937600789227},{"$f":"IF(Controls!$C$42=1,G8296*'Input Parameters, System'!$E$18,0)","v":1.6326616578384738},{"$f":"IF(Controls!$C$42=1,H8296*'Input Parameters, System'!$E$18,0)","v":0.49442908566624927},{"$f":"IF(Controls!$C$42=1,I8296*'Input Parameters, System'!$E$18,0)","v":1.5923904555896318},{"$f":"IF(Controls!$C$42=1,J8296*'Input Parameters, System'!$E$18,0)","v":0.47022626329097839},{"$f":"IF(Controls!$C$42=1,K8296*'Input Parameters, System'!$E$18,0)","v":1.6042923801276565},{"$f":"IF(Controls!$C$42=1,L8296*'Input Parameters, System'!$E$18,0)","v":0.62192005687847218},null,{"$f":"VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8287","v":783.31753398816102},435.86476239437206,{"$f":"((LN(V8296)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},{"$f":"'Input Parameters, System'!T8287+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8296,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8296,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":783.31753398816102},435.86476239437206,{"$f":"((LN(Y8296)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},783.31753398816102,435.86476239437206,{"$f":"((LN(AB8296)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.56903658154288772},null,2.5516146099775483E-3,null,820.94217612485158,37.624642136690618,4.8032426830955206,37.720768309580997,{"$f":"IF(Controls!$C$40=1,(AK8296-AI8296)*100,IF(F8296=\"On-Peak\",IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8296,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":9.612617289037928},null,{"$f":"MAX(0,$V8296-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8296-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8296-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8296-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8296-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8296-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8296+$M8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8296/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":65.265810809675415},{"$f":"(H8296+$N8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8296/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.166972950522638},{"$f":"(I8296+$O8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8296/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":59.402297502253134},{"$f":"(J8296+$P8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8296/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.691992692812011},{"$f":"(K8296+$Q8296)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8296/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":60.133335353789576},{"$f":"(L8296+$R8296)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8296/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.656447486974109},null,{"$f":"AN8296/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8296/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8296/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8296/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8296/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8296/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8296*(1/(1-($AL8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8296*(1/(1-($AL8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8296*(1/(1-($AL8296/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,65.265810809675415,15.166972950522638,59.402297502253134,12.691992692812011,60.133335353789576,19.656447486974109,null,783.31753398816102,0,0]
[1,12,14,"2019-12-14",1,"Off-Peak",{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":81.116789097982121},{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":17.983689759861203},{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":79.115963878710204},{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":17.10336928210576},{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8341,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8332/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":79.707296380441903},{"$f":"IF(F8341=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8341,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8332/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8341,$B$13:$B$8772,\"=\"&B8341)","v":22.620872603533297},{"$f":"IF(Controls!$C$42=1,G8341*'Input Parameters, System'!$E$18,0)","v":2.2532185833063445},{"$f":"IF(Controls!$C$42=1,H8341*'Input Parameters, System'!$E$18,0)","v":0.49954127146710847},{"$f":"IF(Controls!$C$42=1,I8341*'Input Parameters, System'!$E$18,0)","v":2.1976407354138958},{"$f":"IF(Controls!$C$42=1,J8341*'Input Parameters, System'!$E$18,0)","v":0.47508820223445281},{"$f":"IF(Controls!$C$42=1,K8341*'Input Parameters, System'!$E$18,0)","v":2.2140664519225397},{"$f":"IF(Controls!$C$42=1,L8341*'Input Parameters, System'!$E$18,0)","v":0.62835044492847814},null,{"$f":"VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8332","v":869.60910795527093},522.15633636148198,{"$f":"((LN(V8341)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},{"$f":"'Input Parameters, System'!T8332+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8341,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8341,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":869.60910795527093},522.15633636148198,{"$f":"((LN(Y8341)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},869.60910795527093,522.15633636148198,{"$f":"((LN(AB8341)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.64219054395720965},null,2.2985625617018002E-3,null,913.16160924455903,43.552501289288159,5.0082848593541085,43.652724578844222,{"$f":"IF(Controls!$C$40=1,(AK8341-AI8341)*100,IF(F8341=\"On-Peak\",IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8341,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.022328955606241},null,{"$f":"MAX(0,$V8341-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8341-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8341-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8341-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8341-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8341-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8341+$M8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8341/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":94.365237791077348},{"$f":"(H8341+$N8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8341/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.52530722690814},{"$f":"(I8341+$O8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8341/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":86.275043931737727},{"$f":"(J8341+$P8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8341/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.014667803979094},{"$f":"(K8341+$Q8341)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8341/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":87.288535309306681},{"$f":"(L8341+$R8341)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8341/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.084503049940977},null,{"$f":"AN8341/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8341/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8341/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8341/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8341/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8341/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8341*(1/(1-($AL8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8341*(1/(1-($AL8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8341*(1/(1-($AL8341/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,94.365237791077348,15.52530722690814,86.275043931737727,13.014667803979094,87.288535309306681,20.084503049940977,null,869.60910795527093,0,0]
[1,12,18,"2019-12-18",19,"On-Peak",{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":67.863759921261334},{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":36.969864213219395},{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":67.11737339082444},{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":37.625781158937805},{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8455,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8446/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":60.025572969092451},{"$f":"IF(F8455=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8455,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8446/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8455,$B$13:$B$8772,\"=\"&B8455)","v":37.452651956003635},{"$f":"IF(Controls!$C$42=1,G8455*'Input Parameters, System'!$E$18,0)","v":1.885083059721729},{"$f":"IF(Controls!$C$42=1,H8455*'Input Parameters, System'!$E$18,0)","v":1.026929024112597},{"$f":"IF(Controls!$C$42=1,I8455*'Input Parameters, System'!$E$18,0)","v":1.8643503357146369},{"$f":"IF(Controls!$C$42=1,J8455*'Input Parameters, System'!$E$18,0)","v":1.0451487326049171},{"$f":"IF(Controls!$C$42=1,K8455*'Input Parameters, System'!$E$18,0)","v":1.6673581140421967},{"$f":"IF(Controls!$C$42=1,L8455*'Input Parameters, System'!$E$18,0)","v":1.0403396426285736},null,{"$f":"VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8446","v":1194.5169392178746},847.0641676240856,{"$f":"((LN(V8455)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},{"$f":"'Input Parameters, System'!T8446+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8455,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8455,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1194.5169392178746},847.0641676240856,{"$f":"((LN(Y8455)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},1194.5169392178746,847.0641676240856,{"$f":"((LN(AB8455)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86440788069353336},null,1.673616541383538E-3,null,1262.4417799132527,67.924840695378222,5.6863857234082333,68.038616013907415,{"$f":"IF(Controls!$C$40=1,(AK8455-AI8455)*100,IF(F8455=\"On-Peak\",IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8455,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.377531852919276},null,{"$f":"MAX(0,$V8455-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":50.604939217874517},{"$f":"MAX(0,$V8455-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":6.0369392178745329},{"$f":"MAX(0,$Y8455-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":50.604939217874517},{"$f":"MAX(0,$Y8455-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":6.0369392178745329},{"$f":"MAX(0,$AB8455-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":50.604939217874517},{"$f":"MAX(0,$AB8455-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":6.0369392178745329},null,5.3183358943693524E-4,9.973235754894496E-5,5.3183358943693524E-4,9.973235754894496E-5,5.3183358943693524E-4,9.973235754894496E-5,null,{"$f":"(G8455+$M8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8455/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":78.641722047571776},{"$f":"(H8455+$N8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8455/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":41.990544432675733},{"$f":"(I8455+$O8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8455/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":72.902429863906349},{"$f":"(J8455+$P8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8455/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":40.05465224714024},{"$f":"(K8455+$Q8455)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8455/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":64.3508678832779},{"$f":"(L8455+$R8455)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8455/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":39.887197335860911},null,{"$f":"AN8455/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":125.64898255305982},{"$f":"IF(Controls!$C$44=1,AO8455/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":3.3312579580609576},{"$f":"AP8455/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":128.65792333185988},{"$f":"IF(Controls!$C$44=1,AQ8455/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":3.3950167336287462},{"$f":"AR8455/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":131.73927429529695},{"$f":"IF(Controls!$C$44=1,AS8455/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":3.4602030087553084},null,{"$f":"BI8455*(1/(1-($AL8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":175.31942071710785},{"$f":"BK8455*(1/(1-($AL8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":179.51782920074632},{"$f":"BM8455*(1/(1-($AL8455/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":183.81727241914064},null,257.29240072274058,220.64122310784455,255.81527579828142,222.96749818151531,251.62834331117386,227.16467276375687,null,1194.5169392178746,183.81727241914064,131.73927429529695]
[1,12,20,"2019-12-20",5,"Off-Peak",{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":110.06959901022665},{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":18.404077638552348},{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":107.35462431727143},{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":17.503178733168667},{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8489,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8480/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":108.15701962989534},{"$f":"IF(F8489=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8489,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8480/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8489,$B$13:$B$8772,\"=\"&B8489)","v":23.149659564102805},{"$f":"IF(Controls!$C$42=1,G8489*'Input Parameters, System'!$E$18,0)","v":3.0574541806301583},{"$f":"IF(Controls!$C$42=1,H8489*'Input Parameters, System'!$E$18,0)","v":0.51121858008591303},{"$f":"IF(Controls!$C$42=1,I8489*'Input Parameters, System'!$E$18,0)","v":2.9820390723720664},{"$f":"IF(Controls!$C$42=1,J8489*'Input Parameters, System'!$E$18,0)","v":0.48619389434744181},{"$f":"IF(Controls!$C$42=1,K8489*'Input Parameters, System'!$E$18,0)","v":3.004327578237088},{"$f":"IF(Controls!$C$42=1,L8489*'Input Parameters, System'!$E$18,0)","v":0.64303880500059707},null,{"$f":"VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8480","v":895.74305968882982},548.29028809504086,{"$f":"((LN(V8489)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},{"$f":"'Input Parameters, System'!T8480+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8489,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8489,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":895.74305968882982},548.29028809504086,{"$f":"((LN(Y8489)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},895.74305968882982,548.29028809504086,{"$f":"((LN(AB8489)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66291740299711677},null,2.2315377350690113E-3,null,941.13891710821554,45.395857419385756,5.0679552499302343,45.497273102609462,{"$f":"IF(Controls!$C$40=1,(AK8489-AI8489)*100,IF(F8489=\"On-Peak\",IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8489,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.141568322370631},null,{"$f":"MAX(0,$V8489-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8489-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8489-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8489-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8489-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8489-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8489+$M8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8489/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":131.82136322825804},{"$f":"(H8489+$N8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8489/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.127408441052751},{"$f":"(I8489+$O8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8489/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":120.86503643391418},{"$f":"(J8489+$P8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8489/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.556851706026279},{"$f":"(K8489+$Q8489)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8489/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":122.24209561328254},{"$f":"(L8489+$R8489)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8489/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.803755410567611},null,{"$f":"AN8489/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8489/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8489/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8489/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8489/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8489/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8489*(1/(1-($AL8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8489*(1/(1-($AL8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8489*(1/(1-($AL8489/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,131.82136322825804,16.127408441052751,120.86503643391418,13.556851706026279,122.24209561328254,20.803755410567611,null,895.74305968882982,0,0]
[1,12,24,"2019-12-24",23,"On-Peak",{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":67.507956366516225},{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":25.148765016954329},{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":66.765483073145063},{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":25.594952783384166},{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8603,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8594/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":59.710864319545266},{"$f":"IF(F8603=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8603,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8594/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8603,$B$13:$B$8772,\"=\"&B8603)","v":25.477181573377745},{"$f":"IF(Controls!$C$42=1,G8603*'Input Parameters, System'!$E$18,0)","v":1.8751997397521758},{"$f":"IF(Controls!$C$42=1,H8603*'Input Parameters, System'!$E$18,0)","v":0.69856888214545476},{"$f":"IF(Controls!$C$42=1,I8603*'Input Parameters, System'!$E$18,0)","v":1.8545757155417033},{"$f":"IF(Controls!$C$42=1,J8603*'Input Parameters, System'!$E$18,0)","v":0.71096284618351935},{"$f":"IF(Controls!$C$42=1,K8603*'Input Parameters, System'!$E$18,0)","v":1.6586163062688339},{"$f":"IF(Controls!$C$42=1,L8603*'Input Parameters, System'!$E$18,0)","v":0.7076914607907322},null,{"$f":"VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8594","v":1043.1344348270593},695.68166323327034,{"$f":"((LN(V8603)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},{"$f":"'Input Parameters, System'!T8594+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8603,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8603,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1043.1344348270593},695.68166323327034,{"$f":"((LN(Y8603)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},1043.1344348270593,695.68166323327034,{"$f":"((LN(AB8603)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76954961472252059},null,1.9163799950252525E-3,null,1099.3214272221524,56.186992395093071,5.3863615771066247,56.294771262947854,{"$f":"IF(Controls!$C$40=1,(AK8603-AI8603)*100,IF(F8603=\"On-Peak\",IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8603,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.77788678547833},null,{"$f":"MAX(0,$V8603-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8603-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8603-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8603-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8603-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8603-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8603+$M8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8603/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":77.583782476905853},{"$f":"(H8603+$N8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8603/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":25.512341789556199},{"$f":"(I8603+$O8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8603/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":71.911752725194518},{"$f":"(J8603+$P8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8603/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.175703239724687},{"$f":"(K8603+$Q8603)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8603/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":63.462197924582981},{"$f":"(L8603+$R8603)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8603/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.0336738770606},null,{"$f":"AN8603/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8603/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8603/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8603/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8603/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8603/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8603*(1/(1-($AL8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8603*(1/(1-($AL8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8603*(1/(1-($AL8603/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,77.583782476905853,25.512341789556199,71.911752725194518,24.175703239724687,63.462197924582981,24.0336738770606,null,1043.1344348270593,0,0]
[1,12,26,"2019-12-26",20,"On-Peak",{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":37.669478511607366},{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":32.472633640833052},{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":37.255177986522007},{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":33.048761011880089},{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8648,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8639/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":33.318696661216791},{"$f":"IF(F8648=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8648,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8639/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8648,$B$13:$B$8772,\"=\"&B8648)","v":32.896692258070594},{"$f":"IF(Controls!$C$42=1,G8648*'Input Parameters, System'!$E$18,0)","v":1.0463625341886733},{"$f":"IF(Controls!$C$42=1,H8648*'Input Parameters, System'!$E$18,0)","v":0.90200736964629102},{"$f":"IF(Controls!$C$42=1,I8648*'Input Parameters, System'!$E$18,0)","v":1.0348543168075797},{"$f":"IF(Controls!$C$42=1,J8648*'Input Parameters, System'!$E$18,0)","v":0.91801072620453161},{"$f":"IF(Controls!$C$42=1,K8648*'Input Parameters, System'!$E$18,0)","v":0.92550885363469459},{"$f":"IF(Controls!$C$42=1,L8648*'Input Parameters, System'!$E$18,0)","v":0.9137866420681402},null,{"$f":"VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8639","v":1408.6536473037143},1061.2008757099252,{"$f":"((LN(V8648)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},{"$f":"'Input Parameters, System'!T8639+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8648,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8648,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1408.6536473037143},1061.2008757099252,{"$f":"((LN(Y8648)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},1408.6536473037143,1061.2008757099252,{"$f":"((LN(AB8648)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.97983264431422545},null,1.4192917058828414E-3,null,1494.2165095932719,85.562862289557685,6.0740880097341501,85.684387169564104,{"$f":"IF(Controls!$C$40=1,(AK8648-AI8648)*100,IF(F8648=\"On-Peak\",IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8648,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":12.152488000641881},null,{"$f":"MAX(0,$V8648-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":264.74164730371422},{"$f":"MAX(0,$V8648-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":220.17364730371423},{"$f":"MAX(0,$Y8648-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":264.74164730371422},{"$f":"MAX(0,$Y8648-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":220.17364730371423},{"$f":"MAX(0,$AB8648-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":264.74164730371422},{"$f":"MAX(0,$AB8648-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":220.17364730371423},null,2.7823074730469999E-3,3.637346033025058E-3,2.7823074730469999E-3,3.637346033025058E-3,2.7823074730469999E-3,3.637346033025058E-3,null,{"$f":"(G8648+$M8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8648/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":39.615528531000407},{"$f":"(H8648+$N8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8648/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":36.203619715501333},{"$f":"(I8648+$O8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8648/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.35747134281133},{"$f":"(J8648+$P8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8648/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":34.478177404349438},{"$f":"(K8648+$Q8648)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8648/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.568838793883721},{"$f":"(L8648+$R8648)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8648/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":34.319651606209199},null,{"$f":"AN8648/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":657.33738914131766},{"$f":"IF(Controls!$C$44=1,AO8648/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":121.49455017936012},{"$f":"AP8648/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":673.07877626144034},{"$f":"IF(Controls!$C$44=1,AQ8648/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":123.8199010993784},{"$f":"AR8648/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":689.19897999232592},{"$f":"IF(Controls!$C$44=1,AS8648/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":126.19731445915905},null,{"$f":"BI8648*(1/(1-($AL8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":925.2812492526931},{"$f":"BK8648*(1/(1-($AL8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":947.43914043625102},{"$f":"BM8648*(1/(1-($AL8648/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":970.13026145373374},null,1086.3913279630538,1082.9794191475546,1107.6165128784407,1105.7372189399789,1127.8964147067766,1130.647227519102,null,1408.6536473037143,970.13026145373374,689.19897999232592]
[1,12,28,"2019-12-28",6,"Off-Peak",{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":36.156417614910104},{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":17.850986673730592},{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":35.26458408689588},{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":16.977162151240282},{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8682,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8673/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":35.528160408390256},{"$f":"IF(F8682=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8682,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8673/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8682,$B$13:$B$8772,\"=\"&B8682)","v":22.45395137404477},{"$f":"IF(Controls!$C$42=1,G8682*'Input Parameters, System'!$E$18,0)","v":1.0043335415716907},{"$f":"IF(Controls!$C$42=1,H8682*'Input Parameters, System'!$E$18,0)","v":0.49585511644227853},{"$f":"IF(Controls!$C$42=1,I8682*'Input Parameters, System'!$E$18,0)","v":0.97956066901493788},{"$f":"IF(Controls!$C$42=1,J8682*'Input Parameters, System'!$E$18,0)","v":0.47158248836468447},{"$f":"IF(Controls!$C$42=1,K8682*'Input Parameters, System'!$E$18,0)","v":0.98688215045317973},{"$f":"IF(Controls!$C$42=1,L8682*'Input Parameters, System'!$E$18,0)","v":0.62371379670294769},null,{"$f":"VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8673","v":904.84102470139408},557.38825310760512,{"$f":"((LN(V8682)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},{"$f":"'Input Parameters, System'!T8673+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8682,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8682,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":904.84102470139408},557.38825310760512,{"$f":"((LN(Y8682)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},904.84102470139408,557.38825310760512,{"$f":"((LN(AB8682)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66999136278913518},null,2.2091125319327887E-3,null,950.88370386284748,46.042679161453371,5.0884827173533473,46.144505052007446,{"$f":"IF(Controls!$C$40=1,(AK8682-AI8682)*100,IF(F8682=\"On-Peak\",IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8682,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.182589055407476},null,{"$f":"MAX(0,$V8682-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8682-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8682-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8682-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8682-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8682-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8682+$M8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8682/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.57519456544626},{"$f":"(H8682+$N8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8682/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.388792645880422},{"$f":"(I8682+$O8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8682/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":32.907079719113241},{"$f":"(J8682+$P8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8682/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":12.891738292313683},{"$f":"(K8682+$Q8682)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8682/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.359632165166992},{"$f":"(L8682+$R8682)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8682/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":19.921426755860359},null,{"$f":"AN8682/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8682/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8682/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8682/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8682/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8682/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8682*(1/(1-($AL8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8682*(1/(1-($AL8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8682*(1/(1-($AL8682/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.57519456544626,15.388792645880422,32.907079719113241,12.891738292313683,33.359632165166992,19.921426755860359,null,904.84102470139408,0,0]
[1,12,30,"2019-12-30",18,"On-Peak",{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":27.536805303155116},{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":38.537097950036518},{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":27.233947038399602},{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":39.220820655601685},{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8742,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8733/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":24.356335663953995},{"$f":"IF(F8742=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8742,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8733/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8742,$B$13:$B$8772,\"=\"&B8742)","v":39.040352125530646},{"$f":"IF(Controls!$C$42=1,G8742*'Input Parameters, System'!$E$18,0)","v":0.76490258211541162},{"$f":"IF(Controls!$C$42=1,H8742*'Input Parameters, System'!$E$18,0)","v":1.0704628007752242},{"$f":"IF(Controls!$C$42=1,I8742*'Input Parameters, System'!$E$18,0)","v":0.75648994796355007},{"$f":"IF(Controls!$C$42=1,J8742*'Input Parameters, System'!$E$18,0)","v":1.0894548827244621},{"$f":"IF(Controls!$C$42=1,K8742*'Input Parameters, System'!$E$18,0)","v":0.67655720535212138},{"$f":"IF(Controls!$C$42=1,L8742*'Input Parameters, System'!$E$18,0)","v":1.0844419248623496},null,{"$f":"VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8733","v":1346.5105735938985},999.05780200010952,{"$f":"((LN(V8742)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},{"$f":"'Input Parameters, System'!T8733+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8742,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8742,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1346.5105735938985},999.05780200010952,{"$f":"((LN(Y8742)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},1346.5105735938985,999.05780200010952,{"$f":"((LN(AB8742)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.94825011272990067},null,1.4847694079485052E-3,null,1426.8360048663042,80.325431272405751,5.9654512075618902,80.444784599597156,{"$f":"IF(Controls!$C$40=1,(AK8742-AI8742)*100,IF(F8742=\"On-Peak\",IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8742,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.93533271914049},null,{"$f":"MAX(0,$V8742-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":202.59857359389844},{"$f":"MAX(0,$V8742-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":158.03057359389845},{"$f":"MAX(0,$Y8742-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":202.59857359389844},{"$f":"MAX(0,$Y8742-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":158.03057359389845},{"$f":"MAX(0,$AB8742-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":202.59857359389844},{"$f":"MAX(0,$AB8742-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":158.03057359389845},null,2.1292136355572865E-3,2.6107206152856614E-3,2.1292136355572865E-3,2.6107206152856614E-3,2.1292136355572865E-3,2.6107206152856614E-3,null,{"$f":"(G8742+$M8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8742/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":26.166940650808044},{"$f":"(H8742+$N8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8742/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.47987911156504},{"$f":"(I8742+$O8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8742/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":23.763927316022261},{"$f":"(J8742+$P8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8742/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.45345867552092},{"$f":"(K8742+$Q8742)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8742/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":20.272015830287849},{"$f":"(L8742+$R8742)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8742/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.282162768881321},null,{"$f":"AN8742/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":503.03992124513729},{"$f":"IF(Controls!$C$44=1,AO8742/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":87.203231124622718},{"$f":"AP8742/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":515.08631670050579},{"$f":"IF(Controls!$C$44=1,AQ8742/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":88.872261656649471},{"$f":"AR8742/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":527.42260876177613},{"$f":"IF(Controls!$C$44=1,AS8742/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":90.578660226673037},null,{"$f":"BI8742*(1/(1-($AL8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":706.3429994103567},{"$f":"BK8742*(1/(1-($AL8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":723.25793347158776},{"$f":"BM8742*(1/(1-($AL8742/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":740.57992556038971},null,819.71317118578747,838.02610964654446,835.89412244425944,854.58365380375812,851.43060161735059,873.44074855594408,null,1346.5105735938985,740.57992556038971,527.42260876177613]
[1,12,30,"2019-12-30",19,"On-Peak",{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":32.409055318480902},{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":38.322516126572673},{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":32.052610547634664},{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":39.00243173526993},{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8743,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8734/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":28.665846353575748},{"$f":"IF(F8743=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8743,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8734/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8743,$B$13:$B$8772,\"=\"&B8743)","v":38.82296808798251},{"$f":"IF(Controls!$C$42=1,G8743*'Input Parameters, System'!$E$18,0)","v":0.90024132516878752},{"$f":"IF(Controls!$C$42=1,H8743*'Input Parameters, System'!$E$18,0)","v":1.0645022621784057},{"$f":"IF(Controls!$C$42=1,I8743*'Input Parameters, System'!$E$18,0)","v":0.89034019384290408},{"$f":"IF(Controls!$C$42=1,J8743*'Input Parameters, System'!$E$18,0)","v":1.0833885926364097},{"$f":"IF(Controls!$C$42=1,K8743*'Input Parameters, System'!$E$18,0)","v":0.79626447777736375},{"$f":"IF(Controls!$C$42=1,L8743*'Input Parameters, System'!$E$18,0)","v":1.0784035478683347},null,{"$f":"VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8734","v":1232.3525282740693},884.89975668028035,{"$f":"((LN(V8743)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},{"$f":"'Input Parameters, System'!T8734+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8743,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8743,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1232.3525282740693},884.89975668028035,{"$f":"((LN(Y8743)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},1232.3525282740693,884.89975668028035,{"$f":"((LN(AB8743)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88623604968933622},null,1.6222541332293616E-3,null,1303.3083992316763,70.955870957607004,5.7577575677133481,71.071072830637405,{"$f":"IF(Controls!$C$40=1,(AK8743-AI8743)*100,IF(F8743=\"On-Peak\",IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8743,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.520187303040075},null,{"$f":"MAX(0,$V8743-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":88.440528274069266},{"$f":"MAX(0,$V8743-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":43.872528274069282},{"$f":"MAX(0,$Y8743-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":88.440528274069266},{"$f":"MAX(0,$Y8743-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":43.872528274069282},{"$f":"MAX(0,$AB8743-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":88.440528274069266},{"$f":"MAX(0,$AB8743-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":43.872528274069282},null,9.294674458789438E-4,7.2478958599589665E-4,9.294674458789438E-4,7.2478958599589665E-4,9.294674458789438E-4,7.2478958599589665E-4,null,{"$f":"(G8743+$M8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8743/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":32.37475949245173},{"$f":"(H8743+$N8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8743/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.934429472129651},{"$f":"(I8743+$O8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8743/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.577061050881873},{"$f":"(J8743+$P8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8743/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":41.927845099921143},{"$f":"(K8743+$Q8743)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8743/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.486587878213562},{"$f":"(L8743+$R8743)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8743/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.757390811546898},null,{"$f":"AN8743/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":219.59244622838744},{"$f":"IF(Controls!$C$44=1,AO8743/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":24.209405408707088},{"$f":"AP8743/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":224.85106951961885},{"$f":"IF(Controls!$C$44=1,AQ8743/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":24.672762514495989},{"$f":"AR8743/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":230.2362416236875},{"$f":"IF(Controls!$C$44=1,AS8743/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":25.146493754012802},null,{"$f":"BI8743*(1/(1-($AL8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":306.89378529931793},{"$f":"BK8743*(1/(1-($AL8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":314.24303084499894},{"$f":"BM8743*(1/(1-($AL8743/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":321.76913604529824},null,363.47795020047676,375.03762018015465,368.49285441037682,380.84363845941607,372.40221767752462,388.67302061085798,null,1232.3525282740693,321.76913604529824,230.2362416236875]
[1,12,30,"2019-12-30",20,"On-Peak",{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":45.22284067571718},{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":35.755398500316666},{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":44.725465947473253},{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":36.389768473709381},{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8744,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8735/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":39.999654101090535},{"$f":"IF(F8744=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8744,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8735/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8744,$B$13:$B$8772,\"=\"&B8744)","v":36.222326591660497},{"$f":"IF(Controls!$C$42=1,G8744*'Input Parameters, System'!$E$18,0)","v":1.2561757699425851},{"$f":"IF(Controls!$C$42=1,H8744*'Input Parameters, System'!$E$18,0)","v":0.99319424807510592},{"$f":"IF(Controls!$C$42=1,I8744*'Input Parameters, System'!$E$18,0)","v":1.2423599619821337},{"$f":"IF(Controls!$C$42=1,J8744*'Input Parameters, System'!$E$18,0)","v":1.0108154363474062},{"$f":"IF(Controls!$C$42=1,K8744*'Input Parameters, System'!$E$18,0)","v":1.1110888997040573},{"$f":"IF(Controls!$C$42=1,L8744*'Input Parameters, System'!$E$18,0)","v":1.0061643257148021},null,{"$f":"VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8735","v":1225.4684867580193},878.0157151642303,{"$f":"((LN(V8744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},{"$f":"'Input Parameters, System'!T8735+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8744,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8744,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1225.4684867580193},878.0157151642303,{"$f":"((LN(Y8744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},1225.4684867580193,878.0157151642303,{"$f":"((LN(AB8744)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.88231481894643704},null,1.6313633935052252E-3,null,1295.8700653795381,70.401578621518937,5.7448705847807267,70.51652291218889,{"$f":"IF(Controls!$C$40=1,(AK8744-AI8744)*100,IF(F8744=\"On-Peak\",IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8744,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.494429066995338},null,{"$f":"MAX(0,$V8744-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":81.556486758019219},{"$f":"MAX(0,$V8744-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":36.988486758019235},{"$f":"MAX(0,$Y8744-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":81.556486758019219},{"$f":"MAX(0,$Y8744-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":36.988486758019235},{"$f":"MAX(0,$AB8744-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":81.556486758019219},{"$f":"MAX(0,$AB8744-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":36.988486758019235},null,8.5711947815288842E-4,6.1106280076876184E-4,8.5711947815288842E-4,6.1106280076876184E-4,8.5711947815288842E-4,6.1106280076876184E-4,null,{"$f":"(G8744+$M8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8744/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":49.130685532035614},{"$f":"(H8744+$N8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8744/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":40.386388316143012},{"$f":"(I8744+$O8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8744/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":45.267666947127296},{"$f":"(J8744+$P8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8744/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":38.508833584387446},{"$f":"(K8744+$Q8744)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8744/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.561577144490187},{"$f":"(L8744+$R8744)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8744/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":38.343853855032414},null,{"$f":"AN8744/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":202.49979033919334},{"$f":"IF(Controls!$C$44=1,AO8744/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":20.410705892888917},{"$f":"AP8744/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":207.34909245425627},{"$f":"IF(Controls!$C$44=1,AQ8744/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":20.801357602419792},{"$f":"AR8744/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":212.3150930646789},{"$f":"IF(Controls!$C$44=1,AS8744/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":21.200755639621224},null,{"$f":"BI8744*(1/(1-($AL8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":282.9233955656988},{"$f":"BK8744*(1/(1-($AL8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":289.6986174966421},{"$f":"BM8744*(1/(1-($AL8744/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":296.63688519918486},null,352.46478699062334,343.72048977473071,355.76764204618917,349.00880868344933,357.39921798329624,356.18149469383849,null,1225.4684867580193,296.63688519918486,212.3150930646789]
[1,12,30,"2019-12-30",21,"On-Peak",{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":40.669468363625604},{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":28.697791091940207},{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":40.222173026293007},{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":29.206945450023017},{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8745,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8736/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":35.972191103284111},{"$f":"IF(F8745=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8745,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8736/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8745,$B$13:$B$8772,\"=\"&B8745)","v":29.072554215338901},{"$f":"IF(Controls!$C$42=1,G8745*'Input Parameters, System'!$E$18,0)","v":1.129694640395847},{"$f":"IF(Controls!$C$42=1,H8745*'Input Parameters, System'!$E$18,0)","v":0.79715182155566233},{"$f":"IF(Controls!$C$42=1,I8745*'Input Parameters, System'!$E$18,0)","v":1.1172699108483461},{"$f":"IF(Controls!$C$42=1,J8745*'Input Parameters, System'!$E$18,0)","v":0.81129483774455313},{"$f":"IF(Controls!$C$42=1,K8745*'Input Parameters, System'!$E$18,0)","v":0.9992161965171179},{"$f":"IF(Controls!$C$42=1,L8745*'Input Parameters, System'!$E$18,0)","v":0.80756179023625041},null,{"$f":"VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8736","v":1192.280055726096},844.827284132307,{"$f":"((LN(V8745)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},{"$f":"'Input Parameters, System'!T8736+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8745,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8745,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1192.280055726096},844.827284132307,{"$f":"((LN(Y8745)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},1192.280055726096,844.827284132307,{"$f":"((LN(AB8745)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86309581359608423},null,1.6767551633218858E-3,null,1260.0268861878424,67.746830461746384,5.6821239386151365,67.860520598146692,{"$f":"IF(Controls!$C$40=1,(AK8745-AI8745)*100,IF(F8745=\"On-Peak\",IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8745,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.369013640030801},null,{"$f":"MAX(0,$V8745-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":48.368055726095918},{"$f":"MAX(0,$V8745-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":3.800055726095934},{"$f":"MAX(0,$Y8745-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":48.368055726095918},{"$f":"MAX(0,$Y8745-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":3.800055726095934},{"$f":"MAX(0,$AB8745-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":48.368055726095918},{"$f":"MAX(0,$AB8745-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":3.800055726095934},null,5.0832501902915511E-4,6.2778256116739309E-5,5.0832501902915511E-4,6.2778256116739309E-5,5.0832501902915511E-4,6.2778256116739309E-5,null,{"$f":"(G8745+$M8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8745/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":43.096779463028739},{"$f":"(H8745+$N8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8745/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.618318504776912},{"$f":"(I8745+$O8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8745/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.617388835366093},{"$f":"(J8745+$P8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8745/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.095993738026994},{"$f":"(K8745+$Q8745)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8745/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.493091943829661},{"$f":"(L8745+$R8745)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8745/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.946085951847138},null,{"$f":"AN8745/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":120.0949370552156},{"$f":"IF(Controls!$C$44=1,AO8745/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":2.0969178952722864},{"$f":"AP8745/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":122.970874019371},{"$f":"IF(Controls!$C$44=1,AQ8745/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":2.137051958485622},{"$f":"AR8745/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":125.91602043026801},{"$f":"IF(Controls!$C$44=1,AS8745/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":2.1780845859674622},null,{"$f":"BI8745*(1/(1-($AL8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":167.55369443185816},{"$f":"BK8745*(1/(1-($AL8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":171.56613554813794},{"$f":"BM8745*(1/(1-($AL8745/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":175.67513609294562},null,212.74739179015918,200.26893083190737,213.32057634198964,202.79918124465055,212.34631262274274,206.79930663076021,null,1192.280055726096,175.67513609294562,125.91602043026801]
[1,12,30,"2019-12-30",22,"On-Peak",{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":35.696077848410376},{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":27.131680820167389},{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":35.303481391532756},{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":27.613049350847781},{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8746,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8737/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":31.573221526278456},{"$f":"IF(F8746=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8746,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8737/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8746,$B$13:$B$8772,\"=\"&B8746)","v":27.485992182134133},{"$f":"IF(Controls!$C$42=1,G8746*'Input Parameters, System'!$E$18,0)","v":0.99154647087959036},{"$f":"IF(Controls!$C$42=1,H8746*'Input Parameters, System'!$E$18,0)","v":0.7536492519013952},{"$f":"IF(Controls!$C$42=1,I8746*'Input Parameters, System'!$E$18,0)","v":0.98064113744352022},{"$f":"IF(Controls!$C$42=1,J8746*'Input Parameters, System'!$E$18,0)","v":0.7670204483060975},{"$f":"IF(Controls!$C$42=1,K8746*'Input Parameters, System'!$E$18,0)","v":0.8770239831846135},{"$f":"IF(Controls!$C$42=1,L8746*'Input Parameters, System'!$E$18,0)","v":0.76349112254171014},null,{"$f":"VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8737","v":1144.0420967045395},796.58932511075056,{"$f":"((LN(V8746)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},{"$f":"'Input Parameters, System'!T8737+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8746,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8746,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1144.0420967045395},796.58932511075056,{"$f":"((LN(Y8746)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},1144.0420967045395,796.58932511075056,{"$f":"((LN(AB8746)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.83418595567693721},null,1.7474238238914808E-3,null,1207.9829161867633,63.940819482223901,5.5890268082274304,64.052648871720166,{"$f":"IF(Controls!$C$40=1,(AK8746-AI8746)*100,IF(F8746=\"On-Peak\",IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8746,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.182938949626475},null,{"$f":"MAX(0,$V8746-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0.13009670453948274},{"$f":"MAX(0,$V8746-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8746-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0.13009670453948274},{"$f":"MAX(0,$Y8746-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8746-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0.13009670453948274},{"$f":"MAX(0,$AB8746-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,1.3672538376394402E-6,0,1.3672538376394402E-6,0,1.3672538376394402E-6,0,null,{"$f":"(G8746+$M8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8746/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.500025162843599},{"$f":"(H8746+$N8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8746/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.388085288252238},{"$f":"(I8746+$O8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8746/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.440047656248666},{"$f":"(J8746+$P8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8746/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.946866173157122},{"$f":"(K8746+$Q8746)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8746/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.951813846276302},{"$f":"(L8746+$R8746)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8746/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.800399593782288},null,{"$f":"AN8746/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0.32302219529429221},{"$f":"IF(Controls!$C$44=1,AO8746/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8746/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0.33075767103097842},{"$f":"IF(Controls!$C$44=1,AQ8746/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8746/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0.33867930105501232},{"$f":"IF(Controls!$C$44=1,AS8746/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8746*(1/(1-($AL8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.44972896335537449},{"$f":"BK8746*(1/(1-($AL8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.46049871086746441},{"$f":"BM8746*(1/(1-($AL8746/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0.4715276324421811},null,36.949754126198975,28.837814251607611,33.900546367116128,27.407364884024588,29.423341478718484,27.27192722622447,null,1144.0420967045395,0.4715276324421811,0.33867930105501232]
[1,12,30,"2019-12-30",23,"On-Peak",{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":33.422247835575369},{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":25.708250609022382},{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":33.054659661410838},{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":26.164364732730846},{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8747,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8738/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":29.562016289299258},{"$f":"IF(F8747=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8747,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8738/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8747,$B$13:$B$8772,\"=\"&B8747)","v":26.043973461854055},{"$f":"IF(Controls!$C$42=1,G8747*'Input Parameters, System'!$E$18,0)","v":0.92838524251771737},{"$f":"IF(Controls!$C$42=1,H8747*'Input Parameters, System'!$E$18,0)","v":0.7141099723088874},{"$f":"IF(Controls!$C$42=1,I8747*'Input Parameters, System'!$E$18,0)","v":0.91817457572183736},{"$f":"IF(Controls!$C$42=1,J8747*'Input Parameters, System'!$E$18,0)","v":0.72677966536598071},{"$f":"IF(Controls!$C$42=1,K8747*'Input Parameters, System'!$E$18,0)","v":0.82115780473750222},{"$f":"IF(Controls!$C$42=1,L8747*'Input Parameters, System'!$E$18,0)","v":0.7234355013301017},null,{"$f":"VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8738","v":1050.9336968056416},703.48092521185265,{"$f":"((LN(V8747)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},{"$f":"'Input Parameters, System'!T8738+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8747,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8747,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1050.9336968056416},703.48092521185265,{"$f":"((LN(Y8747)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},1050.9336968056416,703.48092521185265,{"$f":"((LN(AB8747)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77476387546848535},null,1.902164783984972E-3,null,1107.709702388717,56.776005583075445,5.4024345927481985,56.88410568097634,{"$f":"IF(Controls!$C$40=1,(AK8747-AI8747)*100,IF(F8747=\"On-Peak\",IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8747,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.810009790089481},null,{"$f":"MAX(0,$V8747-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8747-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8747-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8747-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8747-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8747-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8747+$M8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8747/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":33.352664953948754},{"$f":"(H8747+$N8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8747/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":26.28872312876916},{"$f":"(I8747+$O8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8747/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.492792545750468},{"$f":"(J8747+$P8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8747/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":24.923850350345358},{"$f":"(K8747+$Q8747)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8747/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.308029130788206},{"$f":"(L8747+$R8747)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8747/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":24.780623046260608},null,{"$f":"AN8747/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8747/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8747/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8747/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8747/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8747/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8747*(1/(1-($AL8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8747*(1/(1-($AL8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8747*(1/(1-($AL8747/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,33.352664953948754,26.28872312876916,30.492792545750468,24.923850350345358,26.308029130788206,24.780623046260608,null,1050.9336968056416,0,0]
[1,12,30,"2019-12-30",24,"Off-Peak",{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":29.620540904757767},{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":19.596468142397498},{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":28.889921190765801},{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":18.637200471091329},{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8748,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8739/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":29.105851687406872},{"$f":"IF(F8748=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8748,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8739/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8748,$B$13:$B$8772,\"=\"&B8748)","v":24.649513823229675},{"$f":"IF(Controls!$C$42=1,G8748*'Input Parameters, System'!$E$18,0)","v":0.82278347006028374},{"$f":"IF(Controls!$C$42=1,H8748*'Input Parameters, System'!$E$18,0)","v":0.54434016282726871},{"$f":"IF(Controls!$C$42=1,I8748*'Input Parameters, System'!$E$18,0)","v":0.80248870820884821},{"$f":"IF(Controls!$C$42=1,J8748*'Input Parameters, System'!$E$18,0)","v":0.5176941408706891},{"$f":"IF(Controls!$C$42=1,K8748*'Input Parameters, System'!$E$18,0)","v":0.80848670952453805},{"$f":"IF(Controls!$C$42=1,L8748*'Input Parameters, System'!$E$18,0)","v":0.6847009507351095},null,{"$f":"VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8739","v":974.70262235518362},627.24985076139467,{"$f":"((LN(V8748)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},{"$f":"'Input Parameters, System'!T8739+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8748,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8748,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":974.70262235518362},627.24985076139467,{"$f":"((LN(Y8748)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},974.70262235518362,627.24985076139467,{"$f":"((LN(AB8748)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.72205257255367516},null,2.0508560266367937E-3,null,1025.7978547697001,51.095232414516495,5.2421355234537659,51.200128906881673,{"$f":"IF(Controls!$C$40=1,(AK8748-AI8748)*100,IF(F8748=\"On-Peak\",IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8748,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.489649236517806},null,{"$f":"MAX(0,$V8748-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8748-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8748-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8748-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8748-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8748-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8748+$M8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8748/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.278217088686496},{"$f":"(H8748+$N8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8748/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":17.846878374291855},{"$f":"(I8748+$O8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8748/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.244984791724811},{"$f":"(J8748+$P8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8748/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.105210845578675},{"$f":"(K8748+$Q8748)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8748/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.617002643567432},{"$f":"(L8748+$R8748)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8748/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":22.857783503279158},null,{"$f":"AN8748/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8748/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8748/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8748/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8748/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8748/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8748*(1/(1-($AL8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8748*(1/(1-($AL8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8748*(1/(1-($AL8748/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.278217088686496,17.846878374291855,25.244984791724811,15.105210845578675,25.617002643567432,22.857783503279158,null,974.70262235518362,0,0]
[1,12,31,"2019-12-31",1,"Off-Peak",{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":29.0427674341399},{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":18.555184802321513},{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":28.326399069885678},{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":17.646889042767313},{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8749,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8740/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":28.53811766125272},{"$f":"IF(F8749=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8749,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8740/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8749,$B$13:$B$8772,\"=\"&B8749)","v":23.33973045315544},{"$f":"IF(Controls!$C$42=1,G8749*'Input Parameters, System'!$E$18,0)","v":0.80673438903261807},{"$f":"IF(Controls!$C$42=1,H8749*'Input Parameters, System'!$E$18,0)","v":0.51541595369082893},{"$f":"IF(Controls!$C$42=1,I8749*'Input Parameters, System'!$E$18,0)","v":0.78683549351691107},{"$f":"IF(Controls!$C$42=1,J8749*'Input Parameters, System'!$E$18,0)","v":0.4901858021115576},{"$f":"IF(Controls!$C$42=1,K8749*'Input Parameters, System'!$E$18,0)","v":0.7927164987909664},{"$f":"IF(Controls!$C$42=1,L8749*'Input Parameters, System'!$E$18,0)","v":0.64831849203112835},null,{"$f":"VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8740","v":925.7693056047334},578.31653401094445,{"$f":"((LN(V8749)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},{"$f":"'Input Parameters, System'!T8740+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8749,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8749,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.7693056047334},578.31653401094445,{"$f":"((LN(Y8749)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},925.7693056047334,578.31653401094445,{"$f":"((LN(AB8749)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68599742883413395},null,2.159199470558093E-3,null,973.30975459158822,47.540448986854756,5.1352371156656851,47.643209199111666,{"$f":"IF(Controls!$C$40=1,(AK8749-AI8749)*100,IF(F8749=\"On-Peak\",IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8749,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.276021225691068},null,{"$f":"MAX(0,$V8749-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8749-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8749-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8749-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8749-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8749-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8749+$M8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8749/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":27.44114924757411},{"$f":"(H8749+$N8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8749/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.369908493906415},{"$f":"(I8749+$O8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8749/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.471969163174258},{"$f":"(J8749+$P8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8749/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.77521968438958},{"$f":"(K8749+$Q8749)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8749/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":24.835862017799521},{"$f":"(L8749+$R8749)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8749/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.09343882486678},null,{"$f":"AN8749/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8749/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8749/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8749/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8749/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8749/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8749*(1/(1-($AL8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8749*(1/(1-($AL8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8749*(1/(1-($AL8749/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,27.44114924757411,16.369908493906415,24.471969163174258,13.77521968438958,24.835862017799521,21.09343882486678,null,925.7693056047334,0,0]
[1,12,31,"2019-12-31",2,"Off-Peak",{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":27.270456174575898},{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":18.229723218818691},{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":26.597803607063238},{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":17.337359145170225},{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8750,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8741/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":26.796602243601949},{"$f":"IF(F8750=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8750,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8741/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8750,$B$13:$B$8772,\"=\"&B8750)","v":22.930346999811306},{"$f":"IF(Controls!$C$42=1,G8750*'Input Parameters, System'!$E$18,0)","v":0.7575040791318034},{"$f":"IF(Controls!$C$42=1,H8750*'Input Parameters, System'!$E$18,0)","v":0.50637545669562534},{"$f":"IF(Controls!$C$42=1,I8750*'Input Parameters, System'!$E$18,0)","v":0.73881949752937459},{"$f":"IF(Controls!$C$42=1,J8750*'Input Parameters, System'!$E$18,0)","v":0.48158784692730811},{"$f":"IF(Controls!$C$42=1,K8750*'Input Parameters, System'!$E$18,0)","v":0.7443416192401332},{"$f":"IF(Controls!$C$42=1,L8750*'Input Parameters, System'!$E$18,0)","v":0.63694685842690724},null,{"$f":"VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8741","v":905.41519151182376},557.96241991803481,{"$f":"((LN(V8750)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},{"$f":"'Input Parameters, System'!T8741+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8750,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8750,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":905.41519151182376},557.96241991803481,{"$f":"((LN(Y8750)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},905.41519151182376,557.96241991803481,{"$f":"((LN(AB8750)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67043540687215342},null,2.2077124015833505E-3,null,951.49877879409337,46.083587282269576,5.0897740301133192,46.185438977678928,{"$f":"IF(Controls!$C$40=1,(AK8750-AI8750)*100,IF(F8750=\"On-Peak\",IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8750,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.185169540935135},null,{"$f":"MAX(0,$V8750-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8750-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8750-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8750-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8750-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8750-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8750+$M8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8750/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":25.117767848064737},{"$f":"(H8750+$N8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8750/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.903081408361544},{"$f":"(I8750+$O8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8750/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":22.326372301493784},{"$f":"(J8750+$P8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8750/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.354848283575162},{"$f":"(K8750+$Q8750)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8750/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":22.66771325951197},{"$f":"(L8750+$R8750)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8750/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.53578095041852},null,{"$f":"AN8750/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8750/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8750/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8750/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8750/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8750/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8750*(1/(1-($AL8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8750*(1/(1-($AL8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8750*(1/(1-($AL8750/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,25.117767848064737,15.903081408361544,22.326372301493784,13.354848283575162,22.66771325951197,20.53578095041852,null,905.41519151182376,0,0]
[1,12,31,"2019-12-31",3,"Off-Peak",{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":24.571730517715},{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":18.299464986712152},{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":23.965644667329428},{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":17.403686980369603},{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8751,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8742/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":24.144769889623014},{"$f":"IF(F8751=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8751,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8742/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8751,$B$13:$B$8772,\"=\"&B8751)","v":23.018072025527903},{"$f":"IF(Controls!$C$42=1,G8751*'Input Parameters, System'!$E$18,0)","v":0.68254032786769103},{"$f":"IF(Controls!$C$42=1,H8751*'Input Parameters, System'!$E$18,0)","v":0.50831270605174039},{"$f":"IF(Controls!$C$42=1,I8751*'Input Parameters, System'!$E$18,0)","v":0.66570480076715177},{"$f":"IF(Controls!$C$42=1,J8751*'Input Parameters, System'!$E$18,0)","v":0.48343026589536159},{"$f":"IF(Controls!$C$42=1,K8751*'Input Parameters, System'!$E$18,0)","v":0.67068044494758483},{"$f":"IF(Controls!$C$42=1,L8751*'Input Parameters, System'!$E$18,0)","v":0.63938363705638313},null,{"$f":"VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8742","v":898.77949204180743},551.32672044801848,{"$f":"((LN(V8751)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},{"$f":"'Input Parameters, System'!T8742+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8751,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8751,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":898.77949204180743},551.32672044801848,{"$f":"((LN(Y8751)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},898.77949204180743,551.32672044801848,{"$f":"((LN(AB8751)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.66528628342552221},null,2.2240029087612356E-3,null,944.39093446938432,45.611442427576854,5.0748201123235237,45.712995293284642,{"$f":"IF(Controls!$C$40=1,(AK8751-AI8751)*100,IF(F8751=\"On-Peak\",IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8751,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.155286570778799},null,{"$f":"MAX(0,$V8751-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8751-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8751-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8751-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8751-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8751-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8751+$M8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8751/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":21.627125208898029},{"$f":"(H8751+$N8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8751/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.989402371983768},{"$f":"(I8751+$O8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8751/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.102832725328739},{"$f":"(J8751+$P8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8751/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.432579129794533},{"$f":"(K8751+$Q8751)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8751/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":19.410291768002601},{"$f":"(L8751+$R8751)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8751/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.638897428841588},null,{"$f":"AN8751/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8751/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8751/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8751/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8751/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8751/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8751*(1/(1-($AL8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8751*(1/(1-($AL8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8751*(1/(1-($AL8751/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,21.627125208898029,15.989402371983768,19.102832725328739,13.432579129794533,19.410291768002601,20.638897428841588,null,898.77949204180743,0,0]
[1,12,31,"2019-12-31",4,"Off-Peak",{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":21.643483611573743},{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":18.076678783719153},{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":21.10962584520399},{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":17.191806395704926},{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8752,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8743/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":21.267404468501837},{"$f":"IF(F8752=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8752,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8743/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8752,$B$13:$B$8772,\"=\"&B8752)","v":22.737839304488766},{"$f":"IF(Controls!$C$42=1,G8752*'Input Parameters, System'!$E$18,0)","v":0.60120105866342066},{"$f":"IF(Controls!$C$42=1,H8752*'Input Parameters, System'!$E$18,0)","v":0.50212427060859521},{"$f":"IF(Controls!$C$42=1,I8752*'Input Parameters, System'!$E$18,0)","v":0.58637184447233937},{"$f":"IF(Controls!$C$42=1,J8752*'Input Parameters, System'!$E$18,0)","v":0.47754476085852404},{"$f":"IF(Controls!$C$42=1,K8752*'Input Parameters, System'!$E$18,0)","v":0.59075453429545077},{"$f":"IF(Controls!$C$42=1,L8752*'Input Parameters, System'!$E$18,0)","v":0.6315994831011128},null,{"$f":"VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8743","v":906.70657015119821},559.25379855740925,{"$f":"((LN(V8752)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},{"$f":"'Input Parameters, System'!T8743+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8752,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8752,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":906.70657015119821},559.25379855740925,{"$f":"((LN(Y8752)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},906.70657015119821,559.25379855740925,{"$f":"((LN(AB8752)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67143309391472616},null,2.2045697951362797E-3,null,952.88220323164137,46.175633080443156,5.0926765726141277,46.277542778650329,{"$f":"IF(Controls!$C$40=1,(AK8752-AI8752)*100,IF(F8752=\"On-Peak\",IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8752,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.190969820717299},null,{"$f":"MAX(0,$V8752-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8752-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8752-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8752-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8752-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8752-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8752+$M8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8752/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":17.863387287495932},{"$f":"(H8752+$N8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8752/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":15.69712561308754},{"$f":"(I8752+$O8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8752/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.627095046593139},{"$f":"(J8752+$P8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8752/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.169387908961014},{"$f":"(K8752+$Q8752)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8752/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":15.898021375147179},{"$f":"(L8752+$R8752)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8752/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":20.289752228908604},null,{"$f":"AN8752/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8752/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8752/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8752/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8752/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8752/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8752*(1/(1-($AL8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8752*(1/(1-($AL8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8752*(1/(1-($AL8752/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,17.863387287495932,15.69712561308754,15.627095046593139,13.169387908961014,15.898021375147179,20.289752228908604,null,906.70657015119821,0,0]
[1,12,31,"2019-12-31",5,"Off-Peak",{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":19.737901949201802},{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":18.654954275835774},{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":19.251047224863832},{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":17.741774695899757},{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8753,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8744/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":19.394934366703957},{"$f":"IF(F8753=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8753,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8744/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8753,$B$13:$B$8772,\"=\"&B8753)","v":23.465225976055578},{"$f":"IF(Controls!$C$42=1,G8753*'Input Parameters, System'!$E$18,0)","v":0.54826883511993396},{"$f":"IF(Controls!$C$42=1,H8753*'Input Parameters, System'!$E$18,0)","v":0.51818729651971585},{"$f":"IF(Controls!$C$42=1,I8753*'Input Parameters, System'!$E$18,0)","v":0.5347452461755573},{"$f":"IF(Controls!$C$42=1,J8753*'Input Parameters, System'!$E$18,0)","v":0.49282148480196747},{"$f":"IF(Controls!$C$42=1,K8753*'Input Parameters, System'!$E$18,0)","v":0.53874206589066453},{"$f":"IF(Controls!$C$42=1,L8753*'Input Parameters, System'!$E$18,0)","v":0.65180443923718423},null,{"$f":"VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8744","v":925.22295310345942},577.77018150967046,{"$f":"((LN(V8753)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},{"$f":"'Input Parameters, System'!T8744+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8753,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8753,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":925.22295310345942},577.77018150967046,{"$f":"((LN(Y8753)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},925.22295310345942,577.77018150967046,{"$f":"((LN(AB8753)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.68558419451594688},null,2.1604738089084918E-3,null,972.72412763205693,47.501174528597495,5.1340246552752635,47.603910511297578,{"$f":"IF(Controls!$C$40=1,(AK8753-AI8753)*100,IF(F8753=\"On-Peak\",IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8753,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.273598270008222},null,{"$f":"MAX(0,$V8753-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8753-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8753-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8753-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8753-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8753-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8753+$M8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8753/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":15.429353388853814},{"$f":"(H8753+$N8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8753/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":16.504656063781987},{"$f":"(I8753+$O8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8753/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.379312786111379},{"$f":"(J8753+$P8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8753/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":13.896558026698536},{"$f":"(K8753+$Q8753)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8753/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.626613169811124},{"$f":"(L8753+$R8753)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8753/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":21.254404299516075},null,{"$f":"AN8753/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8753/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8753/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8753/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8753/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8753/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8753*(1/(1-($AL8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8753*(1/(1-($AL8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8753*(1/(1-($AL8753/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,15.429353388853814,16.504656063781987,13.379312786111379,13.896558026698536,13.626613169811124,21.254404299516075,null,925.22295310345942,0,0]
[1,12,31,"2019-12-31",6,"Off-Peak",{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":19.674043214522992},{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":19.972298780490043},{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":19.188763628553257},{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":18.994633805221302},{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8754,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8745/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":19.332185247216795},{"$f":"IF(F8754=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8754,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8745/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8754,$B$13:$B$8772,\"=\"&B8754)","v":25.122254239591356},{"$f":"IF(Controls!$C$42=1,G8754*'Input Parameters, System'!$E$18,0)","v":0.54649500149948682},{"$f":"IF(Controls!$C$42=1,H8754*'Input Parameters, System'!$E$18,0)","v":0.55477978435744424},{"$f":"IF(Controls!$C$42=1,I8754*'Input Parameters, System'!$E$18,0)","v":0.53301516590237719},{"$f":"IF(Controls!$C$42=1,J8754*'Input Parameters, System'!$E$18,0)","v":0.5276227319763106},{"$f":"IF(Controls!$C$42=1,K8754*'Input Parameters, System'!$E$18,0)","v":0.5369990545648119},{"$f":"IF(Controls!$C$42=1,L8754*'Input Parameters, System'!$E$18,0)","v":0.69783248001617437},null,{"$f":"VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8745","v":961.80870332512177},614.35593173133282,{"$f":"((LN(V8754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},{"$f":"'Input Parameters, System'!T8745+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8754,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8754,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":961.80870332512177},614.35593173133282,{"$f":"((LN(Y8754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},961.80870332512177,614.35593173133282,{"$f":"((LN(AB8754)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.71273078177956917},null,2.0783353336284449E-3,null,1011.9601625996199,50.151459274498137,5.2142862817852205,50.255799213474461,{"$f":"IF(Controls!$C$40=1,(AK8754-AI8754)*100,IF(F8754=\"On-Peak\",IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8754,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.433993897632377},null,{"$f":"MAX(0,$V8754-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8754-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8754-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8754-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8754-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8754-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8754+$M8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8754/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":15.392402396143561},{"$f":"(H8754+$N8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8754/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":18.341377836278429},{"$f":"(I8754+$O8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8754/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.345189273711805},{"$f":"(J8754+$P8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8754/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":15.550500842611839},{"$f":"(K8754+$Q8754)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8754/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":13.592130992679481},{"$f":"(L8754+$R8754)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8754/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":23.448497982850071},null,{"$f":"AN8754/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8754/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8754/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8754/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8754/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8754/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8754*(1/(1-($AL8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8754*(1/(1-($AL8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8754*(1/(1-($AL8754/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,15.392402396143561,18.341377836278429,13.345189273711805,15.550500842611839,13.592130992679481,23.448497982850071,null,961.80870332512177,0,0]
[1,12,31,"2019-12-31",7,"Off-Peak",{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":23.632359275700658},{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":23.879775053854264},{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":23.049443938992727},{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":22.710835016253007},{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8755,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8746/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":23.221721247891661},{"$f":"IF(F8755=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8755,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8746/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8755,$B$13:$B$8772,\"=\"&B8755)","v":30.037292485990864},{"$f":"IF(Controls!$C$42=1,G8755*'Input Parameters, System'!$E$18,0)","v":0.65644697823357767},{"$f":"IF(Controls!$C$42=1,H8755*'Input Parameters, System'!$E$18,0)","v":0.66331956078200072},{"$f":"IF(Controls!$C$42=1,I8755*'Input Parameters, System'!$E$18,0)","v":0.64025506921240005},{"$f":"IF(Controls!$C$42=1,J8755*'Input Parameters, System'!$E$18,0)","v":0.6308493724919727},{"$f":"IF(Controls!$C$42=1,K8755*'Input Parameters, System'!$E$18,0)","v":0.64504049573395772},{"$f":"IF(Controls!$C$42=1,L8755*'Input Parameters, System'!$E$18,0)","v":0.83435977156209051},null,{"$f":"VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8746","v":1035.635826769975},688.18305517618603,{"$f":"((LN(V8755)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},{"$f":"'Input Parameters, System'!T8746+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8755,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8755,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1035.635826769975},688.18305517618603,{"$f":"((LN(Y8755)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},1035.635826769975,688.18305517618603,{"$f":"((LN(AB8755)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76449946704232297},null,1.9302490113464188E-3,null,1091.2581703068452,55.622343536870247,5.3708400288110667,55.729812197761511,{"$f":"IF(Controls!$C$40=1,(AK8755-AI8755)*100,IF(F8755=\"On-Peak\",IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8755,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.746866089126428},null,{"$f":"MAX(0,$V8755-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8755-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8755-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8755-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8755-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8755-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8755+$M8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8755/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":20.618098132316675},{"$f":"(H8755+$N8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8755/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":23.768741064599173},{"$f":"(I8755+$O8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8755/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.171016137091968},{"$f":"(J8755+$P8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8755/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":20.437767142413087},{"$f":"(K8755+$Q8755)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8755/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":18.46868106059555},{"$f":"(L8755+$R8755)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8755/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.931866098115727},null,{"$f":"AN8755/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8755/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8755/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8755/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8755/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8755/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8755*(1/(1-($AL8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8755*(1/(1-($AL8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8755*(1/(1-($AL8755/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,20.618098132316675,23.768741064599173,18.171016137091968,20.437767142413087,18.46868106059555,29.931866098115727,null,1035.635826769975,0,0]
[1,12,31,"2019-12-31",8,"On-Peak",{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":29.350271661320889},{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":30.700929265950901},{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":29.027468335096547},{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":31.24562317228229},{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8756,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8747/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":25.960348723875402},{"$f":"IF(F8756=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8756,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8747/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8756,$B$13:$B$8772,\"=\"&B8756)","v":31.10185127789563},{"$f":"IF(Controls!$C$42=1,G8756*'Input Parameters, System'!$E$18,0)","v":0.81527607623244702},{"$f":"IF(Controls!$C$42=1,H8756*'Input Parameters, System'!$E$18,0)","v":0.8527939174620881},{"$f":"IF(Controls!$C$42=1,I8756*'Input Parameters, System'!$E$18,0)","v":0.8063094188796367},{"$f":"IF(Controls!$C$42=1,J8756*'Input Parameters, System'!$E$18,0)","v":0.86792413212673813},{"$f":"IF(Controls!$C$42=1,K8756*'Input Parameters, System'!$E$18,0)","v":0.72111261829031537},{"$f":"IF(Controls!$C$42=1,L8756*'Input Parameters, System'!$E$18,0)","v":0.86393051369347051},null,{"$f":"VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8747","v":1076.0957129097606},728.6429413159716,{"$f":"((LN(V8756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},{"$f":"'Input Parameters, System'!T8747+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8756,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8756,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1076.0957129097606},728.6429413159716,{"$f":"((LN(Y8756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},1076.0957129097606,728.6429413159716,{"$f":"((LN(AB8756)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.79132615981881305},null,1.8577076982690954E-3,null,1134.7838943512977,58.688181441537047,5.4538068256813634,58.797308259479529,{"$f":"IF(Controls!$C$40=1,(AK8756-AI8756)*100,IF(F8756=\"On-Peak\",IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8756,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.912681794248158},null,{"$f":"MAX(0,$V8756-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8756-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8756-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8756-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8756-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8756-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8756+$M8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8756/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":28.108843929476109},{"$f":"(H8756+$N8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8756/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":33.154893959640262},{"$f":"(I8756+$O8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8756/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.582366891502978},{"$f":"(J8756+$P8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8756/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":31.540322963341819},{"$f":"(K8756+$Q8756)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8756/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":21.903215904746943},{"$f":"(L8756+$R8756)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8756/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":31.386501290196229},null,{"$f":"AN8756/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8756/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8756/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8756/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8756/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8756/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8756*(1/(1-($AL8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8756*(1/(1-($AL8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8756*(1/(1-($AL8756/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,28.108843929476109,33.154893959640262,25.582366891502978,31.540322963341819,21.903215904746943,31.386501290196229,null,1076.0957129097606,0,0]
[1,12,31,"2019-12-31",9,"On-Peak",{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":39.294313125814483},{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":27.018210850691741},{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":38.862142169269994},{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":27.497566204494341},{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8757,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8748/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":34.755864728694306},{"$f":"IF(F8757=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8757,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8748/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8757,$B$13:$B$8772,\"=\"&B8757)","v":27.371040413587735},{"$f":"IF(Controls!$C$42=1,G8757*'Input Parameters, System'!$E$18,0)","v":1.0914963170743417},{"$f":"IF(Controls!$C$42=1,H8757*'Input Parameters, System'!$E$18,0)","v":0.7504973440570043},{"$f":"IF(Controls!$C$42=1,I8757*'Input Parameters, System'!$E$18,0)","v":1.0794917044500048},{"$f":"IF(Controls!$C$42=1,J8757*'Input Parameters, System'!$E$18,0)","v":0.76381261951608026},{"$f":"IF(Controls!$C$42=1,K8757*'Input Parameters, System'!$E$18,0)","v":0.96542973601902149},{"$f":"IF(Controls!$C$42=1,L8757*'Input Parameters, System'!$E$18,0)","v":0.76029805407890638},null,{"$f":"VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8748","v":1109.2245418506361},761.77177025684716,{"$f":"((LN(V8757)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},{"$f":"'Input Parameters, System'!T8748+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8757,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8757,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1109.2245418506361},761.77177025684716,{"$f":"((LN(Y8757)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},1109.2245418506361,761.77177025684716,{"$f":"((LN(AB8757)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81255138477304201},null,1.8022491707743171E-3,null,1170.4576985024187,61.233156651782586,5.520357181208853,61.343613563122645,{"$f":"IF(Controls!$C$40=1,(AK8757-AI8757)*100,IF(F8757=\"On-Peak\",IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8757,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.045691134005864},null,{"$f":"MAX(0,$V8757-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8757-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8757-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8757-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8757-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8757-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8757+$M8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8757/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":41.113145658772901},{"$f":"(H8757+$N8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8757/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.175318636348987},{"$f":"(I8757+$O8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8757/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":37.759871907234484},{"$f":"(J8757+$P8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8757/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.741837087812012},{"$f":"(K8757+$Q8757)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8757/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":32.826838199502575},{"$f":"(L8757+$R8757)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8757/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.595698803274239},null,{"$f":"AN8757/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8757/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8757/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8757/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8757/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8757/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8757*(1/(1-($AL8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8757*(1/(1-($AL8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8757*(1/(1-($AL8757/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,41.113145658772901,28.175318636348987,37.759871907234484,26.741837087812012,32.826838199502575,26.595698803274239,null,1109.2245418506361,0,0]
[1,12,31,"2019-12-31",10,"On-Peak",{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":37.935216407484418},{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":27.031692431223508},{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":37.517993215185527},{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":27.511286974358121},{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8758,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8749/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":33.553742132881325},{"$f":"IF(F8758=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8758,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8749/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8758,$B$13:$B$8772,\"=\"&B8758)","v":27.384698049454638},{"$f":"IF(Controls!$C$42=1,G8758*'Input Parameters, System'!$E$18,0)","v":1.0537440586786979},{"$f":"IF(Controls!$C$42=1,H8758*'Input Parameters, System'!$E$18,0)","v":0.75087182815732822},{"$f":"IF(Controls!$C$42=1,I8758*'Input Parameters, System'!$E$18,0)","v":1.0421546570181033},{"$f":"IF(Controls!$C$42=1,J8758*'Input Parameters, System'!$E$18,0)","v":0.76419374768915183},{"$f":"IF(Controls!$C$42=1,K8758*'Input Parameters, System'!$E$18,0)","v":0.93203782045606132},{"$f":"IF(Controls!$C$42=1,L8758*'Input Parameters, System'!$E$18,0)","v":0.76067742854973464},null,{"$f":"VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8749","v":1102.3802350619515},754.9274634681625,{"$f":"((LN(V8758)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},{"$f":"'Input Parameters, System'!T8749+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8758,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8758,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1102.3802350619515},754.9274634681625,{"$f":"((LN(Y8758)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},1102.3802350619515,754.9274634681625,{"$f":"((LN(AB8758)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80821875708367807},null,1.8134336562027897E-3,null,1163.0850830442107,60.704847982259274,5.5067068559014745,60.815032072258148,{"$f":"IF(Controls!$C$40=1,(AK8758-AI8758)*100,IF(F8758=\"On-Peak\",IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8758,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.018408999887441},null,{"$f":"MAX(0,$V8758-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8758-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8758-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8758-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8758-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8758-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8758+$M8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8758/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":39.328443587890995},{"$f":"(H8758+$N8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8758/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.182429582569622},{"$f":"(I8758+$O8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8758/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":36.08863888971775},{"$f":"(J8758+$P8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8758/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.748689434204234},{"$f":"(K8758+$Q8758)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8758/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.327687246471257},{"$f":"(L8758+$R8758)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8758/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.602540177613697},null,{"$f":"AN8758/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8758/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8758/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8758/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8758/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8758/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8758*(1/(1-($AL8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8758*(1/(1-($AL8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8758*(1/(1-($AL8758/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,39.328443587890995,28.182429582569622,36.08863888971775,26.748689434204234,31.327687246471257,26.602540177613697,null,1102.3802350619515,0,0]
[1,12,31,"2019-12-31",11,"On-Peak",{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":35.243252857453967},{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":26.735097659524786},{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":34.855636709275537},{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":27.209430037355062},{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8759,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8750/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":31.172697305863625},{"$f":"IF(F8759=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8759,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8750/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8759,$B$13:$B$8772,\"=\"&B8759)","v":27.084230060382861},{"$f":"IF(Controls!$C$42=1,G8759*'Input Parameters, System'!$E$18,0)","v":0.97896814158482437},{"$f":"IF(Controls!$C$42=1,H8759*'Input Parameters, System'!$E$18,0)","v":0.74263317795020745},{"$f":"IF(Controls!$C$42=1,I8759*'Input Parameters, System'!$E$18,0)","v":0.96820114848786765},{"$f":"IF(Controls!$C$42=1,J8759*'Input Parameters, System'!$E$18,0)","v":0.75580892788158194},{"$f":"IF(Controls!$C$42=1,K8759*'Input Parameters, System'!$E$18,0)","v":0.86589843659261423},{"$f":"IF(Controls!$C$42=1,L8759*'Input Parameters, System'!$E$18,0)","v":0.75233119019151473},null,{"$f":"VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8750","v":1114.2509848623552},766.7982132685662,{"$f":"((LN(V8759)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},{"$f":"'Input Parameters, System'!T8750+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8759,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8759,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1114.2509848623552},766.7982132685662,{"$f":"((LN(Y8759)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},1114.2509848623552,766.7982132685662,{"$f":"((LN(AB8759)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81571626431378041},null,1.7941227783406788E-3,null,1175.8729619150731,61.621977052717853,5.5303497946048568,61.732633681501156,{"$f":"IF(Controls!$C$40=1,(AK8759-AI8759)*100,IF(F8759=\"On-Peak\",IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8759,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.065662878330329},null,{"$f":"MAX(0,$V8759-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8759-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8759-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8759-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8759-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8759-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8759+$M8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8759/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":35.848927213670521},{"$f":"(H8759+$N8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8759/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.795903734214736},{"$f":"(I8759+$O8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8759/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":32.830345674024962},{"$f":"(J8759+$P8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8759/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.376220156516464},{"$f":"(K8759+$Q8759)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8759/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":28.404891126263323},{"$f":"(L8759+$R8759)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8759/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.230667301849195},null,{"$f":"AN8759/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8759/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8759/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8759/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8759/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8759/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8759*(1/(1-($AL8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8759*(1/(1-($AL8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8759*(1/(1-($AL8759/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,35.848927213670521,27.795903734214736,32.830345674024962,26.376220156516464,28.404891126263323,26.230667301849195,null,1114.2509848623552,0,0]
[1,12,31,"2019-12-31",12,"On-Peak",{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":35.990318887758342},{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":26.553096322346018},{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":35.594486277317678},{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":27.024199644194095},{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8760,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8751/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":31.833478060817288},{"$f":"IF(F8760=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8760,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8751/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8760,$B$13:$B$8772,\"=\"&B8760)","v":26.899851976179722},{"$f":"IF(Controls!$C$42=1,G8760*'Input Parameters, System'!$E$18,0)","v":0.99971974037413824},{"$f":"IF(Controls!$C$42=1,H8760*'Input Parameters, System'!$E$18,0)","v":0.73757764259583769},{"$f":"IF(Controls!$C$42=1,I8760*'Input Parameters, System'!$E$18,0)","v":0.98872451480318735},{"$f":"IF(Controls!$C$42=1,J8760*'Input Parameters, System'!$E$18,0)","v":0.75066369754511864},{"$f":"IF(Controls!$C$42=1,K8760*'Input Parameters, System'!$E$18,0)","v":0.88425324936453431},{"$f":"IF(Controls!$C$42=1,L8760*'Input Parameters, System'!$E$18,0)","v":0.7472096348353342},null,{"$f":"VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8751","v":1123.1217627466735},775.66899115288459,{"$f":"((LN(V8760)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},{"$f":"'Input Parameters, System'!T8751+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8760,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8760,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1123.1217627466735},775.66899115288459,{"$f":"((LN(Y8760)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},1123.1217627466735,775.66899115288459,{"$f":"((LN(AB8760)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82126703993982919},null,1.7799585219151481E-3,null,1185.4316507099277,62.309887963254191,5.5479192043141401,62.420895744648817,{"$f":"IF(Controls!$C$40=1,(AK8760-AI8760)*100,IF(F8760=\"On-Peak\",IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8760,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.100778139462619},null,{"$f":"MAX(0,$V8760-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8760-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8760-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8760-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8760-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8760-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8760+$M8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8760/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":36.840347299973438},{"$f":"(H8760+$N8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8760/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.561017616137452},{"$f":"(I8760+$O8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8760/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":33.758732551303567},{"$f":"(J8760+$P8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8760/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.149876011328015},{"$f":"(K8760+$Q8760)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8760/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.237684672864042},{"$f":"(L8760+$R8760)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8760/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.004685581407159},null,{"$f":"AN8760/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8760/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8760/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8760/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8760/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8760/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8760*(1/(1-($AL8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8760*(1/(1-($AL8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8760*(1/(1-($AL8760/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,36.840347299973438,27.561017616137452,33.758732551303567,26.149876011328015,29.237684672864042,26.004685581407159,null,1123.1217627466735,0,0]
[1,12,31,"2019-12-31",13,"On-Peak",{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":36.931680374578804},{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":26.504787325440546},{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":36.525494380611356},{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":26.975033552182232},{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8761,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8752/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":32.666113368424703},{"$f":"IF(F8761=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8761,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8752/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8761,$B$13:$B$8772,\"=\"&B8761)","v":26.850912114323336},{"$f":"IF(Controls!$C$42=1,G8761*'Input Parameters, System'!$E$18,0)","v":1.0258683739591123},{"$f":"IF(Controls!$C$42=1,H8761*'Input Parameters, System'!$E$18,0)","v":0.7362357412363445},{"$f":"IF(Controls!$C$42=1,I8761*'Input Parameters, System'!$E$18,0)","v":1.0145855576634537},{"$f":"IF(Controls!$C$42=1,J8761*'Input Parameters, System'!$E$18,0)","v":0.74929798825827965},{"$f":"IF(Controls!$C$42=1,K8761*'Input Parameters, System'!$E$18,0)","v":0.90738174556218143},{"$f":"IF(Controls!$C$42=1,L8761*'Input Parameters, System'!$E$18,0)","v":0.74585020964819992},null,{"$f":"VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8752","v":1098.2378897341121},750.78511814032311,{"$f":"((LN(V8761)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},{"$f":"'Input Parameters, System'!T8752+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8761,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8761,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1098.2378897341121},750.78511814032311,{"$f":"((LN(Y8761)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},1098.2378897341121,750.78511814032311,{"$f":"((LN(AB8761)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80558345646377283},null,1.8202704728267349E-3,null,1158.6236283571432,60.385738623031173,5.498420623390694,60.495757101342477,{"$f":"IF(Controls!$C$40=1,(AK8761-AI8761)*100,IF(F8761=\"On-Peak\",IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8761,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.001847831130362},null,{"$f":"MAX(0,$V8761-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8761-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8761-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8761-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8761-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8761-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8761+$M8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8761/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":38.013284498343467},{"$f":"(H8761+$N8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8761/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.454467519331704},{"$f":"(I8761+$O8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8761/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.857095917028204},{"$f":"(J8761+$P8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8761/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.047200762664286},{"$f":"(K8761+$Q8761)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8761/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.222952717021919},{"$f":"(L8761+$R8761)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8761/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.902174737486163},null,{"$f":"AN8761/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8761/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8761/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8761/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8761/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8761/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8761*(1/(1-($AL8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8761*(1/(1-($AL8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8761*(1/(1-($AL8761/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,38.013284498343467,27.454467519331704,34.857095917028204,26.047200762664286,30.222952717021919,25.902174737486163,null,1098.2378897341121,0,0]
[1,12,31,"2019-12-31",14,"On-Peak",{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":34.952781149962405},{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":26.645220455979715},{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":34.568359699074492},{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":27.117958238263228},{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8762,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8753/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":30.915774749646268},{"$f":"IF(F8762=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8762,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8753/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8762,$B$13:$B$8772,\"=\"&B8762)","v":26.993179154603531},{"$f":"IF(Controls!$C$42=1,G8762*'Input Parameters, System'!$E$18,0)","v":0.97089957456531206},{"$f":"IF(Controls!$C$42=1,H8762*'Input Parameters, System'!$E$18,0)","v":0.7401366172813828},{"$f":"IF(Controls!$C$42=1,I8762*'Input Parameters, System'!$E$18,0)","v":0.96022132205317234},{"$f":"IF(Controls!$C$42=1,J8762*'Input Parameters, System'!$E$18,0)","v":0.75326807339443969},{"$f":"IF(Controls!$C$42=1,K8762*'Input Parameters, System'!$E$18,0)","v":0.85876177987115232},{"$f":"IF(Controls!$C$42=1,L8762*'Input Parameters, System'!$E$18,0)","v":0.74980202705266008},null,{"$f":"VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8753","v":1041.7251737387176},694.27240214492861,{"$f":"((LN(V8762)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},{"$f":"'Input Parameters, System'!T8753+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8762,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8762,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1041.7251737387176},694.27240214492861,{"$f":"((LN(Y8762)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},1041.7251737387176,694.27240214492861,{"$f":"((LN(AB8762)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.76860328441996162},null,1.9189712586396013E-3,null,1097.8059237988402,56.080750060122604,5.3834496346911367,56.188470731030314,{"$f":"IF(Controls!$C$40=1,(AK8762-AI8762)*100,IF(F8762=\"On-Peak\",IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8762,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.772067090771031},null,{"$f":"MAX(0,$V8762-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8762-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8762-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8762-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8762-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8762-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8762+$M8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8762/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":35.320868878828463},{"$f":"(H8762+$N8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8762/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.552748803047496},{"$f":"(I8762+$O8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8762/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":32.335860606314533},{"$f":"(J8762+$P8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8762/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.141907905567283},{"$f":"(K8762+$Q8762)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8762/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.961321765947943},{"$f":"(L8762+$R8762)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8762/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":25.996730234265414},null,{"$f":"AN8762/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8762/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8762/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8762/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8762/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8762/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8762*(1/(1-($AL8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8762*(1/(1-($AL8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8762*(1/(1-($AL8762/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,35.320868878828463,27.552748803047496,32.335860606314533,26.141907905567283,27.961321765947943,25.996730234265414,null,1041.7251737387176,0,0]
[1,12,31,"2019-12-31",15,"On-Peak",{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":34.252346029221897},{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":26.636232735625203},{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":33.875628179492722},{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":27.108811058354043},{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8763,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8754/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":30.296239087329507},{"$f":"IF(F8763=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8763,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8754/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8763,$B$13:$B$8772,\"=\"&B8763)","v":26.984074064025599},{"$f":"IF(Controls!$C$42=1,G8763*'Input Parameters, System'!$E$18,0)","v":0.95144326412695679},{"$f":"IF(Controls!$C$42=1,H8763*'Input Parameters, System'!$E$18,0)","v":0.73988696121450026},{"$f":"IF(Controls!$C$42=1,I8763*'Input Parameters, System'!$E$18,0)","v":0.94097899810863994},{"$f":"IF(Controls!$C$42=1,J8763*'Input Parameters, System'!$E$18,0)","v":0.75301398794572538},{"$f":"IF(Controls!$C$42=1,K8763*'Input Parameters, System'!$E$18,0)","v":0.84155265112140687},{"$f":"IF(Controls!$C$42=1,L8763*'Input Parameters, System'!$E$18,0)","v":0.74954911073877462},null,{"$f":"VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8754","v":1052.831030037338},705.37825844354904,{"$f":"((LN(V8763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},{"$f":"'Input Parameters, System'!T8754+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8763,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8763,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1052.831030037338},705.37825844354904,{"$f":"((LN(Y8763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},1052.831030037338,705.37825844354904,{"$f":"((LN(AB8763)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.77602650108943338},null,1.8987384717465972E-3,null,1109.7505904787781,56.919560441440069,5.4063338577151789,57.02773846903618,{"$f":"IF(Controls!$C$40=1,(AK8763-AI8763)*100,IF(F8763=\"On-Peak\",IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8763,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.817802759611084},null,{"$f":"MAX(0,$V8763-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8763-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8763-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8763-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8763-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8763-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8763+$M8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8763/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":34.434492284005067},{"$f":"(H8763+$N8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8763/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.559126371876548},{"$f":"(I8763+$O8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8763/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":31.505838690953112},{"$f":"(J8763+$P8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8763/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.148053544895863},{"$f":"(K8763+$Q8763)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8763/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":27.216764823613303},{"$f":"(L8763+$R8763)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8763/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.002866033128399},null,{"$f":"AN8763/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8763/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8763/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8763/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8763/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8763/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8763*(1/(1-($AL8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8763*(1/(1-($AL8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8763*(1/(1-($AL8763/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,34.434492284005067,27.559126371876548,31.505838690953112,26.148053544895863,27.216764823613303,26.002866033128399,null,1052.831030037338,0,0]
[1,12,31,"2019-12-31",16,"On-Peak",{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":33.083658858277602},{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":27.169878631674052},{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":32.719794589954745},{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":27.651924865461819},{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8764,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8755/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":29.262533953117195},{"$f":"IF(F8764=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8764,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8755/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8764,$B$13:$B$8772,\"=\"&B8764)","v":27.524688817090354},{"$f":"IF(Controls!$C$42=1,G8764*'Input Parameters, System'!$E$18,0)","v":0.91898009983105999},{"$f":"IF(Controls!$C$42=1,H8764*'Input Parameters, System'!$E$18,0)","v":0.75471029018564595},{"$f":"IF(Controls!$C$42=1,I8764*'Input Parameters, System'!$E$18,0)","v":0.90887287369078584},{"$f":"IF(Controls!$C$42=1,J8764*'Input Parameters, System'!$E$18,0)","v":0.76810031146313318},{"$f":"IF(Controls!$C$42=1,K8764*'Input Parameters, System'!$E$18,0)","v":0.81283894531565892},{"$f":"IF(Controls!$C$42=1,L8764*'Input Parameters, System'!$E$18,0)","v":0.76456601687572356},null,{"$f":"VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8755","v":1095.4763261822186},748.02355458842965,{"$f":"((LN(V8764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},{"$f":"'Input Parameters, System'!T8755+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8764,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8764,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1095.4763261822186},748.02355458842965,{"$f":"((LN(Y8764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},1095.4763261822186,748.02355458842965,{"$f":"((LN(AB8764)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.80382106144127374},null,1.824857062125318E-3,null,1155.6495924351213,60.173266252902643,5.4928860455258786,60.283174115344508,{"$f":"IF(Controls!$C$40=1,(AK8764-AI8764)*100,IF(F8764=\"On-Peak\",IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8764,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.990786244186523},null,{"$f":"MAX(0,$V8764-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8764-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8764-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8764-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8764-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8764-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8764+$M8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8764/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":33.000237549001248},{"$f":"(H8764+$N8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8764/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":28.360033336187154},{"$f":"(I8764+$O8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8764/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.162772020176142},{"$f":"(J8764+$P8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8764/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.919834370839414},{"$f":"(K8764+$Q8764)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8764/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.011989871002754},{"$f":"(L8764+$R8764)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8764/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.773411075085157},null,{"$f":"AN8764/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8764/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8764/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8764/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8764/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8764/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8764*(1/(1-($AL8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8764*(1/(1-($AL8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8764*(1/(1-($AL8764/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,33.000237549001248,28.360033336187154,30.162772020176142,26.919834370839414,26.011989871002754,26.773411075085157,null,1095.4763261822186,0,0]
[1,12,31,"2019-12-31",17,"On-Peak",{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":32.637750785573161},{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":31.404218383691063},{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":32.278790751552478},{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":31.961390000175907},{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8765,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8756/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":28.868127754776843},{"$f":"IF(F8765=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8765,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8756/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8765,$B$13:$B$8772,\"=\"&B8765)","v":31.814324615618862},{"$f":"IF(Controls!$C$42=1,G8765*'Input Parameters, System'!$E$18,0)","v":0.90659390497501924},{"$f":"IF(Controls!$C$42=1,H8765*'Input Parameters, System'!$E$18,0)","v":0.87232950469563997},{"$f":"IF(Controls!$C$42=1,I8765*'Input Parameters, System'!$E$18,0)","v":0.89662290602013339},{"$f":"IF(Controls!$C$42=1,J8765*'Input Parameters, System'!$E$18,0)","v":0.88780631848862723},{"$f":"IF(Controls!$C$42=1,K8765*'Input Parameters, System'!$E$18,0)","v":0.80188334185361565},{"$f":"IF(Controls!$C$42=1,L8765*'Input Parameters, System'!$E$18,0)","v":0.88372121525500735},null,{"$f":"VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8756","v":1199.7700518344675},852.31728024067854,{"$f":"((LN(V8765)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},{"$f":"'Input Parameters, System'!T8756+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8765,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8765,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1199.7700518344675},852.31728024067854,{"$f":"((LN(Y8765)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},1199.7700518344675,852.31728024067854,{"$f":"((LN(AB8765)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.86747951307985927},null,1.6662917754484141E-3,null,1268.1134571712112,68.343405336743729,5.6963753372778037,68.457380322381837,{"$f":"IF(Controls!$C$40=1,(AK8765-AI8765)*100,IF(F8765=\"On-Peak\",IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8765,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.397498563810871},null,{"$f":"MAX(0,$V8765-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":55.85805183446746},{"$f":"MAX(0,$V8765-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":11.290051834467477},{"$f":"MAX(0,$Y8765-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":55.85805183446746},{"$f":"MAX(0,$Y8765-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":11.290051834467477},{"$f":"MAX(0,$AB8765-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":55.85805183446746},{"$f":"MAX(0,$AB8765-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":11.290051834467477},null,5.8704127828664867E-4,1.8651562417049895E-4,5.8704127828664867E-4,1.8651562417049895E-4,5.8704127828664867E-4,1.8651562417049895E-4,null,{"$f":"(G8765+$M8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8765/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":32.614961863568858},{"$f":"(H8765+$N8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8765/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":34.35131905988743},{"$f":"(I8765+$O8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8765/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":29.801991665378445},{"$f":"(J8765+$P8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8765/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":32.693238337030905},{"$f":"(K8765+$Q8765)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8765/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":25.688358033275186},{"$f":"(L8765+$R8765)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8765/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":32.537570603049083},null,{"$f":"AN8765/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":138.69214129829166},{"$f":"IF(Controls!$C$44=1,AO8765/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":6.2299906729443819},{"$f":"AP8765/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":142.01342915253511},{"$f":"IF(Controls!$C$44=1,AQ8765/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":6.3492298859103107},{"$f":"AR8765/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":145.41464382636008},{"$f":"IF(Controls!$C$44=1,AS8765/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":6.4711387537179714},null,{"$f":"BI8765*(1/(1-($AL8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":193.56229469690712},{"$f":"BK8765*(1/(1-($AL8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":198.19756885446495},{"$f":"BM8765*(1/(1-($AL8765/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":202.9443909228215},null,232.40724723342035,234.14360442973893,234.3487904057537,237.24003707740616,235.10388770981467,241.95310027958857,null,1199.7700518344675,202.9443909228215,145.41464382636008]
[1,12,31,"2019-12-31",18,"On-Peak",{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":33.091430676538245},{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":38.976372782363036},{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":32.727480931364809},{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":39.667889073663027},{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8766,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8757/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":29.269408135223351},{"$f":"IF(F8766=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8766,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8757/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8766,$B$13:$B$8772,\"=\"&B8766)","v":39.485363427527098},{"$f":"IF(Controls!$C$42=1,G8766*'Input Parameters, System'!$E$18,0)","v":0.91919598122288637},{"$f":"IF(Controls!$C$42=1,H8766*'Input Parameters, System'!$E$18,0)","v":1.0826647410441039},{"$f":"IF(Controls!$C$42=1,I8766*'Input Parameters, System'!$E$18,0)","v":0.90908638075258374},{"$f":"IF(Controls!$C$42=1,J8766*'Input Parameters, System'!$E$18,0)","v":1.1018733090303703},{"$f":"IF(Controls!$C$42=1,K8766*'Input Parameters, System'!$E$18,0)","v":0.8130298926526881},{"$f":"IF(Controls!$C$42=1,L8766*'Input Parameters, System'!$E$18,0)","v":1.096803209703501},null,{"$f":"VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8757","v":1179.6841471512741},832.23137555748519,{"$f":"((LN(V8766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},{"$f":"'Input Parameters, System'!T8757+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8766,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8766,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1179.6841471512741},832.23137555748519,{"$f":"((LN(Y8766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},1179.6841471512741,832.23137555748519,{"$f":"((LN(AB8766)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.85566128412641995},null,1.6946508936648286E-3,null,1246.4310980537707,66.746950902496621,5.6580357601378761,66.860159579993066,{"$f":"IF(Controls!$C$40=1,(AK8766-AI8766)*100,IF(F8766=\"On-Peak\",IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8766,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.320867749644492},null,{"$f":"MAX(0,$V8766-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":35.772147151274112},{"$f":"MAX(0,$V8766-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8766-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":35.772147151274112},{"$f":"MAX(0,$Y8766-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8766-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":35.772147151274112},{"$f":"MAX(0,$AB8766-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,3.7594807375262019E-4,0,3.7594807375262019E-4,0,3.7594807375262019E-4,0,null,{"$f":"(G8766+$M8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8766/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":33.170623835508074},{"$f":"(H8766+$N8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8766/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":44.71389212515345},{"$f":"(I8766+$O8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8766/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.322325366579548},{"$f":"(J8766+$P8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8766/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":42.678961467926101},{"$f":"(K8766+$Q8766)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8766/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":26.155114467520981},{"$f":"(L8766+$R8766)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8766/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":42.50730448372348},null,{"$f":"AN8766/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":88.820063076141679},{"$f":"IF(Controls!$C$44=1,AO8766/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8766/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":90.947054511607831},{"$f":"IF(Controls!$C$44=1,AQ8766/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8766/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":93.125232013495975},{"$f":"IF(Controls!$C$44=1,AS8766/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8766*(1/(1-($AL8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":123.85243067445344},{"$f":"BK8766*(1/(1-($AL8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":126.81834907377269},{"$f":"BM8766*(1/(1-($AL8766/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":129.8556423238123},null,157.02305450996153,168.56632279960689,157.14067444035226,169.49731054169879,156.01075679133328,172.36294680753579,null,1179.6841471512741,129.8556423238123,93.125232013495975]
[1,12,31,"2019-12-31",19,"On-Peak",{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":36.759728895562063},{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":38.073106886735097},{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":36.355434076913745},{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":38.748597492790076},{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8767,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8758/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":32.51402208932614},{"$f":"IF(F8767=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8767,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8758/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8767,$B$13:$B$8772,\"=\"&B8767)","v":38.570301824444869},{"$f":"IF(Controls!$C$42=1,G8767*'Input Parameters, System'!$E$18,0)","v":1.0210919981649531},{"$f":"IF(Controls!$C$42=1,H8767*'Input Parameters, System'!$E$18,0)","v":1.0575743063224174},{"$f":"IF(Controls!$C$42=1,I8767*'Input Parameters, System'!$E$18,0)","v":1.0098617139211759},{"$f":"IF(Controls!$C$42=1,J8767*'Input Parameters, System'!$E$18,0)","v":1.0763377214345895},{"$f":"IF(Controls!$C$42=1,K8767*'Input Parameters, System'!$E$18,0)","v":0.90315703573041317},{"$f":"IF(Controls!$C$42=1,L8767*'Input Parameters, System'!$E$18,0)","v":1.0713851201580129},null,{"$f":"VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8758","v":1142.2142992457327},794.76152765194377,{"$f":"((LN(V8767)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},{"$f":"'Input Parameters, System'!T8758+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8767,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8767,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1142.2142992457327},794.76152765194377,{"$f":"((LN(Y8767)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},1142.2142992457327,794.76152765194377,{"$f":"((LN(AB8767)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.8330666949535801},null,1.7502188683167219E-3,null,1206.0121459157813,63.797846670048479,5.5854533349983209,63.909604636970883,{"$f":"IF(Controls!$C$40=1,(AK8767-AI8767)*100,IF(F8767=\"On-Peak\",IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8767,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.175796692240425},null,{"$f":"MAX(0,$V8767-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8767-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8767-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8767-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8767-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8767-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8767+$M8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8767/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":37.883195643145761},{"$f":"(H8767+$N8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8767/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":43.387909664259908},{"$f":"(I8767+$O8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8767/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":34.735277943280941},{"$f":"(J8767+$P8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8767/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":41.40120027410758},{"$f":"(K8767+$Q8767)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8767/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":30.113677990203215},{"$f":"(L8767+$R8767)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8767/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":41.231589255247947},null,{"$f":"AN8767/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8767/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8767/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8767/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8767/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8767/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8767*(1/(1-($AL8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8767*(1/(1-($AL8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8767*(1/(1-($AL8767/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,37.883195643145761,43.387909664259908,34.735277943280941,41.40120027410758,30.113677990203215,41.231589255247947,null,1142.2142992457327,0,0]
[1,12,31,"2019-12-31",20,"On-Peak",{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":51.11816313210128},{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":34.364548775456733},{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":50.555949832002021},{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":34.974242382763229},{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8768,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8759/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":45.214073530438228},{"$f":"IF(F8768=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8768,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8759/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8768,$B$13:$B$8772,\"=\"&B8768)","v":34.813313824725419},{"$f":"IF(Controls!$C$42=1,G8768*'Input Parameters, System'!$E$18,0)","v":1.4199328695642504},{"$f":"IF(Controls!$C$42=1,H8768*'Input Parameters, System'!$E$18,0)","v":0.9545599717250467},{"$f":"IF(Controls!$C$42=1,I8768*'Input Parameters, System'!$E$18,0)","v":1.4043160105927313},{"$f":"IF(Controls!$C$42=1,J8768*'Input Parameters, System'!$E$18,0)","v":0.97149571315887828},{"$f":"IF(Controls!$C$42=1,K8768*'Input Parameters, System'!$E$18,0)","v":1.2559322408916358},{"$f":"IF(Controls!$C$42=1,L8768*'Input Parameters, System'!$E$18,0)","v":0.96702552614102821},null,{"$f":"VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8759","v":1133.8898738626881},786.43710226889914,{"$f":"((LN(V8768)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},{"$f":"'Input Parameters, System'!T8759+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8768,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8768,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1133.8898738626881},786.43710226889914,{"$f":"((LN(Y8768)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},1133.8898738626881,786.43710226889914,{"$f":"((LN(AB8768)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.82794643392321687},null,1.763062396445747E-3,null,1197.0377310724525,63.147857209764418,5.5691349455874501,63.259289023983328,{"$f":"IF(Controls!$C$40=1,(AK8768-AI8768)*100,IF(F8768=\"On-Peak\",IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8768,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.143181421891057},null,{"$f":"MAX(0,$V8768-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8768-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8768-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8768-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8768-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8768-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8768+$M8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8768/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":56.580946151139251},{"$f":"(H8768+$N8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8768/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":38.285461853935573},{"$f":"(I8768+$O8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8768/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":52.244249615403106},{"$f":"(J8768+$P8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8768/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":36.484310346978944},{"$f":"(K8768+$Q8768)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8768/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":45.819801130268232},{"$f":"(L8768+$R8768)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8768/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":36.322572306602908},null,{"$f":"AN8768/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8768/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8768/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8768/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8768/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8768/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8768*(1/(1-($AL8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8768*(1/(1-($AL8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8768*(1/(1-($AL8768/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,56.580946151139251,38.285461853935573,52.244249615403106,36.484310346978944,45.819801130268232,36.322572306602908,null,1133.8898738626881,0,0]
[1,12,31,"2019-12-31",21,"On-Peak",{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":45.66720409954231},{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":29.113473158336138},{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":45.164942125520277},{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":29.630002520822746},{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8769,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8760/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":40.392694055737287},{"$f":"IF(F8769=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8769,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8760/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8769,$B$13:$B$8772,\"=\"&B8769)","v":29.493664654568278},{"$f":"IF(Controls!$C$42=1,G8769*'Input Parameters, System'!$E$18,0)","v":1.2685190583720001},{"$f":"IF(Controls!$C$42=1,H8769*'Input Parameters, System'!$E$18,0)","v":0.80869841464897541},{"$f":"IF(Controls!$C$42=1,I8769*'Input Parameters, System'!$E$18,0)","v":1.254567495124254},{"$f":"IF(Controls!$C$42=1,J8769*'Input Parameters, System'!$E$18,0)","v":0.8230462897475862},{"$f":"IF(Controls!$C$42=1,K8769*'Input Parameters, System'!$E$18,0)","v":1.122006552382866},{"$f":"IF(Controls!$C$42=1,L8769*'Input Parameters, System'!$E$18,0)","v":0.81925916975345248},null,{"$f":"VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8760","v":1107.3669433463051},759.91417175251615,{"$f":"((LN(V8769)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},{"$f":"'Input Parameters, System'!T8760+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8769,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8769,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1107.3669433463051},759.91417175251615,{"$f":"((LN(Y8769)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},1107.3669433463051,759.91417175251615,{"$f":"((LN(AB8769)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.81137812459756364},null,1.8052710641871528E-3,null,1168.4565835977799,61.089640251474833,5.516657384305752,61.200023216951003,{"$f":"IF(Controls!$C$40=1,(AK8769-AI8769)*100,IF(F8769=\"On-Peak\",IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8769,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":11.038296547616966},null,{"$f":"MAX(0,$V8769-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8769-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8769-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8769-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8769-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8769-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8769+$M8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8769/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":49.405774596395766},{"$f":"(H8769+$N8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8769/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":31.040813958752107},{"$f":"(I8769+$O8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8769/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":45.525266203954125},{"$f":"(J8769+$P8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8769/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.503124534682069},{"$f":"(K8769+$Q8769)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8769/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":39.792652145596797},{"$f":"(L8769+$R8769)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8769/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.352564846171752},null,{"$f":"AN8769/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8769/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8769/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8769/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8769/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8769/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8769*(1/(1-($AL8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8769*(1/(1-($AL8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8769*(1/(1-($AL8769/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,49.405774596395766,31.040813958752107,45.525266203954125,29.503124534682069,39.792652145596797,29.352564846171752,null,1107.3669433463051,0,0]
[1,12,31,"2019-12-31",22,"On-Peak",{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":56.822221141090928},{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":26.735097659524786},{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":56.19727285442918},{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":27.209430037355062},{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8770,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8761/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":50.259319338153581},{"$f":"IF(F8770=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8770,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8761/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8770,$B$13:$B$8772,\"=\"&B8770)","v":27.084230060382861},{"$f":"IF(Controls!$C$42=1,G8770*'Input Parameters, System'!$E$18,0)","v":1.5783771281330672},{"$f":"IF(Controls!$C$42=1,H8770*'Input Parameters, System'!$E$18,0)","v":0.74263317795020745},{"$f":"IF(Controls!$C$42=1,I8770*'Input Parameters, System'!$E$18,0)","v":1.5610176504124833},{"$f":"IF(Controls!$C$42=1,J8770*'Input Parameters, System'!$E$18,0)","v":0.75580892788158194},{"$f":"IF(Controls!$C$42=1,K8770*'Input Parameters, System'!$E$18,0)","v":1.3960763681149293},{"$f":"IF(Controls!$C$42=1,L8770*'Input Parameters, System'!$E$18,0)","v":0.75233119019151473},null,{"$f":"VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8761","v":1064.4435041098666},716.99073251607763,{"$f":"((LN(V8770)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},{"$f":"'Input Parameters, System'!T8761+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8770,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8770,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":1064.4435041098666},716.99073251607763,{"$f":"((LN(Y8770)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},1064.4435041098666,716.99073251607763,{"$f":"((LN(AB8770)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.78370506447691912},null,1.8780340358333092E-3,null,1122.2439319410587,57.80042783119211,5.4301076203689469,57.909080997181647,{"$f":"IF(Controls!$C$40=1,(AK8770-AI8770)*100,IF(F8770=\"On-Peak\",IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8770,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.865316598953711},null,{"$f":"MAX(0,$V8770-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8770-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8770-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8770-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8770-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8770-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8770+$M8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8770/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":63.784953128419509},{"$f":"(H8770+$N8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8770/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":27.7136080551705},{"$f":"(I8770+$O8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8770/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":58.990235130454579},{"$f":"(J8770+$P8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8770/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":26.296917278685942},{"$f":"(K8770+$Q8770)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8770/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":51.871171889476933},{"$f":"(L8770+$R8770)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8770/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":26.151491404662963},null,{"$f":"AN8770/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8770/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8770/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8770/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8770/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8770/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8770*(1/(1-($AL8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8770*(1/(1-($AL8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8770*(1/(1-($AL8770/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,63.784953128419509,27.7136080551705,58.990235130454579,26.296917278685942,51.871171889476933,26.151491404662963,null,1064.4435041098666,0,0]
[1,12,31,"2019-12-31",23,"On-Peak",{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":50.646180609132387},{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":29.113473158336138},{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":50.089158318169005},{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":29.630002520822746},{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8771,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8762/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":44.796604451131735},{"$f":"IF(F8771=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8771,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8762/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8771,$B$13:$B$8772,\"=\"&B8771)","v":29.493664654568278},{"$f":"IF(Controls!$C$42=1,G8771*'Input Parameters, System'!$E$18,0)","v":1.4068223926386321},{"$f":"IF(Controls!$C$42=1,H8771*'Input Parameters, System'!$E$18,0)","v":0.80869841464897541},{"$f":"IF(Controls!$C$42=1,I8771*'Input Parameters, System'!$E$18,0)","v":1.3913497267297472},{"$f":"IF(Controls!$C$42=1,J8771*'Input Parameters, System'!$E$18,0)","v":0.8230462897475862},{"$f":"IF(Controls!$C$42=1,K8771*'Input Parameters, System'!$E$18,0)","v":1.2443360091138598},{"$f":"IF(Controls!$C$42=1,L8771*'Input Parameters, System'!$E$18,0)","v":0.81925916975345248},null,{"$f":"VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8762","v":993.24880635296904},645.79603475918009,{"$f":"((LN(V8771)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},{"$f":"'Input Parameters, System'!T8762+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8771,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8771,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":993.24880635296904},645.79603475918009,{"$f":"((LN(Y8771)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},993.24880635296904,645.79603475918009,{"$f":"((LN(AB8771)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.73524671237453354},null,2.0125812036031476E-3,null,1045.7103014282025,52.461495075233508,5.2818080162474779,52.567184412647393,{"$f":"IF(Controls!$C$40=1,(AK8771-AI8771)*100,IF(F8771=\"On-Peak\",IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8771,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.56893374138852},null,{"$f":"MAX(0,$V8771-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8771-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8771-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8771-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8771-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8771-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8771+$M8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8771/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":55.541860477166729},{"$f":"(H8771+$N8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8771/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":30.831623743543734},{"$f":"(I8771+$O8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8771/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":51.27122766697596},{"$f":"(J8771+$P8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8771/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":29.3015418237466},{"$f":"(K8771+$Q8771)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8771/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":44.946968457615284},{"$f":"(L8771+$R8771)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8771/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":29.151304911700556},null,{"$f":"AN8771/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8771/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8771/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8771/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8771/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8771/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8771*(1/(1-($AL8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8771*(1/(1-($AL8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8771*(1/(1-($AL8771/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,55.541860477166729,30.831623743543734,51.27122766697596,29.3015418237466,44.946968457615284,29.151304911700556,null,993.24880635296904,0,0]
[1,12,31,"2019-12-31",24,"Off-Peak",{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($G$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($G$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":45.083970526787297},{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($G$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($G$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":23.050622924454224},{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($I$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($I$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":43.971930143803846},{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($I$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($I$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":21.922270753327094},{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$A$4:$M$74,MATCH($K$11,'Long Term Regional Prices'!$A$4:$A$74,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)),INDEX('Long Term Regional Prices'!$A$78:$M$148,MATCH($K$11,'Long Term Regional Prices'!$A$78:$A$148,0),MATCH($B8772,'Long Term Regional Prices'!$A$4:$M$4,0)))*'Input Parameters, System'!AA8763/AVERAGEIFS('Input Parameters, System'!$AA$4:$AA$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":44.300587347522814},{"$f":"IF(F8772=\"on-peak\",INDEX('Long Term Regional Prices'!$P$4:$AB$74,MATCH($K$11,'Long Term Regional Prices'!$P$4:$P$74,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)),INDEX('Long Term Regional Prices'!$P$78:$AB$148,MATCH($K$11,'Long Term Regional Prices'!$P$78:$P$148,0),MATCH($B8772,'Long Term Regional Prices'!$P$4:$AB$4,0)))*'Input Parameters, System'!AB8763/AVERAGEIFS('Input Parameters, System'!$AB$4:$AB$8763,'Input Parameters, System'!$S$4:$S$8763,\"=\"&F8772,$B$13:$B$8772,\"=\"&B8772)","v":28.994339402471294},{"$f":"IF(Controls!$C$42=1,G8772*'Input Parameters, System'!$E$18,0)","v":1.2523183095608956},{"$f":"IF(Controls!$C$42=1,H8772*'Input Parameters, System'!$E$18,0)","v":0.6402878184370776},{"$f":"IF(Controls!$C$42=1,I8772*'Input Parameters, System'!$E$18,0)","v":1.2214286493045117},{"$f":"IF(Controls!$C$42=1,J8772*'Input Parameters, System'!$E$18,0)","v":0.6089450580940039},{"$f":"IF(Controls!$C$42=1,K8772*'Input Parameters, System'!$E$18,0)","v":1.2305579125210644},{"$f":"IF(Controls!$C$42=1,L8772*'Input Parameters, System'!$E$18,0)","v":0.80538918118943226},null,{"$f":"VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)","v":0},null,{"$f":"'Input Parameters, System'!T8763","v":917.78262540429444},570.32985381050548,{"$f":"((LN(V8772)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},{"$f":"'Input Parameters, System'!T8763+IF(Z$4=1,INDEX('Analysis of Exports (early ''16)'!$S$5:$T$16,MATCH(Hourly!B8772,'Analysis of Exports (early ''16)'!$R$5:$R$16,0),MATCH(Hourly!F8772,'Analysis of Exports (early ''16)'!$S$4:$T$4,0)),0)","v":917.78262540429444},570.32985381050548,{"$f":"((LN(Y8772)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},917.78262540429444,570.32985381050548,{"$f":"((LN(AB8772)-LN(W$5))^Controls!$C$21)*Controls!$C$23","v":0.67993227707763237},null,2.1779789166433972E-3,null,964.74987786822317,46.967252463928716,5.1174702117768973,47.069657627230441,{"$f":"IF(Controls!$C$40=1,(AK8772-AI8772)*100,IF(F8772=\"On-Peak\",IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$D$15:$E$15),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$H$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$K$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$N$15,\"\")))),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=0,AVERAGE('LoadFlow Study Results, Losses'!$E$15:$F$15),IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=1,'LoadFlow Study Results, Losses'!$I$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=2,'LoadFlow Study Results, Losses'!$L$15,IF(VLOOKUP(D8772,'Input Parameters, System'!$AE$2:$AF$366,2,FALSE)=3,'LoadFlow Study Results, Losses'!$O$15,\"\")))))*100)","v":10.240516330172511},null,{"$f":"MAX(0,$V8772-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$5)","v":0},{"$f":"MAX(0,$V8772-MAX($V$13:$V$8772)*'Input Parameters, System'!$D$12)","v":0},{"$f":"MAX(0,$Y8772-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$6)","v":0},{"$f":"MAX(0,$Y8772-MAX($Y$13:$Y$8772)*'Input Parameters, System'!$D$13)","v":0},{"$f":"MAX(0,$AB8772-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$7)","v":0},{"$f":"MAX(0,$AB8772-MAX($AB$13:$AB$8772)*'Input Parameters, System'!$D$14)","v":0},null,0,0,0,0,0,0,null,{"$f":"(G8772+$M8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8772/100))*VLOOKUP(BB$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$J$51+'T_Tariff Path Charges'!$J$52,0)","v":48.124782310287522},{"$f":"(H8772+$N8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8772/100))*VLOOKUP(BC$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$J$50,0)","v":22.459833283650099},{"$f":"(I8772+$O8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8772/100))*VLOOKUP(BD$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":43.572896026443452},{"$f":"(J8772+$P8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8772/100))*VLOOKUP(BE$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$K$50,0)","v":19.259113601408178},{"$f":"(K8772+$Q8772)*(1-'Input Parameters, System'!$C$31)*(1/(1-$AL8772/100))*VLOOKUP(BF$11,FX,2,FALSE)-IF(Controls!$C$48=1,'T_Tariff Path Charges'!$K$51+'T_Tariff Path Charges'!$K$52,0)","v":44.137554521349571},{"$f":"(L8772+$R8772)*(1-'Input Parameters, System'!$C$27)*(1/(1-$AL8772/100))*VLOOKUP(BG$11,FX,2,FALSE)-IF(Controls!$C$51=1,'T_Tariff Path Charges'!$L$50,0)","v":28.36828344926213},null,{"$f":"AN8772/SUM(AN$13:AN$8772)*'Input Parameters, System'!$C$5","v":0},{"$f":"IF(Controls!$C$44=1,AO8772/SUM(AO$13:AO$8772)*'Input Parameters, System'!$C$12,0)","v":0},{"$f":"AP8772/SUM(AP$13:AP$8772)*'Input Parameters, System'!$C$6","v":0},{"$f":"IF(Controls!$C$44=1,AQ8772/SUM(AQ$13:AQ$8772)*'Input Parameters, System'!$C$13,0)","v":0},{"$f":"AR8772/SUM(AR$13:AR$8772)*'Input Parameters, System'!$C$7","v":0},{"$f":"IF(Controls!$C$44=1,AS8772/SUM(AS$13:AS$8772)*'Input Parameters, System'!$C$14,0)","v":0},null,{"$f":"BI8772*(1/(1-($AL8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BK8772*(1/(1-($AL8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},{"$f":"BM8772*(1/(1-($AL8772/100)))*(1+'Input Parameters, System'!$A$21)*(1/(1-'Input Parameters, System'!$A$24))","v":0},null,48.124782310287522,22.459833283650099,43.572896026443452,19.259113601408178,44.137554521349571,28.36828344926213,null,917.78262540429444,0,0]

{"sheet":"Input Parameters, System","index":15,"n_rows":8763,"n_cols":49,"rows_kept":281,"cut":true,"hidden":false,"merged":[[49,0,49,4],[1,26,1,27],[0,37,1,38],[1,40,1,42],[1,19,2,19],[1,24,1,25],[1,20,1,21],[1,22,1,23],[0,34,1,35]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Capacity Costs",null,null,null,null,null,null,"Total Energy",null,null,null,null,null,null,null," Data - 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Season Key",null,null,null,"CAPACITY ATTENUATION FACTORS, INTERNAL GENERATION",null,null,"CAPACITY ATTENUATION FACTORS, TRANSMISSION"]
[null,"Year","Capacity Cost","Alpha Factor","Hours",null,null,"Month","Month","Peak","Off Peak","Total Energy","Shares",null,null,"Month","Date",null,null,"Original Load Data (MW)"," unsmoothed",null," smoothed 1",null," smoothed 2",null,"Active Prices",null,null,null,"2019-01-01",0,null,null,null,null,null,null,null,null,"MARGINAL COST OF CAPACITY, $/kW-Year",null,null,null,"Generation","Transmission",null,"Foreign Exchange"]
[null,null,null,null,null,null,null,"January",1,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I3)","v":429097.16434226633},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I3)","v":384783.359460095},{"$f":"SUM(J3:K3)","v":813880.52380236133},{"$f":"L3/L$15","v":0.1176433933396492},null,null,null,null,"Hour","Hour Type",null,"NEPOOL","NY","NEPOOL","NY","Salisbury","NY","NEPOOL","NY",null,null,"2019-01-02",0,null,null,"Year","Share of Capacity",null,"Year","Share of Capacity",null,"Year","Transmission","Internal Generation","Year","$/kW-Year","$/kW-Year",null,"Year","Rate"]
["Gen Int",2018,{"$f":"'Input Parameters, System'!AQ4*'Input Parameters, System'!AJ4*1000","v":0},{"$f":"VLOOKUP(Controls!$C$14,Controls!$L$5:$M$9,2,FALSE)","v":0.77},null,null,null,"February",{"$f":"I3+1","v":2},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I4)","v":369650.2488343289},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I4)","v":379087.39752568654},{"$f":"SUM(J4:K4)","v":748737.6463600155},0.10822723343644522,null,null,{"$f":"MONTH(Q4)","v":1},"2019-01-01",1,{"$f":"Hourly!F13","v":"Off-Peak"},854.49513839310487,51.291898145430601,41.04074336992997,52.774000000000001,36.014000000000003,41.045000000000002,39.572000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4,IF(Controls!$C$38=2,'Input Parameters, System'!W4,'Input Parameters, System'!Y4))","v":41.045000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4,IF(Controls!$C$38=2,'Input Parameters, System'!X4,'Input Parameters, System'!Z4))","v":39.572000000000003},null,null,"2019-01-03",0,null,null,2018,1,null,2018,1,null,2018,null,null,2018,null,null,null,2018,1.2720420386360944]
[null,{"$f":"B4+1","v":2019},{"$f":"'Input Parameters, System'!AQ5*'Input Parameters, System'!AJ5*1000","v":236256.19939892733},{"$f":"VLOOKUP(Controls!$C$14,Controls!$L$5:$M$9,2,FALSE)","v":0.77},{"$f":"COUNTIF(Hourly!AN13:AN8772,\">\"&0)","v":929},null,null,"March",3,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I5)","v":344491.79755374265},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I5)","v":386442.92679131619},730934.7243450589,0.10565388747724244,null,null,{"$f":"MONTH(Q5)","v":1},"2019-01-01",{"$f":"R4+1","v":2},{"$f":"Hourly!F14","v":"Off-Peak"},847.08461173946387,51.251045093848973,40.3618800852284,51.527999999999999,35.404000000000003,36.448360000000001,39.054000000000009,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5,IF(Controls!$C$38=2,'Input Parameters, System'!W5,'Input Parameters, System'!Y5))","v":36.448360000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5,IF(Controls!$C$38=2,'Input Parameters, System'!X5,'Input Parameters, System'!Z5))","v":39.054000000000009},null,null,"2019-01-04",0,null,null,2019,1,null,2019,1,null,2019,33.40197745176232,236.25619939892732,2019,{"$f":"AQ5*AJ5","v":236.25619939892732},{"$f":"AP5*AM5","v":33.40197745176232},null,2019,1.2573218676914386]
[null,{"$f":"B5+1","v":2020},{"$f":"'Input Parameters, System'!AQ6*'Input Parameters, System'!AJ6*1000","v":241913.87284897338},{"$f":"VLOOKUP(Controls!$C$14,Controls!$L$5:$M$9,2,FALSE)","v":0.77},null,null,null,"April",4,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I6)","v":309115.74712248129},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I6)","v":309885.23158717004},619000.97870965139,8.9474282141258021E-2,null,null,1,"2019-01-01",{"$f":"R5+1","v":3},{"$f":"Hourly!F15","v":"Off-Peak"},841.56148463567786,41.961716694250015,40.797381334344465,48.851999999999997,34.64,32.366509999999998,39,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6,IF(Controls!$C$38=2,'Input Parameters, System'!W6,'Input Parameters, System'!Y6))","v":32.366509999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6,IF(Controls!$C$38=2,'Input Parameters, System'!X6,'Input Parameters, System'!Z6))","v":39},null,null,"2019-01-05",0,null,null,{"$f":"AI5+1","v":2020},1,null,{"$f":"AL5+1","v":2020},1,null,{"$f":"AO5+1","v":2020},34.041276242393018,241.91387284897337,{"$f":"AR5+1","v":2020},241.91387284897337,34.041276242393018,null,{"$f":"AV5+1","v":2020},1.1904761904761905]
[null,{"$f":"B6+1","v":2021},{"$f":"'Input Parameters, System'!AQ7*'Input Parameters, System'!AJ7*1000","v":247707.69825721692},{"$f":"VLOOKUP(Controls!$C$14,Controls!$L$5:$M$9,2,FALSE)","v":0.77},null,null,null,"May",5,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I7)","v":257786.90251959689},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I7)","v":236588.98683295553},494375.88935255242,7.1460190418396741E-2,null,null,1,"2019-01-01",4,{"$f":"Hourly!F16","v":"Off-Peak"},852.74681038902872,40.877593091648357,40.361860915977857,49.63,34.454000000000001,28.741779999999999,39.048000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7,IF(Controls!$C$38=2,'Input Parameters, System'!W7,'Input Parameters, System'!Y7))","v":28.741779999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7,IF(Controls!$C$38=2,'Input Parameters, System'!X7,'Input Parameters, System'!Z7))","v":39.048000000000002},null,null,"2019-01-06",0,null,null,2021,1,null,2021,1,null,2021,34.694888337089282,247.70769825721692,2021,247.70769825721692,34.694888337089282,null,2021,1.1940642886823831]
[null,null,null,null,null,null,null,"June",6,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I8)","v":199476.16131233514},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I8)","v":222124.01278399571},421600.17409633088,6.0940732285324331E-2,null,null,1,"2019-01-01",5,{"$f":"Hourly!F17","v":"Off-Peak"},881.41541618314159,55.582359174716075,40.797381334344465,53.44,35.549999999999997,25.52299,39.576000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8,IF(Controls!$C$38=2,'Input Parameters, System'!W8,'Input Parameters, System'!Y8))","v":25.52299},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8,IF(Controls!$C$38=2,'Input Parameters, System'!X8,'Input Parameters, System'!Z8))","v":39.576000000000001},null,null,"2019-01-07",0,null,null,2022,1,null,2022,1,null,2022,35.363152953591779,253.64096726202726,2022,253.64096726202726,35.363152953591779,null,2022,1.20240349059976]
[null,null,null,null,null,null,null,"July",7,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I9)","v":214508.27902364216},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I9)","v":182315.3858816711},396823.66490531329,5.735938031645705E-2,null,null,1,"2019-01-01",6,{"$f":"Hourly!F18","v":"Off-Peak"},921.77596550451392,52.756384729040029,42.553339929813959,54.304000000000002,38.75,22.664670000000001,42.396000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U9,IF(Controls!$C$38=2,'Input Parameters, System'!W9,'Input Parameters, System'!Y9))","v":22.664670000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V9,IF(Controls!$C$38=2,'Input Parameters, System'!X9,'Input Parameters, System'!Z9))","v":42.396000000000001},null,null,"2019-01-08",0,null,null,2023,1,null,2023,1,null,2023,36.046417497734069,259.71705142949759,2023,259.71705142949759,36.046417497734069,null,2023,1.20240349059976]
[null,null,null,null,null,null,null,"August",8,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I10)","v":195400.43481249071},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I10)","v":181373.15335856879},376773.5881710595,5.4461216526128099E-2,null,null,1,"2019-01-01",7,{"$f":"Hourly!F19","v":"Off-Peak"},974.1066014447033,62.459366214307686,45.896365792735494,61.624000000000002,45.595999999999997,20.779330000000002,48.814,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U10,IF(Controls!$C$38=2,'Input Parameters, System'!W10,'Input Parameters, System'!Y10))","v":20.779330000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V10,IF(Controls!$C$38=2,'Input Parameters, System'!X10,'Input Parameters, System'!Z10))","v":48.814},null,null,"2019-01-09",0,null,null,2024,1,null,2024,1,null,2024,36.745037762281861,265.93940420237294,2024,265.93940420237294,36.745037762281861,null,2024,1.20240349059976]
["Trans",2018,{"$f":"'Input Parameters, System'!AM4*'Input Parameters, System'!AP4*1000","v":0},{"$f":"VLOOKUP(Controls!$C$16,Controls!$L$5:$M$9,2,FALSE)","v":0.8},null,null,null,"September",9,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I11)","v":204356.39154164464},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I11)","v":194273.38421337047},398629.77575501509,5.7620446901652883E-2,null,null,1,"2019-01-01",8,{"$f":"Hourly!F20","v":"On-Peak"},1033.7782282656442,92.56342140951449,55.603568254686905,75.197999999999993,53.951999999999998,19.607330000000001,62.042000000000009,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U11,IF(Controls!$C$38=2,'Input Parameters, System'!W11,'Input Parameters, System'!Y11))","v":19.607330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V11,IF(Controls!$C$38=2,'Input Parameters, System'!X11,'Input Parameters, System'!Z11))","v":62.042000000000009},null,null,"2019-01-10",0,null,null,2025,1,null,2025,1,null,2025,37.459378130611796,272.31156289669161,2025,272.31156289669161,37.459378130611796,null,2025,1.20240349059976]
[null,{"$f":"B11+1","v":2019},{"$f":"'Input Parameters, System'!AM5*'Input Parameters, System'!AP5*1000","v":33401.977451762323},{"$f":"VLOOKUP(Controls!$C$16,Controls!$L$5:$M$9,2,FALSE)","v":0.8},{"$f":"COUNTIF(Hourly!AO13:AO8772,\">\"&0)","v":627},null,null,"October",10,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I12)","v":272982.27582173701},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I12)","v":241915.77622949035},514898.05205122737,7.4426592473653144E-2,null,null,1,"2019-01-01",9,{"$f":"Hourly!F21","v":"On-Peak"},1118.3039270536224,81.235898551939187,54.24458584012568,70.186000000000007,54.246000000000002,19.568000000000001,56.545999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U12,IF(Controls!$C$38=2,'Input Parameters, System'!W12,'Input Parameters, System'!Y12))","v":19.568000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V12,IF(Controls!$C$38=2,'Input Parameters, System'!X12,'Input Parameters, System'!Z12))","v":56.545999999999992},null,null,"2019-01-11",0,null,null,2026,1,null,2026,1,null,2026,38.189811785347537,278.83715074731265,2026,278.83715074731265,38.189811785347537,null,2026,1.20240349059976]
[null,{"$f":"B12+1","v":2020},{"$f":"'Input Parameters, System'!AM6*'Input Parameters, System'!AP6*1000","v":34041.276242393018},{"$f":"VLOOKUP(Controls!$C$16,Controls!$L$5:$M$9,2,FALSE)","v":0.8},null,null,null,"November",11,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I13)","v":306661.23531052569},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I13)","v":316007.31481112482},622668.55012165057,9.0004415906110025E-2,null,null,1,"2019-01-01",10,{"$f":"Hourly!F22","v":"On-Peak"},1128.923032942017,66.397983628816348,51.306025843521198,62.923999999999999,53.084000000000003,20.633330000000001,52.847999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U13,IF(Controls!$C$38=2,'Input Parameters, System'!W13,'Input Parameters, System'!Y13))","v":20.633330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V13,IF(Controls!$C$38=2,'Input Parameters, System'!X13,'Input Parameters, System'!Z13))","v":52.847999999999999},null,null,"2019-01-12",0,null,null,2027,1,null,2027,1,null,2027,38.936720922074144,285.51987900353151,2027,285.51987900353151,38.936720922074144,null,2027,1.20240349059976]
[null,{"$f":"B13+1","v":2021},{"$f":"'Input Parameters, System'!AM7*'Input Parameters, System'!AP7*1000","v":34694.88833708928},{"$f":"VLOOKUP(Controls!$C$16,Controls!$L$5:$M$9,2,FALSE)","v":0.8},null,null,null,"December",12,{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I14)","v":389634.12366168358},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!$I14)","v":390242.30866808118},779876.43232976482,0.11272822877768272,null,null,1,"2019-01-01",11,{"$f":"Hourly!F23","v":"On-Peak"},1121.4131694699627,67.981006445589998,51.032931948286603,61.923999999999999,51.338000000000001,24.91,51.113999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U14,IF(Controls!$C$38=2,'Input Parameters, System'!W14,'Input Parameters, System'!Y14))","v":24.91},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V14,IF(Controls!$C$38=2,'Input Parameters, System'!X14,'Input Parameters, System'!Z14))","v":51.113999999999997},null,null,"2019-01-13",0,null,null,2028,1,null,2028,1,null,2028,39.700496968254278,292.36354907601384,2028,292.36354907601384,39.700496968254278,null,2028,1.20240349059976]
[null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(J3:J14)","v":3493160.7618564749},{"$f":"SUM(K3:K14)","v":3425039.238143526},{"$f":"SUM(L3:L14)","v":6918200.0000000019},{"$f":"SUM(M3:M14)","v":1},null,null,1,"2019-01-01",12,{"$f":"Hourly!F24","v":"On-Peak"},1139.4030672846327,68.914414141083014,51.340533208678849,62.247999999999998,50.56,31.07,48.862000000000009,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U15,IF(Controls!$C$38=2,'Input Parameters, System'!W15,'Input Parameters, System'!Y15))","v":31.07},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V15,IF(Controls!$C$38=2,'Input Parameters, System'!X15,'Input Parameters, System'!Z15))","v":48.862000000000009},null,null,"2019-01-14",0,null,null,2029,1,null,2029,1,null,2029,40.481540807473095,299.37205473631059,2029,299.37205473631059,40.481540807473095,null,2029,1.20240349059976]
["Operating Reserve Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-01",13,{"$f":"Hourly!F25","v":"On-Peak"},1140.1778944682574,81.235898551939187,53.140468063898012,66.188000000000002,48.808,32.199330000000003,47.713999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U16,IF(Controls!$C$38=2,'Input Parameters, System'!W16,'Input Parameters, System'!Y16))","v":32.199330000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V16,IF(Controls!$C$38=2,'Input Parameters, System'!X16,'Input Parameters, System'!Z16))","v":47.713999999999999},null,null,"2019-01-15",0,null,null,2030,1,null,2030,1,null,2030,41.280263009141642,306.54938437024663,2030,306.54938437024663,41.280263009141642,null,2030,1.20240349059976]
["Scaling Parameter for Reserves Carried (%)",null,null,null,0.05,null,null,"Loads",null,null,null,null,null,null,null,1,"2019-01-01",14,{"$f":"Hourly!F26","v":"On-Peak"},1171.8166711329316,82.918648532641399,53.140468063898012,66.965999999999994,48.777999999999999,31.084,47.353999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U17,IF(Controls!$C$38=2,'Input Parameters, System'!W17,'Input Parameters, System'!Y17))","v":31.084},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V17,IF(Controls!$C$38=2,'Input Parameters, System'!X17,'Input Parameters, System'!Z17))","v":47.353999999999999},null,null,"2019-01-16",0,null,null,2031,1,null,2031,1,null,2031,42.097084063791698,313.89962328650682,2031,313.89962328650682,42.097084063791698,null,2031,1.20240349059976]
["Operating Reserve Costs, Scaled to Load Side",null,null,null,{"$f":"AVERAGE('NEISO Energy Prices, History 1'!K3:K35066)*E17","v":2.77774626974528E-2},null,null,"Month","Max","Min","Average","Total",null,null,null,1,"2019-01-01",15,{"$f":"Hourly!F27","v":"On-Peak"},1210.1507493586701,61.430133180851954,46.36029320878,60.603999999999999,47.988,30.742000000000001,46.143999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U18,IF(Controls!$C$38=2,'Input Parameters, System'!W18,'Input Parameters, System'!Y18))","v":30.742000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V18,IF(Controls!$C$38=2,'Input Parameters, System'!X18,'Input Parameters, System'!Z18))","v":46.143999999999998},null,null,"2019-01-17",0,null,null,2032,1,null,2032,1,null,2032,42.932434624098441,321.42695608177826,2032,321.42695608177826,42.932434624098441,null,2032,1.20240349059976]
[null,null,null,null,null,null,null,1,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$CA$13:$CA$8772))","v":1466.569052328357},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$CA$13:$CA$8772))","v":742.34404400348228},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$CA$13:$CA$8772))","v":1093.9254352182268},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$CA$13:$CA$8772))","v":813880.52380236075},null,null,null,1,"2019-01-01",16,{"$f":"Hourly!F28","v":"On-Peak"},1371.0169666964889,66.398017621174077,48.604102612797206,60.738,47.46,30.490670000000001,46.896000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U19,IF(Controls!$C$38=2,'Input Parameters, System'!W19,'Input Parameters, System'!Y19))","v":30.490670000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V19,IF(Controls!$C$38=2,'Input Parameters, System'!X19,'Input Parameters, System'!Z19))","v":46.896000000000001},null,null,"2019-01-18",0,null,null,2033,1,null,2033,1,null,2033,43.786755751770322,329.13566906383818,2033,329.13566906383818,43.786755751770322,null,2033,1.20240349059976]
["Capacity Reserve, Capacity Auction Price (%)",null,null,null,null,null,null,{"$f":"H19+1","v":2},{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$CA$13:$CA$8772))","v":1428.9},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$CA$13:$CA$8772))","v":778.10912771439098},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$CA$13:$CA$8772))","v":1114.1929261309738},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$CA$13:$CA$8772))","v":748737.64636001445},null,null,null,1,"2019-01-01",17,{"$f":"Hourly!F29","v":"On-Peak"},1424.4502413210673,68.914414141083014,53.140468063898012,65.495999999999995,51.188000000000002,29.321999999999999,51.922000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U20,IF(Controls!$C$38=2,'Input Parameters, System'!W20,'Input Parameters, System'!Y20))","v":29.321999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V20,IF(Controls!$C$38=2,'Input Parameters, System'!X20,'Input Parameters, System'!Z20))","v":51.922000000000004},null,null,"2019-01-19",0,null,null,2034,1,null,2034,1,null,2034,44.660499170449327,337.03015273401439,2034,337.03015273401439,44.660499170449327,null,2034,1.20240349059976]
[0.15,null,null,null,null,null,null,3,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$CA$13:$CA$8772))","v":1376},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$CA$13:$CA$8772))","v":705.29918627725181},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$CA$13:$CA$8772))","v":982.43914562507791},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$CA$13:$CA$8772))","v":730934.72434505797},null,null,null,1,"2019-01-01",18,{"$f":"Hourly!F30","v":"On-Peak"},1402.8643506798312,134.14157526207774,59.738095842324228,112.69,59.497999999999998,27.94933,66.162000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U21,IF(Controls!$C$38=2,'Input Parameters, System'!W21,'Input Parameters, System'!Y21))","v":27.94933},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V21,IF(Controls!$C$38=2,'Input Parameters, System'!X21,'Input Parameters, System'!Z21))","v":66.162000000000006},null,null,"2019-01-20",0,null,null,2035,1,null,2035,1,null,2035,45.554127524767878,345.11490433047669,2035,345.11490433047669,45.554127524767878,null,2035,1.20240349059976]
[null,null,null,null,null,null,null,4,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$CA$13:$CA$8772))","v":1201},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$CA$13:$CA$8772))","v":640.71553034221017},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$CA$13:$CA$8772))","v":859.72358154118069},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$CA$13:$CA$8772))","v":619000.97870965011},null,null,null,1,"2019-01-01",19,{"$f":"Hourly!F31","v":"On-Peak"},1418.5397006254689,66.397977856529181,67.391243005213084,98.081999999999994,66.86,27.238669999999999,71.424000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U22,IF(Controls!$C$38=2,'Input Parameters, System'!W22,'Input Parameters, System'!Y22))","v":27.238669999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V22,IF(Controls!$C$38=2,'Input Parameters, System'!X22,'Input Parameters, System'!Z22))","v":71.424000000000007},null,null,"2019-01-21",0,null,null,2036,1,null,2036,1,null,2036,46.468114645712568,353.39453043385743,2036,353.39453043385743,46.468114645712568,null,2036,1.20240349059976]
["Capacity Reserve, EFOR (%)",null,null,null,null,null,null,5,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$CA$13:$CA$8772))","v":1010.2693047825676},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$CA$13:$CA$8772))","v":420.23835675879639},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$CA$13:$CA$8772))","v":664.48372224805428},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$CA$13:$CA$8772))","v":494375.88935255236},null,null,null,1,"2019-01-01",20,{"$f":"Hourly!F32","v":"On-Peak"},1442.5494096359923,82.094203019170507,60.139695234628306,73.641999999999996,59.975999999999999,26.46733,62.807999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U23,IF(Controls!$C$38=2,'Input Parameters, System'!W23,'Input Parameters, System'!Y23))","v":26.46733},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V23,IF(Controls!$C$38=2,'Input Parameters, System'!X23,'Input Parameters, System'!Z23))","v":62.807999999999993},null,null,"2019-01-22",0,null,null,2037,1,null,2037,1,null,2037,47.402945822448274,361.87374963673392,2037,361.87374963673392,47.402945822448274,null,2037,1.20240349059976]
[7.0000000000000007E-2,null,null,null,null,null,null,6,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$CA$13:$CA$8772))","v":860.6},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$CA$13:$CA$8772))","v":384.44966533157708},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$CA$13:$CA$8772))","v":585.55579735601475},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$CA$13:$CA$8772))","v":421600.17409633065},null,null,null,1,"2019-01-01",21,{"$f":"Hourly!F33","v":"On-Peak"},1426.8045239174653,66.397977856529181,56.899569363099623,65.988,56.088000000000001,27.251999999999999,56.311999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U24,IF(Controls!$C$38=2,'Input Parameters, System'!W24,'Input Parameters, System'!Y24))","v":27.251999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V24,IF(Controls!$C$38=2,'Input Parameters, System'!X24,'Input Parameters, System'!Z24))","v":56.311999999999998},null,null,"2019-01-23",0,null,null,2038,1,null,2038,1,null,2038,48.359118080760219,370.55739527854348,2038,370.55739527854348,48.359118080760219,null,2038,1.20240349059976]
[null,null,null,null,null,null,null,7,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$CA$13:$CA$8772))","v":728.5},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$CA$13:$CA$8772))","v":365.02352087309487},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$CA$13:$CA$8772))","v":533.36514100176521},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$CA$13:$CA$8772))","v":396823.66490531334},null,null,null,1,"2019-01-01",22,{"$f":"Hourly!F34","v":"On-Peak"},1429.6356232422477,58.201516082744199,56.690801534455787,63.456000000000003,52.64,32.780670000000001,52.034000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U25,IF(Controls!$C$38=2,'Input Parameters, System'!W25,'Input Parameters, System'!Y25))","v":32.780670000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V25,IF(Controls!$C$38=2,'Input Parameters, System'!X25,'Input Parameters, System'!Z25))","v":52.034000000000006},null,null,"2019-01-24",0,null,null,2039,1,null,2039,1,null,2039,49.337140468275152,379.45041824754264,2039,379.45041824754264,49.337140468275152,null,2039,1.20240349059976]
["Path Loss Factors (%)",null,null,null,null,null,null,8,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$CA$13:$CA$8772))","v":698.2},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$CA$13:$CA$8772))","v":347.45277159378895},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$CA$13:$CA$8772))","v":506.41611313314411},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$CA$13:$CA$8772))","v":376773.58817105921},null,null,null,1,"2019-01-01",23,{"$f":"Hourly!F35","v":"On-Peak"},1374.9904394330258,58.761908961365435,49.16868048687099,61.393999999999998,48.368000000000002,46.090670000000003,47.778000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U26,IF(Controls!$C$38=2,'Input Parameters, System'!W26,'Input Parameters, System'!Y26))","v":46.090670000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V26,IF(Controls!$C$38=2,'Input Parameters, System'!X26,'Input Parameters, System'!Z26))","v":47.778000000000006},null,null,"2019-01-25",0,null,null,2040,1,null,2040,1,null,2040,50.337534346626839,388.55788985145898,2040,388.55788985145898,50.337534346626839,null,2040,1.20240349059976]
["Hydro Quebec",null,5.7492931196983982E-2,null,null,null,null,9,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$CA$13:$CA$8772))","v":818.6},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$CA$13:$CA$8772))","v":375.50617744962142},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$CA$13:$CA$8772))","v":553.65246632640913},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$CA$13:$CA$8772))","v":398629.77575501456},null,null,null,1,"2019-01-01",24,{"$f":"Hourly!F36","v":"Off-Peak"},1203.9024634804659,52.842128198031808,42.313736790412548,54.356000000000002,42.536000000000001,42.064,41.892000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U27,IF(Controls!$C$38=2,'Input Parameters, System'!W27,'Input Parameters, System'!Y27))","v":42.064},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V27,IF(Controls!$C$38=2,'Input Parameters, System'!X27,'Input Parameters, System'!Z27))","v":41.892000000000003},null,null,"2019-01-26",0]
["Maritime Link",null,4.1400000000000006E-2,null,null,null,null,10,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$CA$13:$CA$8772))","v":1006.3},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$CA$13:$CA$8772))","v":384.30265542636755},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$CA$13:$CA$8772))","v":692.06727426240263},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$CA$13:$CA$8772))","v":514898.0520512276},null,null,null,1,{"$f":"Q4+1","v":"2019-01-02"},{"$f":"R4","v":1},{"$f":"Hourly!F37","v":"Off-Peak"},1161.7737187913349,54.942110596906268,36.080398792974584,52.774000000000001,36.014000000000003,34.139330000000001,38.463999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U28,IF(Controls!$C$38=2,'Input Parameters, System'!W28,'Input Parameters, System'!Y28))","v":34.139330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V28,IF(Controls!$C$38=2,'Input Parameters, System'!X28,'Input Parameters, System'!Z28))","v":38.463999999999999},null,null,"2019-01-27",0]
["New Brunswick",null,3.1945788964182001E-2,null,null,null,null,11,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$CA$13:$CA$8772))","v":1308.4370406944893},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$CA$13:$CA$8772))","v":553.48917749396128},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$CA$13:$CA$8772))","v":864.81743072451457},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$CA$13:$CA$8772))","v":622668.55012165045},null,null,null,1,{"$f":"Q5+1","v":"2019-01-02"},{"$f":"R5","v":2},{"$f":"Hourly!F38","v":"Off-Peak"},1143.4560094759004,50.542711406515828,36.080398792974584,51.527999999999999,35.404000000000003,29.97,37.03,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U29,IF(Controls!$C$38=2,'Input Parameters, System'!W29,'Input Parameters, System'!Y29))","v":29.97},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V29,IF(Controls!$C$38=2,'Input Parameters, System'!X29,'Input Parameters, System'!Z29))","v":37.03},null,null,"2019-01-28",0]
["Nova Scotia",null,2.704806382564701E-2,null,null,null,null,12,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$CA$13:$CA$8772))","v":1485.6},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$CA$13:$CA$8772))","v":647.55371105184418},{"$f":"AVERAGE(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$CA$13:$CA$8772))","v":1048.2210111959207},{"$f":"SUM(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$CA$13:$CA$8772))","v":779876.43232976506},null,null,null,1,"2019-01-02",3,{"$f":"Hourly!F39","v":"Off-Peak"},1148.8301313520662,47.254471772237096,36.080398792974584,48.851999999999997,34.64,27.89133,34.57,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U30,IF(Controls!$C$38=2,'Input Parameters, System'!W30,'Input Parameters, System'!Y30))","v":27.89133},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V30,IF(Controls!$C$38=2,'Input Parameters, System'!X30,'Input Parameters, System'!Z30))","v":34.57},null,null,"2019-01-29",0]
["Combined",null,{"$f":"(1+C28)*(1+C29)*(1+C30)-1","v":0.1037360426041809},null,null,null,null,"Annual",{"$f":"MAX(I19:I30)","v":1485.6},{"$f":"MIN(J19:J30)","v":347.45277159378895},{"$f":"AVERAGE(K19:K30)","v":791.57167039697379},{"$f":"SUM(L19:L30)","v":6918199.9999999963},null,null,null,1,"2019-01-02",4,{"$f":"Hourly!F40","v":"Off-Peak"},1149.485754353595,52.12581120160791,36.080398792974584,49.63,34.454000000000001,35.657499999999999,34.548000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U31,IF(Controls!$C$38=2,'Input Parameters, System'!W31,'Input Parameters, System'!Y31))","v":35.657499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V31,IF(Controls!$C$38=2,'Input Parameters, System'!X31,'Input Parameters, System'!Z31))","v":34.548000000000002},null,null,"2019-01-30",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-02",5,{"$f":"Hourly!F41","v":"Off-Peak"},1154.0651816824534,54.852346956793845,36.080398792974584,53.44,35.549999999999997,32.587499999999999,34.92,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U32,IF(Controls!$C$38=2,'Input Parameters, System'!W32,'Input Parameters, System'!Y32))","v":32.587499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V32,IF(Controls!$C$38=2,'Input Parameters, System'!X32,'Input Parameters, System'!Z32))","v":34.92},null,null,"2019-01-31",0]
["Capacity Costs Line Loss Adjustments",null,null,null,null,null,null,"Average Line Losses - Commercial Periods",null,null,null,null,null,null,null,1,"2019-01-02",6,{"$f":"Hourly!F42","v":"Off-Peak"},1235.9981895098417,52.756384729040029,36.080398792974584,54.304000000000002,38.75,34.33,40.459999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U33,IF(Controls!$C$38=2,'Input Parameters, System'!W33,'Input Parameters, System'!Y33))","v":34.33},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V33,IF(Controls!$C$38=2,'Input Parameters, System'!X33,'Input Parameters, System'!Z33))","v":40.459999999999994},null,null,"2019-02-01",0]
[null,"Internal",null,null,null,null,null,"Month","Peak","Off Peak","Total Losses","Max","Min",null,null,1,"2019-01-02",7,{"$f":"Hourly!F43","v":"Off-Peak"},1358.3713897124608,62.459366214307686,44.934869570411344,61.624000000000002,45.595999999999997,33.391249999999999,47.263999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U34,IF(Controls!$C$38=2,'Input Parameters, System'!W34,'Input Parameters, System'!Y34))","v":33.391249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V34,IF(Controls!$C$38=2,'Input Parameters, System'!X34,'Input Parameters, System'!Z34))","v":47.263999999999996},null,null,"2019-02-02",0]
[null,"On-Peak","Off-Peak",null,null,null,null,{"$f":"H19","v":1},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H35)","v":24269.960891347415},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H35)","v":20713.449735251939},{"$f":"SUM(I35,J35)","v":44983.410626599354},{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$AI$13:$AI$8772))","v":90.527997415550956},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H19,Hourly!$AI$13:$AI$8772))","v":34.898495970450178},null,null,1,"2019-01-02",8,{"$f":"Hourly!F44","v":"On-Peak"},1338.3748881658394,78.563205171185942,51.583208013552614,75.197999999999993,53.951999999999998,32.107500000000002,60.698,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U35,IF(Controls!$C$38=2,'Input Parameters, System'!W35,'Input Parameters, System'!Y35))","v":32.107500000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V35,IF(Controls!$C$38=2,'Input Parameters, System'!X35,'Input Parameters, System'!Z35))","v":60.698},null,null,"2019-02-03",0]
[1,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A36,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A36,Hourly!$F$13:$F$8772,B$35),1)","v":1.404631308451542},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A36,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A36,Hourly!$F$13:$F$8772,C$35),1)","v":1.404113364542086},null,null,null,null,{"$f":"H35+1","v":2},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H36)","v":20787.588476793051},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H36)","v":20777.204351216453},41564.792828009508,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$AI$13:$AI$8772))","v":87.289491063984372},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H20,Hourly!$AI$13:$AI$8772))","v":37.274867169572218},null,null,1,"2019-01-02",9,{"$f":"Hourly!F45","v":"On-Peak"},1417.4370619410799,68.914414141083014,52.307091313613675,70.186000000000007,54.246000000000002,32.575000000000003,55.037999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U36,IF(Controls!$C$38=2,'Input Parameters, System'!W36,'Input Parameters, System'!Y36))","v":32.575000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V36,IF(Controls!$C$38=2,'Input Parameters, System'!X36,'Input Parameters, System'!Z36))","v":55.037999999999997},null,null,"2019-02-04",0]
[{"$f":"A36+1","v":2},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A37,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A37,Hourly!$F$13:$F$8772,B$35),1)","v":1.4003105341366886},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A37,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A37,Hourly!$F$13:$F$8772,C$35),1)","v":1.4016085250257004},null,null,null,null,3,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H37)","v":18538.361501157236},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H37)","v":20140.953796923124},38679.315298080357,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$AI$13:$AI$8772))","v":82.799020296338938},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H21,Hourly!$AI$13:$AI$8772))","v":32.484944308125847},null,null,1,"2019-01-02",10,{"$f":"Hourly!F46","v":"On-Peak"},1430.4402514713966,57.238262455798655,53.140468063898012,62.923999999999999,53.084000000000003,34.182499999999997,52.743999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U37,IF(Controls!$C$38=2,'Input Parameters, System'!W37,'Input Parameters, System'!Y37))","v":34.182499999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V37,IF(Controls!$C$38=2,'Input Parameters, System'!X37,'Input Parameters, System'!Z37))","v":52.743999999999993},null,null,"2019-02-05",0]
[3,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A38,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A38,Hourly!$F$13:$F$8772,B$35),1)","v":1.4013345563952131},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A38,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A38,Hourly!$F$13:$F$8772,C$35),1)","v":1.3979699560821848},null,null,null,null,4,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H38)","v":15598.259702789099},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H38)","v":15417.758983456401},31016.018686245501,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$AI$13:$AI$8772))","v":68.441512893103408},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H22,Hourly!$AI$13:$AI$8772))","v":28.398195330831928},null,null,1,"2019-01-02",11,{"$f":"Hourly!F47","v":"On-Peak"},1402.5564065427498,55.886123429112679,48.75093093237502,61.923999999999999,51.338000000000001,37.176250000000003,51.185999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U38,IF(Controls!$C$38=2,'Input Parameters, System'!W38,'Input Parameters, System'!Y38))","v":37.176250000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V38,IF(Controls!$C$38=2,'Input Parameters, System'!X38,'Input Parameters, System'!Z38))","v":51.185999999999993},null,null,"2019-02-06",0]
[4,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A39,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A39,Hourly!$F$13:$F$8772,B$35),1)","v":1.3945181671792746},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A39,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A39,Hourly!$F$13:$F$8772,C$35),1)","v":1.3947807398280634},null,null,null,null,5,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H39)","v":11906.339422651441},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H39)","v":10492.607263688737},22398.946686340176,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$AI$13:$AI$8772))","v":53.724379936559366},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H23,Hourly!$AI$13:$AI$8772))","v":15.734514829694305},null,null,1,"2019-01-02",12,{"$f":"Hourly!F48","v":"On-Peak"},1392.2154437459128,56.538282846301158,47.842151032080039,62.247999999999998,50.56,44.306249999999999,49.606000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U39,IF(Controls!$C$38=2,'Input Parameters, System'!W39,'Input Parameters, System'!Y39))","v":44.306249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V39,IF(Controls!$C$38=2,'Input Parameters, System'!X39,'Input Parameters, System'!Z39))","v":49.606000000000002},null,null,"2019-02-07",0]
[5,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A40,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A40,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A40,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A40,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,6,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H40)","v":8781.6107049562888},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H40)","v":9398.5355699524061},18180.146274908693,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$AI$13:$AI$8772))","v":42.922130346920717},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H24,Hourly!$AI$13:$AI$8772))","v":13.89103714732526},null,null,1,"2019-01-02",13,{"$f":"Hourly!F49","v":"On-Peak"},1374.1957448857183,61.387738232973234,46.244299544689369,66.188000000000002,48.808,48.503749999999997,47.968000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U40,IF(Controls!$C$38=2,'Input Parameters, System'!W40,'Input Parameters, System'!Y40))","v":48.503749999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V40,IF(Controls!$C$38=2,'Input Parameters, System'!X40,'Input Parameters, System'!Z40))","v":47.968000000000004},null,null,"2019-02-08",0]
[6,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A41,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A41,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A41,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A41,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,7,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H41)","v":9184.3239185952443},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H41)","v":7289.3597011802758},16473.683619775518,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$AI$13:$AI$8772))","v":33.990751712190139},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H25,Hourly!$AI$13:$AI$8772))","v":12.918395617311829},null,null,1,"2019-01-02",14,{"$f":"Hourly!F50","v":"On-Peak"},1373.1427746105362,61.387738232973234,46.551594034489987,66.965999999999994,48.777999999999999,46.912500000000001,47.548000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U41,IF(Controls!$C$38=2,'Input Parameters, System'!W41,'Input Parameters, System'!Y41))","v":46.912500000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V41,IF(Controls!$C$38=2,'Input Parameters, System'!X41,'Input Parameters, System'!Z41))","v":47.548000000000002},null,null,"2019-02-09",0]
[7,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A42,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A42,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A42,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A42,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,8,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H42)","v":8191.9427488039373},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H42)","v":7127.3752460277274},15319.317994831665,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$AI$13:$AI$8772))","v":32.028099786262771},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H26,Hourly!$AI$13:$AI$8772))","v":12.056284371802111},null,null,1,"2019-01-02",15,{"$f":"Hourly!F51","v":"On-Peak"},1380.2652244907783,58.975316831388248,48.696329920410129,60.603999999999999,47.988,45.417499999999997,47.39200000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U42,IF(Controls!$C$38=2,'Input Parameters, System'!W42,'Input Parameters, System'!Y42))","v":45.417499999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V42,IF(Controls!$C$38=2,'Input Parameters, System'!X42,'Input Parameters, System'!Z42))","v":47.39200000000001},null,null,"2019-02-10",0]
[8,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A43,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A43,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A43,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A43,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,9,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H43)","v":8896.2800209995858},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H43)","v":7907.2761097549201},16803.556130754507,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$AI$13:$AI$8772))","v":40.018409788343476},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H27,Hourly!$AI$13:$AI$8772))","v":13.440744051357832},null,null,1,"2019-01-02",16,{"$f":"Hourly!F52","v":"On-Peak"},1423.397271045885,58.016495038252458,46.286404875568131,60.738,47.46,42.671250000000001,47.78,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U43,IF(Controls!$C$38=2,'Input Parameters, System'!W43,'Input Parameters, System'!Y43))","v":42.671250000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V43,IF(Controls!$C$38=2,'Input Parameters, System'!X43,'Input Parameters, System'!Z43))","v":47.78},null,null,"2019-02-11",0]
[9,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A44,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A44,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A44,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A44,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,10,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H44)","v":12878.670370933531},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H44)","v":10865.375126078608},23744.045497012139,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$AI$13:$AI$8772))","v":53.429099231549586},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H28,Hourly!$AI$13:$AI$8772))","v":13.883601194927282},null,null,1,"2019-01-02",17,{"$f":"Hourly!F53","v":"On-Peak"},1463.3406057299208,66.397993249294956,50.983777354557617,65.495999999999995,51.188000000000002,41.541249999999998,51.751999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U44,IF(Controls!$C$38=2,'Input Parameters, System'!W44,'Input Parameters, System'!Y44))","v":41.541249999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V44,IF(Controls!$C$38=2,'Input Parameters, System'!X44,'Input Parameters, System'!Z44))","v":51.751999999999995},null,null,"2019-02-12",0]
[10,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A45,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A45,Hourly!$F$13:$F$8772,B$35),1)","v":1},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A45,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A45,Hourly!$F$13:$F$8772,C$35),1)","v":1},null,null,null,null,11,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H45)","v":15758.72624225624},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H45)","v":15669.898207009865},31428.624449266106,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$AI$13:$AI$8772))","v":77.163754887931233},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H29,Hourly!$AI$13:$AI$8772))","v":23.137273348536464},null,null,1,"2019-01-02",18,{"$f":"Hourly!F54","v":"On-Peak"},1426.4667787348596,102.83881986563651,62.649618031944797,112.69,59.497999999999998,38.233750000000001,64.718000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U45,IF(Controls!$C$38=2,'Input Parameters, System'!W45,'Input Parameters, System'!Y45))","v":38.233750000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V45,IF(Controls!$C$38=2,'Input Parameters, System'!X45,'Input Parameters, System'!Z45))","v":64.718000000000004},null,null,"2019-02-13",0]
[11,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A46,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A46,Hourly!$F$13:$F$8772,B$35),1)","v":1.3977633545626262},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A46,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A46,Hourly!$F$13:$F$8772,C$35),1)","v":1.3950792826380103},null,null,null,null,12,{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H46)","v":21573.106994007208},{"$f":"SUMIFS(Hourly!$AI$13:$AI$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$B$13:$B$8772,'Input Parameters, System'!H46)","v":20811.928276330902},42385.035270338107,{"$f":"MAX(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$AI$13:$AI$8772))","v":92.176887136018536},{"$f":"MIN(IF(Hourly!$B$13:$B$8772='Input Parameters, System'!H30,Hourly!$AI$13:$AI$8772))","v":28.82341972123924},null,null,1,"2019-01-02",19,{"$f":"Hourly!F55","v":"On-Peak"},1413.6026607503218,84.512093534568223,68.891866097512235,98.081999999999994,66.86,37.058750000000003,78.322000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U46,IF(Controls!$C$38=2,'Input Parameters, System'!W46,'Input Parameters, System'!Y46))","v":37.058750000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V46,IF(Controls!$C$38=2,'Input Parameters, System'!X46,'Input Parameters, System'!Z46))","v":78.322000000000003},null,null,"2019-02-14",0]
[12,{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A47,Hourly!$F$13:$F$8772,B$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A47,Hourly!$F$13:$F$8772,B$35),1)","v":1.4018728511401186},{"$f":"IFERROR(SUMIFS(Hourly!$CB$13:$CB$8772,Hourly!$B$13:$B$8772,$A47,Hourly!$F$13:$F$8772,C$35)/SUMIFS(Hourly!$CC$13:$CC$8772,Hourly!$B$13:$B$8772,$A47,Hourly!$F$13:$F$8772,C$35),1)","v":1.4024282390953455},null,null,null,null,"Annual",{"$f":"SUM(I35:I46)","v":176365.17099529027},{"$f":"SUM(J35:J46)","v":166611.72236687137},342976.89336216165,{"$f":"MAX(L35:L46)","v":92.176887136018536},{"$f":"MIN(M35:M46)","v":12.056284371802111},null,null,1,"2019-01-02",20,{"$f":"Hourly!F56","v":"On-Peak"},1420.7251106305639,68.914414141083014,58.507423833042168,73.641999999999996,59.975999999999999,36.293750000000003,62.153999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U47,IF(Controls!$C$38=2,'Input Parameters, System'!W47,'Input Parameters, System'!Y47))","v":36.293750000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V47,IF(Controls!$C$38=2,'Input Parameters, System'!X47,'Input Parameters, System'!Z47))","v":62.153999999999996},null,null,"2019-02-15",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-02",21,{"$f":"Hourly!F57","v":"On-Peak"},1396.5564627105791,66.164728070070424,53.140468063898012,65.988,56.088000000000001,36.428750000000001,56.52,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U48,IF(Controls!$C$38=2,'Input Parameters, System'!W48,'Input Parameters, System'!Y48))","v":36.428750000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V48,IF(Controls!$C$38=2,'Input Parameters, System'!X48,'Input Parameters, System'!Z48))","v":56.52},null,null,"2019-02-16",0]
[null,null,null,null,null,null,null,"Average Loss Percentage  - Commercial Periods",null,null,null,null,null,null,null,1,"2019-01-02",22,{"$f":"Hourly!F58","v":"On-Peak"},1227.6042283539077,62.971333788906378,47.934726989835077,63.456000000000003,52.64,40.692500000000003,52.070000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U49,IF(Controls!$C$38=2,'Input Parameters, System'!W49,'Input Parameters, System'!Y49))","v":40.692500000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V49,IF(Controls!$C$38=2,'Input Parameters, System'!X49,'Input Parameters, System'!Z49))","v":52.070000000000007},null,null,"2019-02-17",0]
["Estimates of Locational Price Differences: Region vs Import Location",null,null,null,null,null,null,"Month","Peak","Off Peak","All-Hours","Max","Min",null,null,1,"2019-01-02",23,{"$f":"Hourly!F59","v":"On-Peak"},1122.1283945625391,58.761908961365435,45.841120728015476,61.393999999999998,48.368000000000002,60.716250000000002,47.448,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U50,IF(Controls!$C$38=2,'Input Parameters, System'!W50,'Input Parameters, System'!Y50))","v":60.716250000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V50,IF(Controls!$C$38=2,'Input Parameters, System'!X50,'Input Parameters, System'!Z50))","v":47.448},null,null,"2019-02-18",0]
[null,null,null,null,null,null,null,1,{"$f":"I35/J3","v":5.6560525000320563E-2},5.3831459251033657E-2,5.5270287604919886E-2,{"$f":"L35/I19","v":6.1727742905679575E-2},{"$f":"M35/J19","v":4.7011215692176381E-2},null,null,1,"2019-01-02",24,{"$f":"Hourly!F60","v":"Off-Peak"},1023.9140821971914,55.672576900421944,41.706524933448549,54.356000000000002,42.536000000000001,54.946249999999999,41.634,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U51,IF(Controls!$C$38=2,'Input Parameters, System'!W51,'Input Parameters, System'!Y51))","v":54.946249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V51,IF(Controls!$C$38=2,'Input Parameters, System'!X51,'Input Parameters, System'!Z51))","v":41.634},null,null,"2019-02-19",0]
["Month","Month",null,"NE ISO","NY ISO",null,null,{"$f":"H51+1","v":2},5.6235829794097345E-2,5.4808480806351818E-2,5.5513160090288699E-2,6.1088593368314341E-2,4.7904420912093647E-2,null,null,1,"2019-01-03",1,{"$f":"Hourly!F61","v":"Off-Peak"},975.96419994903408,52.040512131050257,31.255448247953662,54.213839999999998,36.014000000000003,45.858750000000001,37.281999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U52,IF(Controls!$C$38=2,'Input Parameters, System'!W52,'Input Parameters, System'!Y52))","v":45.858750000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V52,IF(Controls!$C$38=2,'Input Parameters, System'!X52,'Input Parameters, System'!Z52))","v":37.281999999999996},null,null,"2019-02-20",0]
[1,"Jan","1On-Peak",0,0,null,null,3,5.3813651392570959E-2,5.2118831528774445E-2,5.291760537541608E-2,6.017370661071144E-2,4.6058389035707858E-2,null,null,1,"2019-01-03",2,{"$f":"Hourly!F62","v":"Off-Peak"},950.96112275437645,51.403554765621742,30.655754291050286,52.046149999999997,35.404000000000003,41.967500000000001,33.911999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U53,IF(Controls!$C$38=2,'Input Parameters, System'!W53,'Input Parameters, System'!Y53))","v":41.967500000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V53,IF(Controls!$C$38=2,'Input Parameters, System'!X53,'Input Parameters, System'!Z53))","v":33.911999999999992},null,null,"2019-02-21",0]
[{"$f":"A53+1","v":2},"Feb","2On-Peak",0,0,null,null,4,5.0460902907701374E-2,4.9753126034724954E-2,5.010657455001194E-2,5.6987104823566531E-2,4.4322626791431563E-2,null,null,1,"2019-01-03",3,{"$f":"Hourly!F63","v":"Off-Peak"},940.49102209360194,51.251045093848973,30.604203868657503,52.61,34.64,35.837499999999999,33.9,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U54,IF(Controls!$C$38=2,'Input Parameters, System'!W54,'Input Parameters, System'!Y54))","v":35.837499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V54,IF(Controls!$C$38=2,'Input Parameters, System'!X54,'Input Parameters, System'!Z54))","v":33.9},null,null,"2019-02-22",0]
[3,"Mar","3On-Peak",0,0,null,null,5,4.6186750786325635E-2,4.434951687373799E-2,4.5307522411083642E-2,5.3178276012376763E-2,3.744188167651108E-2,null,null,1,"2019-01-03",4,{"$f":"Hourly!F64","v":"Off-Peak"},935.72285480975779,43.318367031127828,30.109710651012925,51.455379999999998,34.454000000000001,31.381,33.886000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U55,IF(Controls!$C$38=2,'Input Parameters, System'!W55,'Input Parameters, System'!Y55))","v":31.381},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V55,IF(Controls!$C$38=2,'Input Parameters, System'!X55,'Input Parameters, System'!Z55))","v":33.886000000000003},null,null,"2019-02-23",0]
[4,"Apr","4On-Peak",0,0,null,null,6,4.4023359218379216E-2,4.2312109583091333E-2,4.3121771270319104E-2,4.9874657619010825E-2,3.6132264897004475E-2,null,null,1,"2019-01-03",5,{"$f":"Hourly!F65","v":"Off-Peak"},933.75598580517214,51.251045093848973,30.92121804173615,53.656149999999997,35.549999999999997,29.466000000000001,34.095999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U56,IF(Controls!$C$38=2,'Input Parameters, System'!W56,'Input Parameters, System'!Y56))","v":29.466000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V56,IF(Controls!$C$38=2,'Input Parameters, System'!X56,'Input Parameters, System'!Z56))","v":34.095999999999997},null,null,"2019-02-24",0]
[5,"May","5On-Peak",0,0,null,null,7,4.2815708374514483E-2,3.9982142296598702E-2,4.151386390654481E-2,4.6658547305683098E-2,3.5390584109244498E-2,null,null,1,"2019-01-03",6,{"$f":"Hourly!F66","v":"Off-Peak"},964.30205746729871,52.756384729040029,41.471693537429609,55.585380000000001,38.75,26.55,41.838000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U57,IF(Controls!$C$38=2,'Input Parameters, System'!W57,'Input Parameters, System'!Y57))","v":26.55},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V57,IF(Controls!$C$38=2,'Input Parameters, System'!X57,'Input Parameters, System'!Z57))","v":41.838000000000001},null,null,"2019-02-25",0]
[6,"Jun","6On-Peak",0,0,null,null,8,4.1923871646780381E-2,3.9296748796869292E-2,4.0659214116347563E-2,4.5872385829651634E-2,3.4699059433312716E-2,null,null,1,"2019-01-03",7,{"$f":"Hourly!F67","v":"Off-Peak"},1065.5858775216209,62.459366214307686,44.744535389511476,60.456150000000001,45.595999999999997,23.385999999999999,49.323999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U58,IF(Controls!$C$38=2,'Input Parameters, System'!W58,'Input Parameters, System'!Y58))","v":23.385999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V58,IF(Controls!$C$38=2,'Input Parameters, System'!X58,'Input Parameters, System'!Z58))","v":49.323999999999998},null,null,"2019-02-26",0]
[7,"Jul","7On-Peak",0,0,null,null,9,4.3533162598374919E-2,4.0701798353758832E-2,4.2153288973278871E-2,4.8886403357370482E-2,3.5793669607901632E-2,null,null,1,"2019-01-03",8,{"$f":"Hourly!F68","v":"On-Peak"},1118.2244575988918,82.918692145477735,52.531123834614604,72.45308,53.951999999999998,21.327000000000002,69.562000000000012,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U59,IF(Controls!$C$38=2,'Input Parameters, System'!W59,'Input Parameters, System'!Y59))","v":21.327000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V59,IF(Controls!$C$38=2,'Input Parameters, System'!X59,'Input Parameters, System'!Z59))","v":69.562000000000012},null,null,"2019-02-27",0]
[8,"Aug","8On-Peak",0,0,null,null,10,4.7177679694280099E-2,4.4913875793579111E-2,4.6114071324258647E-2,5.3094603231193069E-2,3.6126737608731883E-2,null,null,1,"2019-01-03",9,{"$f":"Hourly!F69","v":"On-Peak"},1101.0093869678462,70.14466940025261,53.140468063898012,65.416920000000005,54.246000000000002,21.257999999999999,58.064,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U60,IF(Controls!$C$38=2,'Input Parameters, System'!W60,'Input Parameters, System'!Y60))","v":21.257999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V60,IF(Controls!$C$38=2,'Input Parameters, System'!X60,'Input Parameters, System'!Z60))","v":58.064},null,null,"2019-02-28",0]
[9,"Sep","9On-Peak",0,0,null,null,11,5.1388060921032055E-2,4.9587137615392365E-2,5.0474083592508254E-2,5.8973991478393509E-2,4.180257589370643E-2,null,null,1,"2019-01-03",10,{"$f":"Hourly!F70","v":"On-Peak"},1094.8405705443729,68.914414141083014,53.140468063898012,64.850769999999997,53.084000000000003,25.535,54.015999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U61,IF(Controls!$C$38=2,'Input Parameters, System'!W61,'Input Parameters, System'!Y61))","v":25.535},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V61,IF(Controls!$C$38=2,'Input Parameters, System'!X61,'Input Parameters, System'!Z61))","v":54.015999999999998},null,null,"2019-03-01",0]
[10,"Oct","10On-Peak",0,0,null,null,12,5.5367601767700864E-2,5.3330784013048652E-2,5.4348398686339477E-2,6.2046908411428743E-2,4.4511241661205757E-2,null,null,1,"2019-01-03",11,{"$f":"Hourly!F71","v":"On-Peak"},1080.257925601283,68.077726247907265,51.824437916249074,64.680769999999995,51.338000000000001,30.212,53.489999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U62,IF(Controls!$C$38=2,'Input Parameters, System'!W62,'Input Parameters, System'!Y62))","v":30.212},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V62,IF(Controls!$C$38=2,'Input Parameters, System'!X62,'Input Parameters, System'!Z62))","v":53.489999999999995},null,null,"2019-03-02",0]
[11,"Nov","11On-Peak",0,0,null,null,"Annual",5.0488707225017394E-2,4.8645201056785534E-2,4.9576030378156395E-2,6.2046908411428743E-2,3.4699059433312716E-2,null,null,1,"2019-01-03",12,{"$f":"Hourly!F72","v":"On-Peak"},1062.3077625139781,67.981006445589998,51.032931948286603,64.644620000000003,50.56,40.448,51.225999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U63,IF(Controls!$C$38=2,'Input Parameters, System'!W63,'Input Parameters, System'!Y63))","v":40.448},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V63,IF(Controls!$C$38=2,'Input Parameters, System'!X63,'Input Parameters, System'!Z63))","v":51.225999999999999},null,null,"2019-03-03",0]
[12,"Dec","12On-Peak",0,0,null,null,null,null,null,null,null,null,null,null,1,"2019-01-03",13,{"$f":"Hourly!F73","v":"On-Peak"},1038.4867934584402,63.951419597625183,47.471808782629289,62.566929999999999,48.808,39.048999999999999,49.491999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U64,IF(Controls!$C$38=2,'Input Parameters, System'!W64,'Input Parameters, System'!Y64))","v":39.048999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V64,IF(Controls!$C$38=2,'Input Parameters, System'!X64,'Input Parameters, System'!Z64))","v":49.491999999999997},null,null,"2019-03-04",0]
[1,"Jan","1Off-Peak",0,0,null,null,"Marginal Loss Percentage  - Commercial Periods",null,null,2,null,null,null,null,1,"2019-01-03",14,{"$f":"Hourly!F74","v":"On-Peak"},1005.387765563089,58.016484904681661,46.195206558894164,62.413849999999996,48.777999999999999,36.277999999999999,48.090000000000011,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U65,IF(Controls!$C$38=2,'Input Parameters, System'!W65,'Input Parameters, System'!Y65))","v":36.277999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V65,IF(Controls!$C$38=2,'Input Parameters, System'!X65,'Input Parameters, System'!Z65))","v":48.090000000000011},null,null,"2019-03-05",0]
[{"$f":"A65+1","v":2},"Feb","2Off-Peak",0,0,null,null,{"$f":"H2","v":"Month"},"Peak","Off Peak","All-Hours","Max","Min",null,null,1,"2019-01-03",15,{"$f":"Hourly!F75","v":"On-Peak"},997.97723890944781,55.045659177402662,46.195206558894164,59.516919999999999,47.988,37.046999999999997,47.584000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U66,IF(Controls!$C$38=2,'Input Parameters, System'!W66,'Input Parameters, System'!Y66))","v":37.046999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V66,IF(Controls!$C$38=2,'Input Parameters, System'!X66,'Input Parameters, System'!Z66))","v":47.584000000000003},null,null,"2019-03-06",0]
[3,"Mar","3Off-Peak",0,0,null,null,1,{"$f":"$K$65*I51","v":0.11312105000064113},0.10766291850206731,0.11054057520983977,0.12345548581135915,9.4022431384352761E-2,null,null,1,"2019-01-03",16,{"$f":"Hourly!F76","v":"On-Peak"},1035.5464236334028,54.291480485190213,45.943871801350852,59.461539999999999,47.46,38.015999999999998,47.578000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U67,IF(Controls!$C$38=2,'Input Parameters, System'!W67,'Input Parameters, System'!Y67))","v":38.015999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V67,IF(Controls!$C$38=2,'Input Parameters, System'!X67,'Input Parameters, System'!Z67))","v":47.578000000000003},null,null,"2019-03-07",0]
[4,"Apr","4Off-Peak",0,0,null,null,{"$f":"H67+1","v":2},0.11247165958819469,0.10961696161270364,0.1110263201805774,0.12217718673662868,9.5808841824187294E-2,null,null,1,"2019-01-03",17,{"$f":"Hourly!F77","v":"On-Peak"},1144.6480512968612,57.247517356214686,50.134159876111312,63.791539999999998,51.188000000000002,35.978999999999999,50.305999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U68,IF(Controls!$C$38=2,'Input Parameters, System'!W68,'Input Parameters, System'!Y68))","v":35.978999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V68,IF(Controls!$C$38=2,'Input Parameters, System'!X68,'Input Parameters, System'!Z68))","v":50.305999999999997},null,null,"2019-03-08",0]
[5,"May","5Off-Peak",0,0,null,null,3,0.10762730278514192,0.10423766305754889,0.10583521075083216,0.12034741322142288,9.2116778071415717E-2,null,null,{"$f":"MONTH(Q69)","v":1},"2019-01-03",18,{"$f":"Hourly!F78","v":"On-Peak"},1139.2639957388542,66.397977856529181,57.348010513461283,75.650769999999994,59.497999999999998,35.258000000000003,66.745999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U69,IF(Controls!$C$38=2,'Input Parameters, System'!W69,'Input Parameters, System'!Y69))","v":35.258000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V69,IF(Controls!$C$38=2,'Input Parameters, System'!X69,'Input Parameters, System'!Z69))","v":66.745999999999995},null,null,"2019-03-09",0]
[6,"Jun","6Off-Peak",0,0,null,null,4,0.10092180581540275,9.9506252069449908E-2,0.10021314910002388,0.11397420964713306,8.8645253582863126E-2,null,null,1,"2019-01-03",19,{"$f":"Hourly!F79","v":"On-Peak"},1125.0190959783697,66.397977856529181,60.437994504614124,76.823070000000001,66.86,34.055,79.83,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U70,IF(Controls!$C$38=2,'Input Parameters, System'!W70,'Input Parameters, System'!Y70))","v":34.055},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V70,IF(Controls!$C$38=2,'Input Parameters, System'!X70,'Input Parameters, System'!Z70))","v":79.83},null,null,"2019-03-10",0]
[7,"Jul","7Off-Peak",0,0,null,null,5,9.237350157265127E-2,8.869903374747598E-2,9.0615044822167284E-2,0.10635655202475353,7.4883763353022159E-2,null,null,1,"2019-01-03",20,{"$f":"Hourly!F80","v":"On-Peak"},1119.7840456479826,63.152733877661532,58.507423833042168,66.663849999999996,59.975999999999999,33.595999999999997,67.8,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U71,IF(Controls!$C$38=2,'Input Parameters, System'!W71,'Input Parameters, System'!Y71))","v":33.595999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V71,IF(Controls!$C$38=2,'Input Parameters, System'!X71,'Input Parameters, System'!Z71))","v":67.8},null,null,"2019-03-11",0]
[8,"Aug","8Off-Peak",0,0,null,null,6,8.8046718436758431E-2,8.4624219166182665E-2,8.6243542540638207E-2,9.9749315238021649E-2,7.226452979400895E-2,null,null,1,"2019-01-03",21,{"$f":"Hourly!F81","v":"On-Peak"},1099.0921863724673,57.24747246064787,56.983409108177177,62.275379999999998,56.088000000000001,34.063000000000002,58.398000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U72,IF(Controls!$C$38=2,'Input Parameters, System'!W72,'Input Parameters, System'!Y72))","v":34.063000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V72,IF(Controls!$C$38=2,'Input Parameters, System'!X72,'Input Parameters, System'!Z72))","v":58.398000000000003},null,null,"2019-03-12",0]
[9,"Sep","9Off-Peak",0,0,null,null,7,8.5631416749028966E-2,7.9964284593197404E-2,8.3027727813089619E-2,9.3317094611366197E-2,7.0781168218488996E-2,null,null,1,"2019-01-03",22,{"$f":"Hourly!F82","v":"On-Peak"},1050.9138294419588,56.981611111684352,53.084882940181892,61.536160000000002,52.64,37.838999999999999,52.805999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U73,IF(Controls!$C$38=2,'Input Parameters, System'!W73,'Input Parameters, System'!Y73))","v":37.838999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V73,IF(Controls!$C$38=2,'Input Parameters, System'!X73,'Input Parameters, System'!Z73))","v":52.805999999999997},null,null,"2019-03-13",0]
[10,"Oct","10Off-Peak",0,0,null,null,8,8.3847743293560761E-2,7.8593497593738584E-2,8.1318428232695125E-2,9.1744771659303267E-2,6.9398118866625433E-2,null,null,1,"2019-01-03",23,{"$f":"Hourly!F83","v":"On-Peak"},969.53710779768585,56.981611111684352,50.318898764649582,61.01538,48.368000000000002,52.619,49.91,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U74,IF(Controls!$C$38=2,'Input Parameters, System'!W74,'Input Parameters, System'!Y74))","v":52.619},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V74,IF(Controls!$C$38=2,'Input Parameters, System'!X74,'Input Parameters, System'!Z74))","v":49.91},null,null,"2019-03-14",0]
[11,"Nov","11Off-Peak",0,0,null,null,9,8.7066325196749839E-2,8.1403596707517664E-2,8.4306577946557743E-2,9.7772806714740965E-2,7.1587339215803264E-2,null,null,1,"2019-01-03",24,{"$f":"Hourly!F84","v":"Off-Peak"},897.32917449297133,52.756384729040029,43.253309420896954,54.732309999999998,42.536000000000001,47.008000000000003,42.623999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U75,IF(Controls!$C$38=2,'Input Parameters, System'!W75,'Input Parameters, System'!Y75))","v":47.008000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V75,IF(Controls!$C$38=2,'Input Parameters, System'!X75,'Input Parameters, System'!Z75))","v":42.623999999999995},null,null,"2019-03-15",0]
[12,"Dec","12Off-Peak",0,0,null,null,10,9.4355359388560198E-2,8.9827751587158222E-2,9.2228142648517294E-2,0.10618920646238614,7.2253475217463767E-2,null,null,1,"2019-01-04",1,{"$f":"Hourly!F85","v":"Off-Peak"},853.77991330052828,51.251045093848973,41.088157757288187,54.213839999999998,36.014000000000003,41.045000000000002,40.594000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U76,IF(Controls!$C$38=2,'Input Parameters, System'!W76,'Input Parameters, System'!Y76))","v":41.045000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V76,IF(Controls!$C$38=2,'Input Parameters, System'!X76,'Input Parameters, System'!Z76))","v":40.594000000000001},null,null,"2019-03-16",0]
[null,null,null,null,null,null,null,11,0.10277612184206411,9.9174275230784731E-2,0.10094816718501651,0.11794798295678702,8.360515178741286E-2,null,null,1,"2019-01-04",2,{"$f":"Hourly!F86","v":"Off-Peak"},861.08116945391475,51.251045093848973,40.193205434357495,52.046149999999997,35.404000000000003,39.738,39.47,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U77,IF(Controls!$C$38=2,'Input Parameters, System'!W77,'Input Parameters, System'!Y77))","v":39.738},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V77,IF(Controls!$C$38=2,'Input Parameters, System'!X77,'Input Parameters, System'!Z77))","v":39.47},null,null,"2019-03-17",0]
[null,null,null,null,null,null,null,12,{"$f":"$K$65*I62","v":0.11073520353540173},0.1066615680260973,0.10869679737267895,0.12409381682285749,8.9022483322411514E-2,null,null,1,"2019-01-04",3,{"$f":"Hourly!F87","v":"Off-Peak"},888.76634074573462,51.251045093848973,36.080398792974584,52.61,34.64,37.993000000000002,37.781999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U78,IF(Controls!$C$38=2,'Input Parameters, System'!W78,'Input Parameters, System'!Y78))","v":37.993000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V78,IF(Controls!$C$38=2,'Input Parameters, System'!X78,'Input Parameters, System'!Z78))","v":37.781999999999996},null,null,"2019-03-18",0]
[null,null,null,null,null,null,null,"Annual",0.10097741445003479,9.7290402113571067E-2,9.915206075631279E-2,0.12409381682285749,6.9398118866625433E-2,null,null,1,"2019-01-04",4,{"$f":"Hourly!F88","v":"Off-Peak"},911.08732384323002,51.251066768867972,36.080398792974584,51.455379999999998,34.454000000000001,39.446669999999997,37.791999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U79,IF(Controls!$C$38=2,'Input Parameters, System'!W79,'Input Parameters, System'!Y79))","v":39.446669999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V79,IF(Controls!$C$38=2,'Input Parameters, System'!X79,'Input Parameters, System'!Z79))","v":37.791999999999994},null,null,"2019-03-19",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-04",5,{"$f":"Hourly!F89","v":"Off-Peak"},962.62326523611159,51.872897635007604,40.223344557746529,53.656149999999997,35.549999999999997,37.44,39.68,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U80,IF(Controls!$C$38=2,'Input Parameters, System'!W80,'Input Parameters, System'!Y80))","v":37.44},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V80,IF(Controls!$C$38=2,'Input Parameters, System'!X80,'Input Parameters, System'!Z80))","v":39.68},null,null,"2019-03-20",0]
[null,null,null,null,null,null,null,"Seasonal Definition of Energy",null,null,null,null,null,null,null,1,"2019-01-04",6,{"$f":"Hourly!F90","v":"Off-Peak"},1019.1459149133475,52.981932070541987,42.334293873150763,55.585380000000001,38.75,30.91,41.465999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U81,IF(Controls!$C$38=2,'Input Parameters, System'!W81,'Input Parameters, System'!Y81))","v":30.91},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V81,IF(Controls!$C$38=2,'Input Parameters, System'!X81,'Input Parameters, System'!Z81))","v":41.465999999999994},null,null,"2019-03-21",0]
[null,null,null,null,null,null,{"$f":"INDEX(Controls!$D$64:$D$67,MATCH('Input Parameters, System'!H82,Controls!$B$64:$B$67,0))","v":0},"Winter",{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$T$13:$T$8772,G82)","v":1683767.7989241155},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$T$13:$T$8772,G82)","v":1715424.8859523563},{"$f":"SUM(I82:J82)","v":3399192.6848764718},{"$f":"K82/$K$86","v":0.49134062109746346},null,null,null,1,"2019-01-04",7,{"$f":"Hourly!F91","v":"Off-Peak"},1158.3863332834374,65.055064168387901,47.670036129547363,60.456150000000001,45.595999999999997,29.79,47.489999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U82,IF(Controls!$C$38=2,'Input Parameters, System'!W82,'Input Parameters, System'!Y82))","v":29.79},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V82,IF(Controls!$C$38=2,'Input Parameters, System'!X82,'Input Parameters, System'!Z82))","v":47.489999999999995},null,null,"2019-03-22",0]
[null,null,null,null,null,null,{"$f":"INDEX(Controls!$D$64:$D$67,MATCH('Input Parameters, System'!H83,Controls!$B$64:$B$67,0))","v":1},"Spring-Fall",{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$T$13:$T$8772,G83)","v":978700.17971885053},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$T$13:$T$8772,G83)","v":913386.74683572899},{"$f":"SUM(I83:J83)","v":1892086.9265545795},{"$f":"K83/$K$86","v":0.27349410635057958},null,null,null,1,"2019-01-04",8,{"$f":"Hourly!F92","v":"On-Peak"},1349.431076055253,82.918692145477735,55.883663649317441,72.45308,53.951999999999998,27.83333,59.239999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U83,IF(Controls!$C$38=2,'Input Parameters, System'!W83,'Input Parameters, System'!Y83))","v":27.83333},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V83,IF(Controls!$C$38=2,'Input Parameters, System'!X83,'Input Parameters, System'!Z83))","v":59.239999999999995},null,null,"2019-03-23",0]
[null,null,null,null,null,null,{"$f":"INDEX(Controls!$D$64:$D$67,MATCH('Input Parameters, System'!H84,Controls!$B$64:$B$67,0))","v":2},"Summer Cool",{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$T$13:$T$8772,G84)","v":420784.0693773767},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$T$13:$T$8772,G84)","v":432539.06611519959},853323.13549257629,0.12334467570937184,null,null,null,1,"2019-01-04",9,{"$f":"Hourly!F93","v":"On-Peak"},1367.9772600530384,80.60455207816031,56.690801534455787,65.416920000000005,54.246000000000002,26.92333,55.646000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U84,IF(Controls!$C$38=2,'Input Parameters, System'!W84,'Input Parameters, System'!Y84))","v":26.92333},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V84,IF(Controls!$C$38=2,'Input Parameters, System'!X84,'Input Parameters, System'!Z84))","v":55.646000000000001},null,null,"2019-03-24",0]
[null,null,null,null,null,null,{"$f":"INDEX(Controls!$D$64:$D$67,MATCH('Input Parameters, System'!H85,Controls!$B$64:$B$67,0))","v":3},"Summer Warm",{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"on-peak\",Hourly!$T$13:$T$8772,G85)","v":409908.71383613307},{"$f":"SUMIFS(Hourly!$CA$13:$CA$8772,Hourly!$F$13:$F$8772,\"off-peak\",Hourly!$T$13:$T$8772,G85)","v":363688.53924023977},773597.2530763729,0.11182059684258519,null,null,null,1,"2019-01-04",10,{"$f":"Hourly!F94","v":"On-Peak"},1363.6163737246893,82.094203019170507,54.685132406792903,64.850769999999997,53.084000000000003,29.816669999999998,52.820000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U85,IF(Controls!$C$38=2,'Input Parameters, System'!W85,'Input Parameters, System'!Y85))","v":29.816669999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V85,IF(Controls!$C$38=2,'Input Parameters, System'!X85,'Input Parameters, System'!Z85))","v":52.820000000000007},null,null,"2019-03-25",0]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I82:I85)","v":3493160.7618564758},{"$f":"SUM(J82:J85)","v":3425039.2381435246},{"$f":"SUM(K82:K85)","v":6918200},{"$f":"SUM(L82:L85)","v":1},null,null,null,1,"2019-01-04",11,{"$f":"Hourly!F95","v":"On-Peak"},1356.2356481165721,68.914414141083014,52.150077610466553,64.680769999999995,51.338000000000001,35.333329999999997,51.154000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U86,IF(Controls!$C$38=2,'Input Parameters, System'!W86,'Input Parameters, System'!Y86))","v":35.333329999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V86,IF(Controls!$C$38=2,'Input Parameters, System'!X86,'Input Parameters, System'!Z86))","v":51.154000000000003},null,null,"2019-03-26",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-04",12,{"$f":"Hourly!F96","v":"On-Peak"},1245.9914734422316,68.914414141083014,51.407307209986818,64.644620000000003,50.56,56.526670000000003,50.686,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U87,IF(Controls!$C$38=2,'Input Parameters, System'!W87,'Input Parameters, System'!Y87))","v":56.526670000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V87,IF(Controls!$C$38=2,'Input Parameters, System'!X87,'Input Parameters, System'!Z87))","v":50.686},null,null,"2019-03-27",0]
[null,null,null,null,null,null,null,"Peak and Off-Peak Period Energy Shares",null,null,null,null,null,null,null,1,"2019-01-04",13,{"$f":"Hourly!F97","v":"On-Peak"},1229.9088425410991,68.03205719461387,49.086363519167946,62.566929999999999,48.808,54.25667,49.52,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U88,IF(Controls!$C$38=2,'Input Parameters, System'!W88,'Input Parameters, System'!Y88))","v":54.25667},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V88,IF(Controls!$C$38=2,'Input Parameters, System'!X88,'Input Parameters, System'!Z88))","v":49.52},null,null,"2019-03-28",0]
[null,null,null,null,null,null,null,{"$f":"J15/$L15","v":0.50492335605453353},{"$f":"K15/$L15","v":0.4950766439454663},null,null,null,null,null,null,1,"2019-01-04",14,{"$f":"Hourly!F98","v":"On-Peak"},1242.0478017512191,66.978545520146028,51.032931948286603,62.413849999999996,48.777999999999999,48.206670000000003,50.216000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U89,IF(Controls!$C$38=2,'Input Parameters, System'!W89,'Input Parameters, System'!Y89))","v":48.206670000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V89,IF(Controls!$C$38=2,'Input Parameters, System'!X89,'Input Parameters, System'!Z89))","v":50.216000000000001},null,null,"2019-03-29",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-04",15,{"$f":"Hourly!F99","v":"On-Peak"},1345.7059453647498,58.016501451904858,51.032931948286603,59.516919999999999,47.988,46.06,49,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U90,IF(Controls!$C$38=2,'Input Parameters, System'!W90,'Input Parameters, System'!Y90))","v":46.06},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V90,IF(Controls!$C$38=2,'Input Parameters, System'!X90,'Input Parameters, System'!Z90))","v":49},null,null,"2019-03-30",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-04",16,{"$f":"Hourly!F100","v":"On-Peak"},1395.2253493438391,58.016484904681661,47.934726989835077,59.461539999999999,47.46,46.283329999999999,48.306000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U91,IF(Controls!$C$38=2,'Input Parameters, System'!W91,'Input Parameters, System'!Y91))","v":46.283329999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V91,IF(Controls!$C$38=2,'Input Parameters, System'!X91,'Input Parameters, System'!Z91))","v":48.306000000000004},null,null,"2019-03-31",0]
[null,null,null,null,null,null,null,"Total Energy - NLH Periods",null,null,null,null,null,null,null,1,"2019-01-04",17,{"$f":"Hourly!F101","v":"On-Peak"},1430.5693893353337,59.819937129854736,50.65891445101083,63.791539999999998,51.188000000000002,43.43,51.515999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U92,IF(Controls!$C$38=2,'Input Parameters, System'!W92,'Input Parameters, System'!Y92))","v":43.43},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V92,IF(Controls!$C$38=2,'Input Parameters, System'!X92,'Input Parameters, System'!Z92))","v":51.515999999999998},null,null,"2019-04-01",1]
[null,null,null,null,null,null,null,"Month","Month","Peak","Off Peak","Total Energy","Shares",null,null,1,{"$f":"Q69+1","v":"2019-01-04"},{"$f":"R69","v":18},{"$f":"Hourly!F102","v":"On-Peak"},1428.016433102109,68.914414141083014,59.239916322681268,75.650769999999994,59.497999999999998,38.373330000000003,62.446000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U93,IF(Controls!$C$38=2,'Input Parameters, System'!W93,'Input Parameters, System'!Y93))","v":38.373330000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V93,IF(Controls!$C$38=2,'Input Parameters, System'!X93,'Input Parameters, System'!Z93))","v":62.446000000000005},null,null,"2019-04-02",1]
[null,null,null,null,null,null,null,"January",1,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I94)","v":543490.2123760652},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I94)","v":270390.31142629596},{"$f":"SUM(J94:K94)","v":813880.52380236122},{"$f":"L94/L$15","v":0.11764339333964918},null,null,1,"2019-01-04",19,{"$f":"Hourly!F103","v":"On-Peak"},1421.2714631318377,67.212960667246222,68.649662927906817,76.823070000000001,66.86,38.57667,76.801999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U94,IF(Controls!$C$38=2,'Input Parameters, System'!W94,'Input Parameters, System'!Y94))","v":38.57667},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V94,IF(Controls!$C$38=2,'Input Parameters, System'!X94,'Input Parameters, System'!Z94))","v":76.801999999999992},null,null,"2019-04-03",1]
[null,null,null,null,null,null,null,"February",{"$f":"I94+1","v":2},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I95)","v":492911.79186161206},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I95)","v":255825.85449840309},{"$f":"SUM(J95:K95)","v":748737.64636001515},0.10822723343644516,null,null,1,"2019-01-04",20,{"$f":"Hourly!F104","v":"On-Peak"},1411.0000361078903,63.95142299686097,58.507423833042168,66.663849999999996,59.975999999999999,37.166670000000003,59.875999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U95,IF(Controls!$C$38=2,'Input Parameters, System'!W95,'Input Parameters, System'!Y95))","v":37.166670000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V95,IF(Controls!$C$38=2,'Input Parameters, System'!X95,'Input Parameters, System'!Z95))","v":59.875999999999998},null,null,"2019-04-04",1]
[null,null,null,null,null,null,null,"March",3,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I96)","v":476645.24107785802},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I96)","v":254289.48326720056},730934.72434505855,0.1056538874772424,null,null,1,"2019-01-04",21,{"$f":"Hourly!F105","v":"On-Peak"},1375.0301741603912,57.247517356214686,56.886620159939156,62.275379999999998,56.088000000000001,39.483330000000002,56.318000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U96,IF(Controls!$C$38=2,'Input Parameters, System'!W96,'Input Parameters, System'!Y96))","v":39.483330000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V96,IF(Controls!$C$38=2,'Input Parameters, System'!X96,'Input Parameters, System'!Z96))","v":56.318000000000005},null,null,"2019-04-05",1]
[null,null,null,null,null,null,null,"April",4,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I97)","v":372801.47148439963},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I97)","v":246199.50722525176},619000.97870965139,8.9474282141258021E-2,null,null,1,"2019-01-04",22,{"$f":"Hourly!F106","v":"On-Peak"},1243.23984357218,58.016507865557266,53.169146672444185,61.536160000000002,52.64,47.716670000000001,52.756000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U97,IF(Controls!$C$38=2,'Input Parameters, System'!W97,'Input Parameters, System'!Y97))","v":47.716670000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V97,IF(Controls!$C$38=2,'Input Parameters, System'!X97,'Input Parameters, System'!Z97))","v":52.756000000000007},null,null,"2019-04-06",1]
[null,null,null,null,null,null,null,"May",5,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I98)","v":304674.8017021743},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I98)","v":189701.08765037783},494375.88935255213,7.1460190418396685E-2,null,null,1,"2019-01-04",23,{"$f":"Hourly!F107","v":"On-Peak"},1138.1514233726236,59.819937129854736,50.314288091492912,61.01538,48.368000000000002,69,48.42,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U98,IF(Controls!$C$38=2,'Input Parameters, System'!W98,'Input Parameters, System'!Y98))","v":69},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V98,IF(Controls!$C$38=2,'Input Parameters, System'!X98,'Input Parameters, System'!Z98))","v":48.42},null,null,"2019-04-07",1]
[null,null,null,null,null,null,null,"June",6,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I99)","v":266398.70192875789},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I99)","v":155201.47216757297},421600.17409633088,6.0940732285324331E-2,null,null,1,"2019-01-04",24,{"$f":"Hourly!F108","v":"Off-Peak"},1026.7551152038154,56.406720812886569,44.606878309089367,54.732309999999998,42.536000000000001,64.636669999999995,42.398000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U99,IF(Controls!$C$38=2,'Input Parameters, System'!W99,'Input Parameters, System'!Y99))","v":64.636669999999995},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V99,IF(Controls!$C$38=2,'Input Parameters, System'!X99,'Input Parameters, System'!Z99))","v":42.398000000000003},null,null,"2019-04-08",1]
[null,null,null,null,null,null,null,"July",7,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I100)","v":256997.59407091068},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I100)","v":139826.07083440266},396823.66490531334,5.7359380316457063E-2,null,null,1,"2019-01-05",1,{"$f":"Hourly!F109","v":"Off-Peak"},1016.0267388151658,51.062911862367656,41.922424109943414,54.048749999999998,43.76,52.536670000000001,41.861999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U100,IF(Controls!$C$38=2,'Input Parameters, System'!W100,'Input Parameters, System'!Y100))","v":52.536670000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V100,IF(Controls!$C$38=2,'Input Parameters, System'!X100,'Input Parameters, System'!Z100))","v":41.861999999999995},null,null,"2019-04-09",1]
[null,null,null,null,null,null,null,"August",8,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I101)","v":246747.50787859684},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I101)","v":130026.08029246266},376773.5881710595,5.4461216526128099E-2,null,null,1,"2019-01-05",2,{"$f":"Hourly!F110","v":"Off-Peak"},1000.6195982792447,51.080351897482771,40.798124842803531,52.475000000000001,41.942500000000003,51.556669999999997,40.846000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U101,IF(Controls!$C$38=2,'Input Parameters, System'!W101,'Input Parameters, System'!Y101))","v":51.556669999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V101,IF(Controls!$C$38=2,'Input Parameters, System'!X101,'Input Parameters, System'!Z101))","v":40.846000000000004},null,null,"2019-04-10",1]
[null,null,null,null,null,null,null,"September",9,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I102)","v":258506.07676475053},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I102)","v":140123.69899026485},398629.77575501538,5.7620446901652925E-2,null,null,1,"2019-01-05",3,{"$f":"Hourly!F111","v":"Off-Peak"},1000.3811899150526,41.961716694250015,39.32976671315636,51.431249999999999,41.313749999999999,43.386670000000002,39.986000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U102,IF(Controls!$C$38=2,'Input Parameters, System'!W102,'Input Parameters, System'!Y102))","v":43.386670000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V102,IF(Controls!$C$38=2,'Input Parameters, System'!X102,'Input Parameters, System'!Z102))","v":39.986000000000004},null,null,"2019-04-11",1]
[null,null,null,null,null,null,null,"October",10,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I103)","v":325501.89254302549},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I103)","v":189396.15950820173},514898.05205122719,7.442659247365313E-2,null,null,1,"2019-01-05",4,{"$f":"Hourly!F112","v":"Off-Peak"},1013.5631857185133,28.603656776287366,38.404393974238857,48.222499999999997,38.971249999999998,46.872500000000002,38.573999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U103,IF(Controls!$C$38=2,'Input Parameters, System'!W103,'Input Parameters, System'!Y103))","v":46.872500000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V103,IF(Controls!$C$38=2,'Input Parameters, System'!X103,'Input Parameters, System'!Z103))","v":38.573999999999998},null,null,"2019-04-12",1]
[null,null,null,null,null,null,null,"November",11,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I104)","v":395816.22502277134},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I104)","v":226852.3250988794},622668.5501216508,9.0004415906110066E-2,null,null,1,"2019-01-05",5,{"$f":"Hourly!F113","v":"Off-Peak"},1035.2881479055281,51.251045093848973,36.080398792974584,50.671250000000001,38.761249999999997,42.587499999999999,37.679999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U104,IF(Controls!$C$38=2,'Input Parameters, System'!W104,'Input Parameters, System'!Y104))","v":42.587499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V104,IF(Controls!$C$38=2,'Input Parameters, System'!X104,'Input Parameters, System'!Z104))","v":37.679999999999993},null,null,"2019-04-13",1]
[null,null,null,null,null,null,null,"December",12,{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"On-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I105)","v":521714.27865693986},{"$f":"SUMIFS('Hourly - NLH'!$CB$13:$CB$8772,'Hourly - NLH'!$G$13:$G$8772,\"Off-Peak\",'Hourly - NLH'!$B$13:$B$8772,'Input Parameters, System'!$I105)","v":258162.15367282511},779876.43232976494,0.11272822877768274,null,null,1,"2019-01-05",6,{"$f":"Hourly!F114","v":"Off-Peak"},1087.9068606191163,51.620946729865402,36.080398792974584,54.688749999999999,39.182499999999997,43.594999999999999,37.766000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U105,IF(Controls!$C$38=2,'Input Parameters, System'!W105,'Input Parameters, System'!Y105))","v":43.594999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V105,IF(Controls!$C$38=2,'Input Parameters, System'!X105,'Input Parameters, System'!Z105))","v":37.766000000000005},null,null,"2019-04-14",1]
[null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(J94:J105)","v":4462205.7953678621},{"$f":"SUM(K94:K105)","v":2455994.2046321384},{"$f":"SUM(L94:L105)","v":6918200},{"$f":"SUM(M94:M105)","v":0.99999999999999978},null,null,1,"2019-01-05",7,{"$f":"Hourly!F115","v":"Off-Peak"},1212.9917823652938,52.371822667187836,41.040036799970544,55.578749999999999,43.573749999999997,41.942500000000003,41.5,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U106,IF(Controls!$C$38=2,'Input Parameters, System'!W106,'Input Parameters, System'!Y106))","v":41.942500000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V106,IF(Controls!$C$38=2,'Input Parameters, System'!X106,'Input Parameters, System'!Z106))","v":41.5},null,null,"2019-04-15",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-05",8,{"$f":"Hourly!F116","v":"Off-Peak"},1371.8911306985271,52.842128198031808,42.334121349895916,56.512500000000003,45.421250000000001,41.454999999999998,43,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U107,IF(Controls!$C$38=2,'Input Parameters, System'!W107,'Input Parameters, System'!Y107))","v":41.454999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V107,IF(Controls!$C$38=2,'Input Parameters, System'!X107,'Input Parameters, System'!Z107))","v":43},null,null,"2019-04-16",1]
[null,null,null,null,null,null,null,"Loads - NLH Periods",null,null,null,null,null,null,null,1,"2019-01-05",9,{"$f":"Hourly!F117","v":"Off-Peak"},1383.6724773623587,54.04151355771279,47.636546048856452,58.308750000000003,46.58,40.862499999999997,44.842000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U108,IF(Controls!$C$38=2,'Input Parameters, System'!W108,'Input Parameters, System'!Y108))","v":40.862499999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V108,IF(Controls!$C$38=2,'Input Parameters, System'!X108,'Input Parameters, System'!Z108))","v":44.842000000000006},null,null,"2019-04-17",1]
[null,null,null,null,null,null,null,"Month","Max","Min","Average","Total",null,null,null,1,"2019-01-05",10,{"$f":"Hourly!F118","v":"Off-Peak"},1368.3348725993267,59.444808629144333,43.928280916969683,60.835000000000001,46.032499999999999,41.74,43.52,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U109,IF(Controls!$C$38=2,'Input Parameters, System'!W109,'Input Parameters, System'!Y109))","v":41.74},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V109,IF(Controls!$C$38=2,'Input Parameters, System'!X109,'Input Parameters, System'!Z109))","v":43.52},null,null,"2019-04-18",1]
[null,null,null,null,null,null,null,1,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H110,'Hourly - NLH'!$CB$13:$CB$8772))","v":1466.569052328357},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H110,'Hourly - NLH'!$CB$13:$CB$8772))","v":742.34404400348228},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H110,'Hourly - NLH'!$CB$13:$CB$8772))","v":1093.9254352182268},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H110,'Hourly - NLH'!$CB$13:$CB$8772))","v":813880.52380236075},null,null,null,1,"2019-01-05",11,{"$f":"Hourly!F119","v":"Off-Peak"},1348.0602279611478,60.370010810849017,41.04199637122214,61.591250000000002,44.083750000000002,43.392499999999998,41.239999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U110,IF(Controls!$C$38=2,'Input Parameters, System'!W110,'Input Parameters, System'!Y110))","v":43.392499999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V110,IF(Controls!$C$38=2,'Input Parameters, System'!X110,'Input Parameters, System'!Z110))","v":41.239999999999995},null,null,"2019-04-19",1]
[null,null,null,null,null,null,null,{"$f":"H110+1","v":2},{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H111,'Hourly - NLH'!$CB$13:$CB$8772))","v":1428.9},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H111,'Hourly - NLH'!$CB$13:$CB$8772))","v":778.10912771439098},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H111,'Hourly - NLH'!$CB$13:$CB$8772))","v":1114.1929261309738},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H111,'Hourly - NLH'!$CB$13:$CB$8772))","v":748737.64636001445},null,null,null,1,"2019-01-05",12,{"$f":"Hourly!F120","v":"Off-Peak"},1337.3119842088158,60.197903107586846,40.632683441420802,61.227499999999999,43.28875,47.784999999999997,40.834000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U111,IF(Controls!$C$38=2,'Input Parameters, System'!W111,'Input Parameters, System'!Y111))","v":47.784999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V111,IF(Controls!$C$38=2,'Input Parameters, System'!X111,'Input Parameters, System'!Z111))","v":40.834000000000003},null,null,"2019-04-20",1]
[null,null,null,null,null,null,null,3,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H112,'Hourly - NLH'!$CB$13:$CB$8772))","v":1376},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H112,'Hourly - NLH'!$CB$13:$CB$8772))","v":705.29918627725181},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H112,'Hourly - NLH'!$CB$13:$CB$8772))","v":982.43914562507791},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H112,'Hourly - NLH'!$CB$13:$CB$8772))","v":730934.72434505797},null,null,null,1,"2019-01-05",13,{"$f":"Hourly!F121","v":"Off-Peak"},1224.5943227559812,56.406720812886569,40.632710579910324,60.25,43.21125,48.615000000000002,41.58,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U112,IF(Controls!$C$38=2,'Input Parameters, System'!W112,'Input Parameters, System'!Y112))","v":48.615000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V112,IF(Controls!$C$38=2,'Input Parameters, System'!X112,'Input Parameters, System'!Z112))","v":41.58},null,null,"2019-04-21",1]
[null,null,null,null,null,null,null,4,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H113,'Hourly - NLH'!$CB$13:$CB$8772))","v":1201},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H113,'Hourly - NLH'!$CB$13:$CB$8772))","v":640.71553034221017},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H113,'Hourly - NLH'!$CB$13:$CB$8772))","v":859.72358154118069},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H113,'Hourly - NLH'!$CB$13:$CB$8772))","v":619000.97870965011},null,null,null,1,"2019-01-05",14,{"$f":"Hourly!F122","v":"Off-Peak"},1203.6143867070671,52.842128198031808,40.340699894155293,59.03875,43.21125,53.267499999999998,41.934000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U113,IF(Controls!$C$38=2,'Input Parameters, System'!W113,'Input Parameters, System'!Y113))","v":53.267499999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V113,IF(Controls!$C$38=2,'Input Parameters, System'!X113,'Input Parameters, System'!Z113))","v":41.934000000000005},null,null,"2019-04-22",1]
[null,null,null,null,null,null,null,5,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H114,'Hourly - NLH'!$CB$13:$CB$8772))","v":1010.2693047825676},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H114,'Hourly - NLH'!$CB$13:$CB$8772))","v":420.23835675879639},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H114,'Hourly - NLH'!$CB$13:$CB$8772))","v":664.48372224805428},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H114,'Hourly - NLH'!$CB$13:$CB$8772))","v":494375.88935255236},null,null,null,1,"2019-01-05",15,{"$f":"Hourly!F123","v":"Off-Peak"},1211.7600058169674,51.567322248516717,47.362443320030764,59.401249999999997,44.738750000000003,59.795000000000002,45.394000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U114,IF(Controls!$C$38=2,'Input Parameters, System'!W114,'Input Parameters, System'!Y114))","v":59.795000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V114,IF(Controls!$C$38=2,'Input Parameters, System'!X114,'Input Parameters, System'!Z114))","v":45.394000000000005},null,null,"2019-04-23",1]
[null,null,null,null,null,null,null,6,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H115,'Hourly - NLH'!$CB$13:$CB$8772))","v":860.6},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H115,'Hourly - NLH'!$CB$13:$CB$8772))","v":384.44966533157708},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H115,'Hourly - NLH'!$CB$13:$CB$8772))","v":585.55579735601475},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H115,'Hourly - NLH'!$CB$13:$CB$8772))","v":421600.17409633065},null,null,null,1,"2019-01-05",16,{"$f":"Hourly!F124","v":"Off-Peak"},1245.4451209409578,51.251045093848973,47.44583354448951,56.825000000000003,46.602499999999999,60.407499999999999,46.402000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U115,IF(Controls!$C$38=2,'Input Parameters, System'!W115,'Input Parameters, System'!Y115))","v":60.407499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V115,IF(Controls!$C$38=2,'Input Parameters, System'!X115,'Input Parameters, System'!Z115))","v":46.402000000000008},null,null,"2019-04-24",1]
[null,null,null,null,null,null,null,7,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H116,'Hourly - NLH'!$CB$13:$CB$8772))","v":728.5},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H116,'Hourly - NLH'!$CB$13:$CB$8772))","v":365.02352087309487},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H116,'Hourly - NLH'!$CB$13:$CB$8772))","v":533.36514100176521},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H116,'Hourly - NLH'!$CB$13:$CB$8772))","v":396823.66490531334},null,null,null,1,"2019-01-05",17,{"$f":"Hourly!F125","v":"Off-Peak"},1403.1126927258647,52.756384729040029,47.636546048856452,61.585000000000001,48.608750000000001,60.05,47.341999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U116,IF(Controls!$C$38=2,'Input Parameters, System'!W116,'Input Parameters, System'!Y116))","v":60.05},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V116,IF(Controls!$C$38=2,'Input Parameters, System'!X116,'Input Parameters, System'!Z116))","v":47.341999999999999},null,null,"2019-04-25",1]
[null,null,null,null,null,null,null,8,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H117,'Hourly - NLH'!$CB$13:$CB$8772))","v":698.2},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H117,'Hourly - NLH'!$CB$13:$CB$8772))","v":347.45277159378895},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H117,'Hourly - NLH'!$CB$13:$CB$8772))","v":506.41611313314411},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H117,'Hourly - NLH'!$CB$13:$CB$8772))","v":376773.58817105921},null,null,null,1,"2019-01-05",18,{"$f":"Hourly!F126","v":"Off-Peak"},1384.3678350912523,54.767441548173331,51.957648243508274,77.951250000000002,54.923749999999998,57.102499999999999,52.553999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U117,IF(Controls!$C$38=2,'Input Parameters, System'!W117,'Input Parameters, System'!Y117))","v":57.102499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V117,IF(Controls!$C$38=2,'Input Parameters, System'!X117,'Input Parameters, System'!Z117))","v":52.553999999999995},null,null,"2019-04-26",1]
[null,null,null,null,null,null,null,9,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H118,'Hourly - NLH'!$CB$13:$CB$8772))","v":818.6},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H118,'Hourly - NLH'!$CB$13:$CB$8772))","v":375.50617744962142},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H118,'Hourly - NLH'!$CB$13:$CB$8772))","v":553.65246632640913},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H118,'Hourly - NLH'!$CB$13:$CB$8772))","v":398629.77575501456},null,null,null,1,"2019-01-05",19,{"$f":"Hourly!F127","v":"Off-Peak"},1359.712436761042,54.041507503238222,56.122554215542344,76.276250000000005,59.641249999999999,55.1875,58.140000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U118,IF(Controls!$C$38=2,'Input Parameters, System'!W118,'Input Parameters, System'!Y118))","v":55.1875},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V118,IF(Controls!$C$38=2,'Input Parameters, System'!X118,'Input Parameters, System'!Z118))","v":58.140000000000008},null,null,"2019-04-27",1]
[null,null,null,null,null,null,null,10,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H119,'Hourly - NLH'!$CB$13:$CB$8772))","v":1006.3},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H119,'Hourly - NLH'!$CB$13:$CB$8772))","v":384.30265542636755},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H119,'Hourly - NLH'!$CB$13:$CB$8772))","v":692.06727426240263},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H119,'Hourly - NLH'!$CB$13:$CB$8772))","v":514898.0520512276},null,null,null,1,"2019-01-05",20,{"$f":"Hourly!F128","v":"Off-Peak"},1376.0732107537322,52.756384729040029,54.174342898732931,63.267499999999998,53.77,52.994999999999997,54.25200000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U119,IF(Controls!$C$38=2,'Input Parameters, System'!W119,'Input Parameters, System'!Y119))","v":52.994999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V119,IF(Controls!$C$38=2,'Input Parameters, System'!X119,'Input Parameters, System'!Z119))","v":54.25200000000001},null,null,"2019-04-28",1]
[null,null,null,null,null,null,null,11,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H120,'Hourly - NLH'!$CB$13:$CB$8772))","v":1308.4370406944893},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H120,'Hourly - NLH'!$CB$13:$CB$8772))","v":553.48917749396128},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H120,'Hourly - NLH'!$CB$13:$CB$8772))","v":864.81743072451457},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H120,'Hourly - NLH'!$CB$13:$CB$8772))","v":622668.55012165045},null,null,null,1,"2019-01-05",21,{"$f":"Hourly!F129","v":"Off-Peak"},1247.3623215363368,51.251045093848973,49.94341092014718,59.458750000000002,50.592500000000001,55.0625,50.862000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U120,IF(Controls!$C$38=2,'Input Parameters, System'!W120,'Input Parameters, System'!Y120))","v":55.0625},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V120,IF(Controls!$C$38=2,'Input Parameters, System'!X120,'Input Parameters, System'!Z120))","v":50.862000000000002},null,null,"2019-04-29",1]
[null,null,null,null,null,null,null,12,{"$f":"MAX(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H121,'Hourly - NLH'!$CB$13:$CB$8772))","v":1485.6},{"$f":"MIN(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H121,'Hourly - NLH'!$CB$13:$CB$8772))","v":647.55371105184418},{"$f":"AVERAGE(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H121,'Hourly - NLH'!$CB$13:$CB$8772))","v":1048.2210111959207},{"$f":"SUM(IF('Hourly - NLH'!$B$13:$B$8772='Input Parameters, System'!H121,'Hourly - NLH'!$CB$13:$CB$8772))","v":779876.43232976506},null,null,null,1,"2019-01-05",22,{"$f":"Hourly!F130","v":"Off-Peak"},1193.2336891828647,51.328204165513782,47.636546048856452,56.734999999999999,49.02,64.497500000000002,48.671999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U121,IF(Controls!$C$38=2,'Input Parameters, System'!W121,'Input Parameters, System'!Y121))","v":64.497500000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V121,IF(Controls!$C$38=2,'Input Parameters, System'!X121,'Input Parameters, System'!Z121))","v":48.671999999999997},null,null,"2019-04-30",1]
[null,null,null,null,null,null,null,"Annual",{"$f":"MAX(I110:I121)","v":1485.6},{"$f":"MIN(J110:J121)","v":347.45277159378895},{"$f":"AVERAGE(K110:K121)","v":791.57167039697379},{"$f":"SUM(L110:L121)","v":6918199.9999999963},null,null,null,1,"2019-01-05",23,{"$f":"Hourly!F131","v":"Off-Peak"},1114.4397248173404,52.756384729040029,45.43446870101377,55.6,46.975000000000001,78.717500000000001,46.376000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U122,IF(Controls!$C$38=2,'Input Parameters, System'!W122,'Input Parameters, System'!Y122))","v":78.717500000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V122,IF(Controls!$C$38=2,'Input Parameters, System'!X122,'Input Parameters, System'!Z122))","v":46.376000000000005},null,null,"2019-05-01",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-05",24,{"$f":"Hourly!F132","v":"Off-Peak"},1033.9272334932643,51.847928981842657,42.314521437375575,51.40625,43.59375,72.347499999999997,42.314,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U123,IF(Controls!$C$38=2,'Input Parameters, System'!W123,'Input Parameters, System'!Y123))","v":72.347499999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V123,IF(Controls!$C$38=2,'Input Parameters, System'!X123,'Input Parameters, System'!Z123))","v":42.314},null,null,"2019-05-02",1]
[null,null,null,null,null,null,null,"Average Line Losses - NLH Periods",null,null,null,null,null,null,null,1,"2019-01-06",1,{"$f":"Hourly!F133","v":"Off-Peak"},992.23557080515229,51.251045093848973,41.620621383320987,54.048749999999998,43.76,69.41,44.908000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U124,IF(Controls!$C$38=2,'Input Parameters, System'!W124,'Input Parameters, System'!Y124))","v":69.41},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V124,IF(Controls!$C$38=2,'Input Parameters, System'!X124,'Input Parameters, System'!Z124))","v":44.908000000000001},null,null,"2019-05-03",1]
[null,null,null,null,null,null,null,"Month","Peak","Off Peak","Total Losses","Max","Min",null,null,1,"2019-01-06",2,{"$f":"Hourly!F134","v":"Off-Peak"},987.7058118855,51.08132654680054,40.632683441420802,52.475000000000001,41.942500000000003,57.548070000000003,42.731999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U125,IF(Controls!$C$38=2,'Input Parameters, System'!W125,'Input Parameters, System'!Y125))","v":57.548070000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V125,IF(Controls!$C$38=2,'Input Parameters, System'!X125,'Input Parameters, System'!Z125))","v":42.731999999999992},null,null,"2019-05-04",1]
[null,null,null,null,null,null,null,6,{"$f":"$K$65*I147","v":8.872270496413967E-2},8.198813412042541E-2,8.6243542540638277E-2,9.9749315238021649E-2,7.226452979400895E-2,null,null,1,"2019-01-07",16,{"$f":"Hourly!F172","v":"On-Peak"},1354.7356621585295,55.127782148218323,49.16868048687099,59.461539999999999,47.807690000000001,46.283329999999999,48.26,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U163,IF(Controls!$C$38=2,'Input Parameters, System'!W163,'Input Parameters, System'!Y163))","v":46.283329999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V163,IF(Controls!$C$38=2,'Input Parameters, System'!X163,'Input Parameters, System'!Z163))","v":48.26},null,null,"2019-06-11",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-10",3,{"$f":"Hourly!F231","v":"Off-Peak"},1063.2514622889057,52.118981754282487,36.080398792974584,52.61,36.08,42.005980000000001,37.024000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U222,IF(Controls!$C$38=2,'Input Parameters, System'!W222,'Input Parameters, System'!Y222))","v":42.005980000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V222,IF(Controls!$C$38=2,'Input Parameters, System'!X222,'Input Parameters, System'!Z222))","v":37.024000000000001},null,null,"2019-08-09",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-11",24,{"$f":"Hourly!F276","v":"Off-Peak"},1127.8799963486763,55.004659373784818,44.934906616603399,54.732309999999998,40.576000000000001,72.046000000000006,43.111999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U267,IF(Controls!$C$38=2,'Input Parameters, System'!W267,'Input Parameters, System'!Y267))","v":72.046000000000006},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V267,IF(Controls!$C$38=2,'Input Parameters, System'!X267,'Input Parameters, System'!Z267))","v":43.111999999999995},null,null,"2019-09-23",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-16",7,{"$f":"Hourly!F379","v":"Off-Peak"},1148.0851052139656,60.370010810849017,44.744781897457997,61.624000000000002,48.223080000000003,33.391249999999999,48.676000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U370,IF(Controls!$C$38=2,'Input Parameters, System'!W370,'Input Parameters, System'!Y370))","v":33.391249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V370,IF(Controls!$C$38=2,'Input Parameters, System'!X370,'Input Parameters, System'!Z370))","v":48.676000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-18",4,{"$f":"Hourly!F424","v":"Off-Peak"},831.7173795300356,51.568920629805646,36.080398792974584,51.455379999999998,36.276150000000001,31.381,38.429999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U415,IF(Controls!$C$38=2,'Input Parameters, System'!W415,'Input Parameters, System'!Y415))","v":31.381},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V415,IF(Controls!$C$38=2,'Input Parameters, System'!X415,'Input Parameters, System'!Z415))","v":38.429999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-22",22,{"$f":"Hourly!F538","v":"On-Peak"},1006.8877515211316,68.914414141083014,53.140468063898012,61.536160000000002,51.522309999999997,61.591999999999999,52.15,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U529,IF(Controls!$C$38=2,'Input Parameters, System'!W529,'Input Parameters, System'!Y529))","v":61.591999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V529,IF(Controls!$C$38=2,'Input Parameters, System'!X529,'Input Parameters, System'!Z529))","v":52.15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-24",7,{"$f":"Hourly!F571","v":"Off-Peak"},1054.0131381764575,57.989918448287845,47.636546048856452,62.176000000000002,48.223080000000003,33.391249999999999,45.320000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U562,IF(Controls!$C$38=2,'Input Parameters, System'!W562,'Input Parameters, System'!Y562))","v":33.391249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V562,IF(Controls!$C$38=2,'Input Parameters, System'!X562,'Input Parameters, System'!Z562))","v":45.320000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-26",4,{"$f":"Hourly!F616","v":"Off-Peak"},855.97525698746495,59.444808629144333,36.080398792974584,48.222499999999997,38.971249999999998,32.06147,40.042000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U607,IF(Controls!$C$38=2,'Input Parameters, System'!W607,'Input Parameters, System'!Y607))","v":32.06147},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V607,IF(Controls!$C$38=2,'Input Parameters, System'!X607,'Input Parameters, System'!Z607))","v":40.042000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2019-01-30",11,{"$f":"Hourly!F719","v":"On-Peak"},988.91352515752828,54.291480485190213,51.170442240935884,62.298000000000002,51.512309999999999,14.531000000000001,51.516000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U710,IF(Controls!$C$38=2,'Input Parameters, System'!W710,'Input Parameters, System'!Y710))","v":14.531000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V710,IF(Controls!$C$38=2,'Input Parameters, System'!X710,'Input Parameters, System'!Z710))","v":51.516000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-01",8,{"$f":"Hourly!F764","v":"On-Peak"},1228.4324872480695,77.968265306632844,65.909762721133717,72.322999999999993,51.817999999999998,32.823329999999999,58.820000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U755,IF(Controls!$C$38=2,'Input Parameters, System'!W755,'Input Parameters, System'!Y755))","v":32.823329999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V755,IF(Controls!$C$38=2,'Input Parameters, System'!X755,'Input Parameters, System'!Z755))","v":58.820000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-06",2,{"$f":"Hourly!F878","v":"Off-Peak"},989.40118802098073,52.64908598416816,40.777157554582438,49.305999999999997,37.984000000000002,19.419,40.814,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U869,IF(Controls!$C$38=2,'Input Parameters, System'!W869,'Input Parameters, System'!Y869))","v":19.419},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V869,IF(Controls!$C$38=2,'Input Parameters, System'!X869,'Input Parameters, System'!Z869))","v":40.814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-07",12,{"$f":"Hourly!F912","v":"On-Peak"},1265.0454500747164,57.811359627132546,46.621728942227875,60.012,48.68,18.158999999999999,45.540000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U903,IF(Controls!$C$38=2,'Input Parameters, System'!W903,'Input Parameters, System'!Y903))","v":18.158999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V903,IF(Controls!$C$38=2,'Input Parameters, System'!X903,'Input Parameters, System'!Z903))","v":45.540000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-12",6,{"$f":"Hourly!F1026","v":"Off-Peak"},1032.0382215138036,53.355016478559371,36.0618560750546,52.024000000000001,38.838000000000001,36.024999999999999,37.904000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1017,IF(Controls!$C$38=2,'Input Parameters, System'!W1017,'Input Parameters, System'!Y1017))","v":36.024999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1017,IF(Controls!$C$38=2,'Input Parameters, System'!X1017,'Input Parameters, System'!Z1017))","v":37.904000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-14",4,{"$f":"Hourly!F1072","v":"Off-Peak"},894.37369157158651,48.471367040800317,40.777157554582438,48.505000000000003,37.405999999999999,28.216249999999999,40.146000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1063,IF(Controls!$C$38=2,'Input Parameters, System'!W1063,'Input Parameters, System'!Y1063))","v":28.216249999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1063,IF(Controls!$C$38=2,'Input Parameters, System'!X1063,'Input Parameters, System'!Z1063))","v":40.146000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-15",12,{"$f":"Hourly!F1104","v":"On-Peak"},1294.3815458225986,77.789046652426308,46.621442133766088,65.902000000000001,45.116,40.027500000000003,46.47,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1095,IF(Controls!$C$38=2,'Input Parameters, System'!W1095,'Input Parameters, System'!Y1095))","v":40.027500000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1095,IF(Controls!$C$38=2,'Input Parameters, System'!X1095,'Input Parameters, System'!Z1095))","v":46.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-20",6,{"$f":"Hourly!F1218","v":"Off-Peak"},1036.694923758927,53.355016478559371,41.930352088727844,51.396000000000001,40.366,18.817779999999999,39.716000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1209,IF(Controls!$C$38=2,'Input Parameters, System'!W1209,'Input Parameters, System'!Y1209))","v":18.817779999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1209,IF(Controls!$C$38=2,'Input Parameters, System'!X1209,'Input Parameters, System'!Z1209))","v":39.716000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-21",16,{"$f":"Hourly!F1252","v":"On-Peak"},1033.9219388490999,57.808671691401997,46.621472093804947,57.997999999999998,45.965000000000003,26.511109999999999,46.47,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1243,IF(Controls!$C$38=2,'Input Parameters, System'!W1243,'Input Parameters, System'!Y1243))","v":26.511109999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1243,IF(Controls!$C$38=2,'Input Parameters, System'!X1243,'Input Parameters, System'!Z1243))","v":46.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-26",10,{"$f":"Hourly!F1366","v":"On-Peak"},1136.9353936120333,65.390450840256818,48.43859411936193,69.772000000000006,48.091999999999999,48.573999999999998,48.927999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1357,IF(Controls!$C$38=2,'Input Parameters, System'!W1357,'Input Parameters, System'!Y1357))","v":48.573999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1357,IF(Controls!$C$38=2,'Input Parameters, System'!X1357,'Input Parameters, System'!Z1357))","v":48.927999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2019-02-28",7,{"$f":"Hourly!F1411","v":"Off-Peak"},1129.5136028892716,71.685009832603313,48.374920531107655,68.941999999999993,46.588000000000001,8.0719999999999992,45.448,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1402,IF(Controls!$C$38=2,'Input Parameters, System'!W1402,'Input Parameters, System'!Y1402))","v":8.0719999999999992},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1402,IF(Controls!$C$38=2,'Input Parameters, System'!X1402,'Input Parameters, System'!Z1402))","v":45.448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-01",17,{"$f":"Hourly!F1445","v":"On-Peak"},1187.33943159464,48.035660974417866,40.782867232506156,48.198,40.857500000000002,17.696999999999999,40.738,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1436,IF(Controls!$C$38=2,'Input Parameters, System'!W1436,'Input Parameters, System'!Y1436))","v":17.696999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1436,IF(Controls!$C$38=2,'Input Parameters, System'!X1436,'Input Parameters, System'!Z1436))","v":40.738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-06",9,{"$f":"Hourly!F1557","v":"On-Peak"},1063.8444990497255,49.047932911942006,43.285529355531644,48.542000000000002,43.706000000000003,21.61167,41.83,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1548,IF(Controls!$C$38=2,'Input Parameters, System'!W1548,'Input Parameters, System'!Y1548))","v":21.61167},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1548,IF(Controls!$C$38=2,'Input Parameters, System'!X1548,'Input Parameters, System'!Z1548))","v":41.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-07",20,{"$f":"Hourly!F1592","v":"On-Peak"},1120.5982913173618,56.968658633061381,50.988181640464276,57.77,49.652000000000001,18.221250000000001,46.397999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1583,IF(Controls!$C$38=2,'Input Parameters, System'!W1583,'Input Parameters, System'!Y1583))","v":18.221250000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1583,IF(Controls!$C$38=2,'Input Parameters, System'!X1583,'Input Parameters, System'!Z1583))","v":46.397999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-12",14,{"$f":"Hourly!F1706","v":"On-Peak"},1119.9202511772578,46.274484503697174,39.739482579944195,47.13364,40.020000000000003,34.443330000000003,39.597999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1697,IF(Controls!$C$38=2,'Input Parameters, System'!W1697,'Input Parameters, System'!Y1697))","v":34.443330000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1697,IF(Controls!$C$38=2,'Input Parameters, System'!X1697,'Input Parameters, System'!Z1697))","v":39.597999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-14",11,{"$f":"Hourly!F1751","v":"On-Peak"},1291.3732603513258,47.852792116807173,42.847123421892917,48.77364,41.18083,17.18375,41.938000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1742,IF(Controls!$C$38=2,'Input Parameters, System'!W1742,'Input Parameters, System'!Y1742))","v":17.18375},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1742,IF(Controls!$C$38=2,'Input Parameters, System'!X1742,'Input Parameters, System'!Z1742))","v":41.938000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-18",18,{"$f":"Hourly!F1854","v":"On-Peak"},850.0602754158075,50.417121177013399,40.916741357733777,49.482729999999997,42.463999999999999,28.325559999999999,41.108000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1845,IF(Controls!$C$38=2,'Input Parameters, System'!W1845,'Input Parameters, System'!Y1845))","v":28.325559999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1845,IF(Controls!$C$38=2,'Input Parameters, System'!X1845,'Input Parameters, System'!Z1845))","v":41.108000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-20",15,{"$f":"Hourly!F1899","v":"On-Peak"},946.74513431282037,46.352760209832859,39.739471878369976,46.717269999999999,40.013330000000003,18.347999999999999,39.909999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1890,IF(Controls!$C$38=2,'Input Parameters, System'!W1890,'Input Parameters, System'!Y1890))","v":18.347999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1890,IF(Controls!$C$38=2,'Input Parameters, System'!X1890,'Input Parameters, System'!Z1890))","v":39.909999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-22",12,{"$f":"Hourly!F1944","v":"On-Peak"},973.8575772123902,48.168546584925167,39.561806590349839,47.613999999999997,40.39,21.361879999999999,41.64,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U1935,IF(Controls!$C$38=2,'Input Parameters, System'!W1935,'Input Parameters, System'!Y1935))","v":21.361879999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V1935,IF(Controls!$C$38=2,'Input Parameters, System'!X1935,'Input Parameters, System'!Z1935))","v":41.64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-26",14,{"$f":"Hourly!F2042","v":"On-Peak"},788.91754764668633,46.904035086871303,39.800545762495169,47.13364,39.995829999999998,18.434000000000001,39.576000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2033,IF(Controls!$C$38=2,'Input Parameters, System'!W2033,'Input Parameters, System'!Y2033))","v":18.434000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2033,IF(Controls!$C$38=2,'Input Parameters, System'!X2033,'Input Parameters, System'!Z2033))","v":39.576000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-03-28",15,{"$f":"Hourly!F2091","v":"On-Peak"},770.3230448276156,47.821141603439187,40.766403181601987,47.008000000000003,40.013330000000003,23.250630000000001,40.340000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2082,IF(Controls!$C$38=2,'Input Parameters, System'!W2082,'Input Parameters, System'!Y2082))","v":23.250630000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2082,IF(Controls!$C$38=2,'Input Parameters, System'!X2082,'Input Parameters, System'!Z2082))","v":40.340000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-01",22,{"$f":"Hourly!F2194","v":"On-Peak"},915.72390254106938,46.989532003510654,36.981588344714872,49.727499999999999,36.66818,26.374669999999998,36.844000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2185,IF(Controls!$C$38=2,'Input Parameters, System'!W2185,'Input Parameters, System'!Y2185))","v":26.374669999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2185,IF(Controls!$C$38=2,'Input Parameters, System'!X2185,'Input Parameters, System'!Z2185))","v":36.844000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-03",19,{"$f":"Hourly!F2239","v":"On-Peak"},951.76833177970946,50.378122784523832,36.290037274647034,49.637999999999998,36.06,32.353639999999999,37.646000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2230,IF(Controls!$C$38=2,'Input Parameters, System'!W2230,'Input Parameters, System'!Y2230))","v":32.353639999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2230,IF(Controls!$C$38=2,'Input Parameters, System'!X2230,'Input Parameters, System'!Z2230))","v":37.646000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-05",16,{"$f":"Hourly!F2284","v":"On-Peak"},861.56170081132063,46.57732462890435,33.890279169866986,48.054160000000003,34.787269999999999,36.359090000000002,35.321999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2275,IF(Controls!$C$38=2,'Input Parameters, System'!W2275,'Input Parameters, System'!Y2275))","v":36.359090000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2275,IF(Controls!$C$38=2,'Input Parameters, System'!X2275,'Input Parameters, System'!Z2275))","v":35.321999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-09",23,{"$f":"Hourly!F2387","v":"On-Peak"},771.55574137368797,41.573981262960139,33.9513349238714,46.2575,34.173999999999999,32.994540000000001,35.198,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2378,IF(Controls!$C$38=2,'Input Parameters, System'!W2378,'Input Parameters, System'!Y2378))","v":32.994540000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2378,IF(Controls!$C$38=2,'Input Parameters, System'!X2378,'Input Parameters, System'!Z2378))","v":35.198}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-11",20,{"$f":"Hourly!F2432","v":"On-Peak"},808.24996414049008,51.467568331617009,37.164990236617918,51.09,37.427999999999997,31.425460000000001,37.748000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2423,IF(Controls!$C$38=2,'Input Parameters, System'!W2423,'Input Parameters, System'!Y2423))","v":31.425460000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2423,IF(Controls!$C$38=2,'Input Parameters, System'!X2423,'Input Parameters, System'!Z2423))","v":37.748000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-16",11,{"$f":"Hourly!F2543","v":"On-Peak"},848.34604714296461,51.633042961897189,37.297885415268773,52.34,36.74091,23.537330000000001,35.372,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2534,IF(Controls!$C$38=2,'Input Parameters, System'!W2534,'Input Parameters, System'!Y2534))","v":23.537330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2534,IF(Controls!$C$38=2,'Input Parameters, System'!X2534,'Input Parameters, System'!Z2534))","v":35.372}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-17",23,{"$f":"Hourly!F2579","v":"On-Peak"},841.16009518446583,49.590568191850167,35.657535771892249,49.378,35.150910000000003,42.258000000000003,34.660000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2570,IF(Controls!$C$38=2,'Input Parameters, System'!W2570,'Input Parameters, System'!Y2570))","v":42.258000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2570,IF(Controls!$C$38=2,'Input Parameters, System'!X2570,'Input Parameters, System'!Z2570))","v":34.660000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-19",20,{"$f":"Hourly!F2624","v":"On-Peak"},797.89149083861162,54.018245789553156,36.834095444976285,53.67333,38.61833,24.936669999999999,38.252000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2615,IF(Controls!$C$38=2,'Input Parameters, System'!W2615,'Input Parameters, System'!Y2615))","v":24.936669999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2615,IF(Controls!$C$38=2,'Input Parameters, System'!X2615,'Input Parameters, System'!Z2615))","v":38.252000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-24",3,{"$f":"Hourly!F2727","v":"Off-Peak"},689.99472482356418,38.953760641241274,27.837922729444863,37.971670000000003,28.336359999999999,30.64,27.571999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2718,IF(Controls!$C$38=2,'Input Parameters, System'!W2718,'Input Parameters, System'!Y2718))","v":30.64},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2718,IF(Controls!$C$38=2,'Input Parameters, System'!X2718,'Input Parameters, System'!Z2718))","v":27.571999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-25",24,{"$f":"Hourly!F2772","v":"Off-Peak"},754.85940819363009,41.512760046687006,31.811079546236968,40.806669999999997,32.020000000000003,33.573639999999997,32.052,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2763,IF(Controls!$C$38=2,'Input Parameters, System'!W2763,'Input Parameters, System'!Y2763))","v":33.573639999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2763,IF(Controls!$C$38=2,'Input Parameters, System'!X2763,'Input Parameters, System'!Z2763))","v":32.052}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2019-04-30",18,{"$f":"Hourly!F2886","v":"On-Peak"},742.32401696329487,51.46141833918319,37.160048951365454,50.692500000000003,36.42,28.744440000000001,36.555999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2877,IF(Controls!$C$38=2,'Input Parameters, System'!W2877,'Input Parameters, System'!Y2877))","v":28.744440000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2877,IF(Controls!$C$38=2,'Input Parameters, System'!X2877,'Input Parameters, System'!Z2877))","v":36.555999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-02",4,{"$f":"Hourly!F2920","v":"Off-Peak"},618.05910233259976,42.477868594531749,27.748223154582913,41.419229999999999,27.207139999999999,16.712219999999999,26.923999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2911,IF(Controls!$C$38=2,'Input Parameters, System'!W2911,'Input Parameters, System'!Y2911))","v":16.712219999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2911,IF(Controls!$C$38=2,'Input Parameters, System'!X2911,'Input Parameters, System'!Z2911))","v":26.923999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-03",20,{"$f":"Hourly!F2960","v":"On-Peak"},671.69564039504655,53.779837922217745,37.091038135499424,54.916150000000002,37.270000000000003,28.074069999999999,38.423999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U2951,IF(Controls!$C$38=2,'Input Parameters, System'!W2951,'Input Parameters, System'!Y2951))","v":28.074069999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V2951,IF(Controls!$C$38=2,'Input Parameters, System'!X2951,'Input Parameters, System'!Z2951))","v":38.423999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-08",7,{"$f":"Hourly!F3067","v":"Off-Peak"},720.53266143079793,45.296814086366744,33.75795423745091,45.14,33.21857,14.97296,31.994000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3058,IF(Controls!$C$38=2,'Input Parameters, System'!W3058,'Input Parameters, System'!Y3058))","v":14.97296},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3058,IF(Controls!$C$38=2,'Input Parameters, System'!X3058,'Input Parameters, System'!Z3058))","v":31.994000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-10",4,{"$f":"Hourly!F3112","v":"Off-Peak"},687.92303969699924,42.930587388254423,27.900053089334925,35.936,27.45,20.973479999999999,27.116000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3103,IF(Controls!$C$38=2,'Input Parameters, System'!W3103,'Input Parameters, System'!Y3103))","v":20.973479999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3103,IF(Controls!$C$38=2,'Input Parameters, System'!X3103,'Input Parameters, System'!Z3103))","v":27.116000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-14",22,{"$f":"Hourly!F3226","v":"On-Peak"},636.46370189867832,48.544773269856584,37.758237420482658,49.123080000000002,37.490720000000003,29.31296,37.661999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3217,IF(Controls!$C$38=2,'Input Parameters, System'!W3217,'Input Parameters, System'!Y3217))","v":29.31296},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3217,IF(Controls!$C$38=2,'Input Parameters, System'!X3217,'Input Parameters, System'!Z3217))","v":37.661999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-16",8,{"$f":"Hourly!F3260","v":"On-Peak"},691.41623656521915,48.221929705881472,35.420410071504662,48.236919999999998,35.452500000000001,14.13259,35.387999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3251,IF(Controls!$C$38=2,'Input Parameters, System'!W3251,'Input Parameters, System'!Y3251))","v":14.13259},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3251,IF(Controls!$C$38=2,'Input Parameters, System'!X3251,'Input Parameters, System'!Z3251))","v":35.387999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-18",5,{"$f":"Hourly!F3305","v":"Off-Peak"},456.96046788038865,41.194835471792629,26.910051959918441,38.814999999999998,26.786249999999999,16.946639999999999,26.874000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3296,IF(Controls!$C$38=2,'Input Parameters, System'!W3296,'Input Parameters, System'!Y3296))","v":16.946639999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3296,IF(Controls!$C$38=2,'Input Parameters, System'!X3296,'Input Parameters, System'!Z3296))","v":26.874000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-22",23,{"$f":"Hourly!F3419","v":"On-Peak"},626.7001682697753,42.688177093346368,35.697092890648825,42.44,35.338000000000001,30.525549999999999,35.415999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3410,IF(Controls!$C$38=2,'Input Parameters, System'!W3410,'Input Parameters, System'!Y3410))","v":30.525549999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3410,IF(Controls!$C$38=2,'Input Parameters, System'!X3410,'Input Parameters, System'!Z3410))","v":35.415999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-24",1,{"$f":"Hourly!F3445","v":"Off-Peak"},466.82076596547495,37.200392030049642,28.415327846402473,38.338000000000001,29.55857,21.30556,29.101999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3436,IF(Controls!$C$38=2,'Input Parameters, System'!W3436,'Input Parameters, System'!Y3436))","v":21.30556},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3436,IF(Controls!$C$38=2,'Input Parameters, System'!X3436,'Input Parameters, System'!Z3436))","v":29.101999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-29",2,{"$f":"Hourly!F3566","v":"Off-Peak"},492.43771986007789,36.969342710754475,27.718136853502987,38.585999999999999,27.416,34.175190000000001,27.744,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3557,IF(Controls!$C$38=2,'Input Parameters, System'!W3557,'Input Parameters, System'!Y3557))","v":34.175190000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3557,IF(Controls!$C$38=2,'Input Parameters, System'!X3557,'Input Parameters, System'!Z3557))","v":27.744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2019-05-30",12,{"$f":"Hourly!F3600","v":"On-Peak"},770.83844903187673,55.279316495202359,39.153470514089371,54.78,38.76,20.886150000000001,38.053999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3591,IF(Controls!$C$38=2,'Input Parameters, System'!W3591,'Input Parameters, System'!Y3591))","v":20.886150000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3591,IF(Controls!$C$38=2,'Input Parameters, System'!X3591,'Input Parameters, System'!Z3591))","v":38.053999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-04",6,{"$f":"Hourly!F3714","v":"Off-Peak"},496.3136589012999,40.120657955686021,29.155785163277706,39.603999999999999,29.855,19.604620000000001,30.066000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3705,IF(Controls!$C$38=2,'Input Parameters, System'!W3705,'Input Parameters, System'!Y3705))","v":19.604620000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3705,IF(Controls!$C$38=2,'Input Parameters, System'!X3705,'Input Parameters, System'!Z3705))","v":30.066000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-06",3,{"$f":"Hourly!F3759","v":"Off-Peak"},515.52101959499851,36.90377203434754,27.239421073839353,37.215000000000003,27.526,27.947649999999999,27.707999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3750,IF(Controls!$C$38=2,'Input Parameters, System'!W3750,'Input Parameters, System'!Y3750))","v":27.947649999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3750,IF(Controls!$C$38=2,'Input Parameters, System'!X3750,'Input Parameters, System'!Z3750))","v":27.707999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-07",13,{"$f":"Hourly!F3793","v":"On-Peak"},669.0633041690736,55.756561821364151,42.724780806157213,56.578000000000003,41.582000000000001,22.204000000000001,44.347999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3784,IF(Controls!$C$38=2,'Input Parameters, System'!W3784,'Input Parameters, System'!Y3784))","v":22.204000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3784,IF(Controls!$C$38=2,'Input Parameters, System'!X3784,'Input Parameters, System'!Z3784))","v":44.347999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-12",7,{"$f":"Hourly!F3907","v":"Off-Peak"},555.8649571227121,42.356615817474172,31.892025884691343,41.9,31.626000000000001,17.997689999999999,31.646000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3898,IF(Controls!$C$38=2,'Input Parameters, System'!W3898,'Input Parameters, System'!Y3898))","v":17.997689999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3898,IF(Controls!$C$38=2,'Input Parameters, System'!X3898,'Input Parameters, System'!Z3898))","v":31.646000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-13",6,{"$f":"Hourly!F3930","v":"Off-Peak"},562.11900944571551,40.056980855857866,29.486590157461862,38.984000000000002,28.98,15.5115,29.294000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U3921,IF(Controls!$C$38=2,'Input Parameters, System'!W3921,'Input Parameters, System'!Y3921))","v":15.5115},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V3921,IF(Controls!$C$38=2,'Input Parameters, System'!X3921,'Input Parameters, System'!Z3921))","v":29.294000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-18",10,{"$f":"Hourly!F4054","v":"On-Peak"},585.12120188794825,57.462876993467454,40.897705734374171,54.902000000000001,40.015000000000001,11.8515,40.337999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4045,IF(Controls!$C$38=2,'Input Parameters, System'!W4045,'Input Parameters, System'!Y4045))","v":11.8515},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4045,IF(Controls!$C$38=2,'Input Parameters, System'!X4045,'Input Parameters, System'!Z4045))","v":40.337999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-20",7,{"$f":"Hourly!F4099","v":"Off-Peak"},486.45557642605735,42.017431773442595,30.548667814073386,42.633000000000003,31.626000000000001,17.997689999999999,31.55,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4090,IF(Controls!$C$38=2,'Input Parameters, System'!W4090,'Input Parameters, System'!Y4090))","v":17.997689999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4090,IF(Controls!$C$38=2,'Input Parameters, System'!X4090,'Input Parameters, System'!Z4090))","v":31.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-21",17,{"$f":"Hourly!F4133","v":"On-Peak"},667.79129352710675,57.897175208732129,47.486199384885133,58.124000000000002,48.3,35.65,55.73,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4124,IF(Controls!$C$38=2,'Input Parameters, System'!W4124,'Input Parameters, System'!Y4124))","v":35.65},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4124,IF(Controls!$C$38=2,'Input Parameters, System'!X4124,'Input Parameters, System'!Z4124))","v":55.73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-26",11,{"$f":"Hourly!F4247","v":"On-Peak"},591.38585429963484,55.234137872385148,43.631886372977931,55.722000000000001,43.012,13.932,41.161999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4238,IF(Controls!$C$38=2,'Input Parameters, System'!W4238,'Input Parameters, System'!Y4238))","v":13.932},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4238,IF(Controls!$C$38=2,'Input Parameters, System'!X4238,'Input Parameters, System'!Z4238))","v":41.161999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2019-06-28",8,{"$f":"Hourly!F4292","v":"On-Peak"},580.58376948598413,48.417575467602546,38.19742149506515,50.24,37.531999999999996,17.012,37.31,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4283,IF(Controls!$C$38=2,'Input Parameters, System'!W4283,'Input Parameters, System'!Y4283))","v":17.012},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4283,IF(Controls!$C$38=2,'Input Parameters, System'!X4283,'Input Parameters, System'!Z4283))","v":37.31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-02",15,{"$f":"Hourly!F4395","v":"On-Peak"},490.87493101390004,77.785995959190956,65.372002143771212,85.903850000000006,71.175380000000004,30.931999999999999,73.048000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4386,IF(Controls!$C$38=2,'Input Parameters, System'!W4386,'Input Parameters, System'!Y4386))","v":30.931999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4386,IF(Controls!$C$38=2,'Input Parameters, System'!X4386,'Input Parameters, System'!Z4386))","v":73.048000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-04",3,{"$f":"Hourly!F4431","v":"Off-Peak"},402.85750383054221,35.383892462339574,30.46352806888321,37.149230000000003,32.542000000000002,32.883780000000002,31.937999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4422,IF(Controls!$C$38=2,'Input Parameters, System'!W4422,'Input Parameters, System'!Y4422))","v":32.883780000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4422,IF(Controls!$C$38=2,'Input Parameters, System'!X4422,'Input Parameters, System'!Z4422))","v":31.937999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-05",21,{"$f":"Hourly!F4473","v":"On-Peak"},573.10313724491539,57.938958540232179,51.496590189562838,62.808,50.996000000000002,39.494669999999999,56.891999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4464,IF(Controls!$C$38=2,'Input Parameters, System'!W4464,'Input Parameters, System'!Y4464))","v":39.494669999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4464,IF(Controls!$C$38=2,'Input Parameters, System'!X4464,'Input Parameters, System'!Z4464))","v":56.891999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-10",15,{"$f":"Hourly!F4587","v":"On-Peak"},542.0448054796401,83.326632776597734,70.266402864556483,85.903850000000006,71.175380000000004,27.033329999999999,70.587999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4578,IF(Controls!$C$38=2,'Input Parameters, System'!W4578,'Input Parameters, System'!Y4578))","v":27.033329999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4578,IF(Controls!$C$38=2,'Input Parameters, System'!X4578,'Input Parameters, System'!Z4578))","v":70.587999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-12",12,{"$f":"Hourly!F4632","v":"On-Peak"},578.33174669089783,61.901847220995386,51.551206936034937,64.744,56.276919999999997,25.15,55.08,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4623,IF(Controls!$C$38=2,'Input Parameters, System'!W4623,'Input Parameters, System'!Y4623))","v":25.15},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4623,IF(Controls!$C$38=2,'Input Parameters, System'!X4623,'Input Parameters, System'!Z4623))","v":55.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-16",19,{"$f":"Hourly!F4735","v":"On-Peak"},533.65357271708001,86.183138458308022,68.52880842681644,78.355379999999997,67.005390000000006,56.454279999999997,72.203999999999994,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4726,IF(Controls!$C$38=2,'Input Parameters, System'!W4726,'Input Parameters, System'!Y4726))","v":56.454279999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4726,IF(Controls!$C$38=2,'Input Parameters, System'!X4726,'Input Parameters, System'!Z4726))","v":72.203999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-18",16,{"$f":"Hourly!F4780","v":"On-Peak"},612.09250581027641,71.55531943185359,61.533680437940305,75.739999999999995,65.825999999999993,40.442860000000003,73.572000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4771,IF(Controls!$C$38=2,'Input Parameters, System'!W4771,'Input Parameters, System'!Y4771))","v":40.442860000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4771,IF(Controls!$C$38=2,'Input Parameters, System'!X4771,'Input Parameters, System'!Z4771))","v":73.572000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-20",13,{"$f":"Hourly!F4825","v":"Off-Peak"},659.39227440122579,47.456815975572979,35.375282176739695,46.243749999999999,37.588749999999997,19.528569999999998,37.762,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4816,IF(Controls!$C$38=2,'Input Parameters, System'!W4816,'Input Parameters, System'!Y4816))","v":19.528569999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4816,IF(Controls!$C$38=2,'Input Parameters, System'!X4816,'Input Parameters, System'!Z4816))","v":37.762}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-24",8,{"$f":"Hourly!F4916","v":"On-Peak"},532.00861693632146,54.030082923422995,43.622821269543984,53.62,42.597999999999999,17.012,42.65,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4907,IF(Controls!$C$38=2,'Input Parameters, System'!W4907,'Input Parameters, System'!Y4907))","v":17.012},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4907,IF(Controls!$C$38=2,'Input Parameters, System'!X4907,'Input Parameters, System'!Z4907))","v":42.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-26",16,{"$f":"Hourly!F4972","v":"On-Peak"},573.21084268294112,89.459309834269249,70.429000567846558,89.971530000000001,65.825999999999993,28.658000000000001,78.986000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U4963,IF(Controls!$C$38=2,'Input Parameters, System'!W4963,'Input Parameters, System'!Y4963))","v":28.658000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V4963,IF(Controls!$C$38=2,'Input Parameters, System'!X4963,'Input Parameters, System'!Z4963))","v":78.986000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2019-07-30",23,{"$f":"Hourly!F5075","v":"On-Peak"},529.77172832951908,56.387805486356555,47.722288886043835,55.524000000000001,47.244,85.297499999999999,46.868000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5066,IF(Controls!$C$38=2,'Input Parameters, System'!W5066,'Input Parameters, System'!Y5066))","v":85.297499999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5066,IF(Controls!$C$38=2,'Input Parameters, System'!X5066,'Input Parameters, System'!Z5066))","v":46.868000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-01",20,{"$f":"Hourly!F5120","v":"On-Peak"},529.50778075107576,75.168555614912492,67.68287054816264,68.554000000000002,60.003999999999998,54.234999999999999,56.874000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5111,IF(Controls!$C$38=2,'Input Parameters, System'!W5111,'Input Parameters, System'!Y5111))","v":54.234999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5111,IF(Controls!$C$38=2,'Input Parameters, System'!X5111,'Input Parameters, System'!Z5111))","v":56.874000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-03",17,{"$f":"Hourly!F5165","v":"Off-Peak"},588.9937442632081,64.072694762331764,51.895017715323846,57.636670000000002,47.405560000000001,21.297999999999998,47.631999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5156,IF(Controls!$C$38=2,'Input Parameters, System'!W5156,'Input Parameters, System'!Y5156))","v":21.297999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5156,IF(Controls!$C$38=2,'Input Parameters, System'!X5156,'Input Parameters, System'!Z5156))","v":47.631999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-07",24,{"$f":"Hourly!F5268","v":"Off-Peak"},463.60886866639481,40.746321158497288,34.824336398311551,41.762500000000003,34.833329999999997,25.245000000000001,34.808000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5259,IF(Controls!$C$38=2,'Input Parameters, System'!W5259,'Input Parameters, System'!Y5259))","v":25.245000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5259,IF(Controls!$C$38=2,'Input Parameters, System'!X5259,'Input Parameters, System'!Z5259))","v":34.808000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-09",21,{"$f":"Hourly!F5313","v":"On-Peak"},568.66000488683426,57.742497844565065,51.274730540012776,61.616660000000003,52.155000000000001,43.50273,51.725999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5304,IF(Controls!$C$38=2,'Input Parameters, System'!W5304,'Input Parameters, System'!Y5304))","v":43.50273},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5304,IF(Controls!$C$38=2,'Input Parameters, System'!X5304,'Input Parameters, System'!Z5304))","v":51.725999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-13",13,{"$f":"Hourly!F5401","v":"On-Peak"},558.2682909651586,68.127453150086566,54.283582416528084,65.319999999999993,53.36083,19.320830000000001,47.173999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5392,IF(Controls!$C$38=2,'Input Parameters, System'!W5392,'Input Parameters, System'!Y5392))","v":19.320830000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5392,IF(Controls!$C$38=2,'Input Parameters, System'!X5392,'Input Parameters, System'!Z5392))","v":47.173999999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-15",24,{"$f":"Hourly!F5460","v":"Off-Peak"},443.93011031800984,41.620818145507286,35.704818382332597,41.844000000000001,35.421999999999997,36.881819999999998,34.830000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5451,IF(Controls!$C$38=2,'Input Parameters, System'!W5451,'Input Parameters, System'!Y5451))","v":36.881819999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5451,IF(Controls!$C$38=2,'Input Parameters, System'!X5451,'Input Parameters, System'!Z5451))","v":34.830000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-17",21,{"$f":"Hourly!F5505","v":"Off-Peak"},590.38191300909511,49.270910101034971,38.6033012370469,49.397779999999997,39.76,47.79,39.921999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5496,IF(Controls!$C$38=2,'Input Parameters, System'!W5496,'Input Parameters, System'!Y5496))","v":47.79},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5496,IF(Controls!$C$38=2,'Input Parameters, System'!X5496,'Input Parameters, System'!Z5496))","v":39.921999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-22",4,{"$f":"Hourly!F5608","v":"Off-Peak"},371.569759594517,36.546790026281379,29.936100484544848,38.510829999999999,31.600829999999998,23.543479999999999,32.022000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5599,IF(Controls!$C$38=2,'Input Parameters, System'!W5599,'Input Parameters, System'!Y5599))","v":23.543479999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5599,IF(Controls!$C$38=2,'Input Parameters, System'!X5599,'Input Parameters, System'!Z5599))","v":32.022000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-24",1,{"$f":"Hourly!F5653","v":"Off-Peak"},407.53506111647835,39.648707010294721,34.293548750781433,40.607779999999998,34.321109999999997,27.424440000000001,34.256,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5644,IF(Controls!$C$38=2,'Input Parameters, System'!W5644,'Input Parameters, System'!Y5644))","v":27.424440000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5644,IF(Controls!$C$38=2,'Input Parameters, System'!X5644,'Input Parameters, System'!Z5644))","v":34.256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-28",19,{"$f":"Hourly!F5767","v":"On-Peak"},524.65816531850066,58.954442341035069,49.377550439385828,59.055999999999997,49.515999999999998,32.013330000000003,59.705999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5758,IF(Controls!$C$38=2,'Input Parameters, System'!W5758,'Input Parameters, System'!Y5758))","v":32.013330000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5758,IF(Controls!$C$38=2,'Input Parameters, System'!X5758,'Input Parameters, System'!Z5758))","v":59.705999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2019-08-30",5,{"$f":"Hourly!F5801","v":"Off-Peak"},355.1484981234085,38.261343067887658,29.938183269257493,38.445999999999998,30.01,19.631540000000001,32.432000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5792,IF(Controls!$C$38=2,'Input Parameters, System'!W5792,'Input Parameters, System'!Y5792))","v":19.631540000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5792,IF(Controls!$C$38=2,'Input Parameters, System'!X5792,'Input Parameters, System'!Z5792))","v":32.432000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MONTH(Q5893)","v":9},"2019-09-03",10,{"$f":"Hourly!F5902","v":"On-Peak"},579.56540739276784,46.896171266399534,33.720283248988267,47.508000000000003,34.497999999999998,15.733079999999999,34.391999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5893,IF(Controls!$C$38=2,'Input Parameters, System'!W5893,'Input Parameters, System'!Y5893))","v":15.733079999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5893,IF(Controls!$C$38=2,'Input Parameters, System'!X5893,'Input Parameters, System'!Z5893))","v":34.391999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-05",8,{"$f":"Hourly!F5948","v":"On-Peak"},474.31500130078467,42.362894513518022,31.55963371006111,42.828180000000003,33.243639999999999,15.42,33.013999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5939,IF(Controls!$C$38=2,'Input Parameters, System'!W5939,'Input Parameters, System'!Y5939))","v":15.42},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5939,IF(Controls!$C$38=2,'Input Parameters, System'!X5939,'Input Parameters, System'!Z5939))","v":33.013999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-07",5,{"$f":"Hourly!F5993","v":"Off-Peak"},484.75705867259114,37.241538412963997,28.489944095830133,37.233330000000002,28.922219999999999,16.391400000000001,29.922000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U5984,IF(Controls!$C$38=2,'Input Parameters, System'!W5984,'Input Parameters, System'!Y5984))","v":16.391400000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V5984,IF(Controls!$C$38=2,'Input Parameters, System'!X5984,'Input Parameters, System'!Z5984))","v":29.922000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-11",23,{"$f":"Hourly!F6107","v":"On-Peak"},484.2235950036436,40.599043445480767,33.513588709996618,41.140909999999998,33.695450000000001,77.454999999999998,33.591999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6098,IF(Controls!$C$38=2,'Input Parameters, System'!W6098,'Input Parameters, System'!Y6098))","v":77.454999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6098,IF(Controls!$C$38=2,'Input Parameters, System'!X6098,'Input Parameters, System'!Z6098))","v":33.591999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-13",9,{"$f":"Hourly!F6141","v":"On-Peak"},615.66311565821798,42.943385484173106,33.234720938644713,45.488,33.460909999999998,15.02923,33.378,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6132,IF(Controls!$C$38=2,'Input Parameters, System'!W6132,'Input Parameters, System'!Y6132))","v":15.02923},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6132,IF(Controls!$C$38=2,'Input Parameters, System'!X6132,'Input Parameters, System'!Z6132))","v":33.378}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-18",3,{"$f":"Hourly!F6255","v":"Off-Peak"},408.80111267996574,37.534991316420474,28.213482430190492,37.088000000000001,28.083639999999999,20.862220000000001,28.360000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6246,IF(Controls!$C$38=2,'Input Parameters, System'!W6246,'Input Parameters, System'!Y6246))","v":20.862220000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6246,IF(Controls!$C$38=2,'Input Parameters, System'!X6246,'Input Parameters, System'!Z6246))","v":28.360000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-19",24,{"$f":"Hourly!F6300","v":"Off-Peak"},456.58227378669523,41.801170090859358,33.210133910293486,41.388179999999998,33.328180000000003,40.859000000000002,33.257999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6291,IF(Controls!$C$38=2,'Input Parameters, System'!W6291,'Input Parameters, System'!Y6291))","v":40.859000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6291,IF(Controls!$C$38=2,'Input Parameters, System'!X6291,'Input Parameters, System'!Z6291))","v":33.257999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-23",15,{"$f":"Hourly!F6387","v":"On-Peak"},602.99829299913029,48.093107427751768,37.97941745958191,49.662730000000003,39.327269999999999,21.88222,39.893999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6378,IF(Controls!$C$38=2,'Input Parameters, System'!W6378,'Input Parameters, System'!Y6378))","v":21.88222},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6378,IF(Controls!$C$38=2,'Input Parameters, System'!X6378,'Input Parameters, System'!Z6378))","v":39.893999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-26",3,{"$f":"Hourly!F6447","v":"Off-Peak"},451.88976929132326,37.534986575412816,28.151881227801486,36.377270000000003,28.57,23.32846,28.236000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6438,IF(Controls!$C$38=2,'Input Parameters, System'!W6438,'Input Parameters, System'!Y6438))","v":23.32846},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6438,IF(Controls!$C$38=2,'Input Parameters, System'!X6438,'Input Parameters, System'!Z6438))","v":28.236000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2019-09-27",13,{"$f":"Hourly!F6481","v":"On-Peak"},578.8184058910789,46.896171266399534,35.839340021466974,47.433999999999997,36.201999999999998,20.05,37.114000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6472,IF(Controls!$C$38=2,'Input Parameters, System'!W6472,'Input Parameters, System'!Y6472))","v":20.05},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6472,IF(Controls!$C$38=2,'Input Parameters, System'!X6472,'Input Parameters, System'!Z6472))","v":37.114000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-02",7,{"$f":"Hourly!F6595","v":"Off-Peak"},637.46159240271982,45.243896845797622,35.483349078797907,46.6,36.428460000000001,6.4210000000000003,36.393999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6586,IF(Controls!$C$38=2,'Input Parameters, System'!W6586,'Input Parameters, System'!Y6586))","v":6.4210000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6586,IF(Controls!$C$38=2,'Input Parameters, System'!X6586,'Input Parameters, System'!Z6586))","v":36.393999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-04",4,{"$f":"Hourly!F6640","v":"Off-Peak"},470.66376229407712,38.059052199780254,29.81352402551758,37.908000000000001,31.416,22.474319999999999,30.3,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6631,IF(Controls!$C$38=2,'Input Parameters, System'!W6631,'Input Parameters, System'!Y6631))","v":22.474319999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6631,IF(Controls!$C$38=2,'Input Parameters, System'!X6631,'Input Parameters, System'!Z6631))","v":30.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-08",11,{"$f":"Hourly!F6743","v":"On-Peak"},785.29366403133747,52.828757748244939,39.529482919510514,52.673850000000002,38.994610000000002,8.1639999999999997,39.21,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6734,IF(Controls!$C$38=2,'Input Parameters, System'!W6734,'Input Parameters, System'!Y6734))","v":8.1639999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6734,IF(Controls!$C$38=2,'Input Parameters, System'!X6734,'Input Parameters, System'!Z6734))","v":39.21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-10",8,{"$f":"Hourly!F6788","v":"On-Peak"},643.99964345555486,52.593332511402323,40.564281715658986,51.857999999999997,40.582000000000001,17.148330000000001,40.404000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6779,IF(Controls!$C$38=2,'Input Parameters, System'!W6779,'Input Parameters, System'!Y6779))","v":17.148330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6779,IF(Controls!$C$38=2,'Input Parameters, System'!X6779,'Input Parameters, System'!Z6779))","v":40.404000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-13",20,{"$f":"Hourly!F6872","v":"Off-Peak"},682.32647684075198,50.044859588849739,37.454877703856653,49.3125,36.887500000000003,16.434290000000001,37.129999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6863,IF(Controls!$C$38=2,'Input Parameters, System'!W6863,'Input Parameters, System'!Y6863))","v":16.434290000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6863,IF(Controls!$C$38=2,'Input Parameters, System'!X6863,'Input Parameters, System'!Z6863))","v":37.129999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-16",11,{"$f":"Hourly!F6935","v":"On-Peak"},831.13593491123027,52.198500989571357,40.074820082857968,52.673850000000002,38.994610000000002,17.7,40.294000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6926,IF(Controls!$C$38=2,'Input Parameters, System'!W6926,'Input Parameters, System'!Y6926))","v":17.7},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6926,IF(Controls!$C$38=2,'Input Parameters, System'!X6926,'Input Parameters, System'!Z6926))","v":40.294000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-18",8,{"$f":"Hourly!F6980","v":"On-Peak"},885.63234593653021,53.505686735061076,42.029895551613812,50.86,41.384,5.6479999999999997,40.798000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U6971,IF(Controls!$C$38=2,'Input Parameters, System'!W6971,'Input Parameters, System'!Y6971))","v":5.6479999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V6971,IF(Controls!$C$38=2,'Input Parameters, System'!X6971,'Input Parameters, System'!Z6971))","v":40.798000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-22",15,{"$f":"Hourly!F7083","v":"On-Peak"},779.84686968543417,52.149560891371934,40.160081504714995,53.880769999999998,41.136150000000001,42.692500000000003,41.432000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7074,IF(Controls!$C$38=2,'Input Parameters, System'!W7074,'Input Parameters, System'!Y7074))","v":42.692500000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7074,IF(Controls!$C$38=2,'Input Parameters, System'!X7074,'Input Parameters, System'!Z7074))","v":41.432000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-24",12,{"$f":"Hourly!F7128","v":"On-Peak"},781.60236960528096,53.707555756167416,40.236608355801728,53.16769,39.696919999999999,37.81429,40.046000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7119,IF(Controls!$C$38=2,'Input Parameters, System'!W7119,'Input Parameters, System'!Y7119))","v":37.81429},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7119,IF(Controls!$C$38=2,'Input Parameters, System'!X7119,'Input Parameters, System'!Z7119))","v":40.046000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-26",9,{"$f":"Hourly!F7173","v":"Off-Peak"},998.04440578234176,42.417621041859384,32.475033019557294,41.69,31.641249999999999,11.819290000000001,31.757999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7164,IF(Controls!$C$38=2,'Input Parameters, System'!W7164,'Input Parameters, System'!Y7164))","v":11.819290000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7164,IF(Controls!$C$38=2,'Input Parameters, System'!X7164,'Input Parameters, System'!Z7164))","v":31.757999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-30",16,{"$f":"Hourly!F7276","v":"On-Peak"},696.68731155453247,50.90962014842313,39.99186175270227,55.346919999999997,42.038460000000001,30.21,43.258000000000003,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7267,IF(Controls!$C$38=2,'Input Parameters, System'!W7267,'Input Parameters, System'!Y7267))","v":30.21},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7267,IF(Controls!$C$38=2,'Input Parameters, System'!X7267,'Input Parameters, System'!Z7267))","v":43.258000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2019-10-31",21,{"$f":"Hourly!F7305","v":"On-Peak"},789.97002333021442,54.98223470853231,42.406738517259249,55.663080000000001,42.895389999999999,27.283329999999999,41.866,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7296,IF(Controls!$C$38=2,'Input Parameters, System'!W7296,'Input Parameters, System'!Y7296))","v":27.283329999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7296,IF(Controls!$C$38=2,'Input Parameters, System'!X7296,'Input Parameters, System'!Z7296))","v":41.866}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-05",19,{"$f":"Hourly!F7423","v":"On-Peak"},760.03716590993918,72.096208569680954,50.59157287675891,70.138180000000006,49.438180000000003,26.799330000000001,50.896000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7414,IF(Controls!$C$38=2,'Input Parameters, System'!W7414,'Input Parameters, System'!Y7414))","v":26.799330000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7414,IF(Controls!$C$38=2,'Input Parameters, System'!X7414,'Input Parameters, System'!Z7414))","v":50.896000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-07",16,{"$f":"Hourly!F7468","v":"On-Peak"},930.60629010045045,56.953744312003671,40.879700854725463,56.686360000000001,41.075449999999996,23.213529999999999,41.047999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7459,IF(Controls!$C$38=2,'Input Parameters, System'!W7459,'Input Parameters, System'!Y7459))","v":23.213529999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7459,IF(Controls!$C$38=2,'Input Parameters, System'!X7459,'Input Parameters, System'!Z7459))","v":41.047999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-09",13,{"$f":"Hourly!F7513","v":"Off-Peak"},791.06650253047792,52.958418255914658,35.311655879096548,49.598889999999997,34.75667,19.855630000000001,34.736000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7504,IF(Controls!$C$38=2,'Input Parameters, System'!W7504,'Input Parameters, System'!Y7504))","v":19.855630000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7504,IF(Controls!$C$38=2,'Input Parameters, System'!X7504,'Input Parameters, System'!Z7504))","v":34.736000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-13",20,{"$f":"Hourly!F7616","v":"On-Peak"},887.46444493120748,59.295484087185997,44.790856853566332,62.999090000000002,45.80818,19.17529,46.923999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7607,IF(Controls!$C$38=2,'Input Parameters, System'!W7607,'Input Parameters, System'!Y7607))","v":19.17529},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7607,IF(Controls!$C$38=2,'Input Parameters, System'!X7607,'Input Parameters, System'!Z7607))","v":46.923999999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-15",17,{"$f":"Hourly!F7661","v":"On-Peak"},1171.8288410067628,58.302567646125517,42.597379883492991,62.144550000000002,43.18,28.532,42.492000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7652,IF(Controls!$C$38=2,'Input Parameters, System'!W7652,'Input Parameters, System'!Y7652))","v":28.532},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7652,IF(Controls!$C$38=2,'Input Parameters, System'!X7652,'Input Parameters, System'!Z7652))","v":42.492000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-19",24,{"$f":"Hourly!F7764","v":"Off-Peak"},755.03640095920491,44.752210013994272,35.356861098460143,45.420909999999999,35.339089999999999,31.198820000000001,35.222000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7755,IF(Controls!$C$38=2,'Input Parameters, System'!W7755,'Input Parameters, System'!Y7755))","v":31.198820000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7755,IF(Controls!$C$38=2,'Input Parameters, System'!X7755,'Input Parameters, System'!Z7755))","v":35.222000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-21",2,{"$f":"Hourly!F7790","v":"Off-Peak"},609.92199016546306,44.752210013994272,32.979897091754331,42.9,32.728000000000002,31.46133,32.946000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7781,IF(Controls!$C$38=2,'Input Parameters, System'!W7781,'Input Parameters, System'!Y7781))","v":31.46133},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7781,IF(Controls!$C$38=2,'Input Parameters, System'!X7781,'Input Parameters, System'!Z7781))","v":32.946000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-23",17,{"$f":"Hourly!F7853","v":"Off-Peak"},1213.6385151850318,57.387127313109701,37.886281597961016,55.563339999999997,37.633339999999997,22.923749999999998,37.512,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7844,IF(Controls!$C$38=2,'Input Parameters, System'!W7844,'Input Parameters, System'!Y7844))","v":22.923749999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7844,IF(Controls!$C$38=2,'Input Parameters, System'!X7844,'Input Parameters, System'!Z7844))","v":37.512}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-27",24,{"$f":"Hourly!F7956","v":"Off-Peak"},892.78943710377814,44.82087912681186,35.751567235614445,45.420909999999999,35.339089999999999,40.360669999999999,35.297999999999995,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7947,IF(Controls!$C$38=2,'Input Parameters, System'!W7947,'Input Parameters, System'!Y7947))","v":40.360669999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7947,IF(Controls!$C$38=2,'Input Parameters, System'!X7947,'Input Parameters, System'!Z7947))","v":35.297999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2019-11-29",21,{"$f":"Hourly!F8001","v":"On-Peak"},1141.7162620566178,56.519126834844634,42.333898935452723,55.264000000000003,41.991999999999997,40.258180000000003,43.762,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U7992,IF(Controls!$C$38=2,'Input Parameters, System'!W7992,'Input Parameters, System'!Y7992))","v":40.258180000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V7992,IF(Controls!$C$38=2,'Input Parameters, System'!X7992,'Input Parameters, System'!Z7992))","v":43.762}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-04",15,{"$f":"Hourly!F8115","v":"On-Peak"},1082.9055237491955,56.806148259627747,46.59547993909402,57.178330000000003,45.563000000000002,43.728180000000002,44.433999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8106,IF(Controls!$C$38=2,'Input Parameters, System'!W8106,'Input Parameters, System'!Y8106))","v":43.728180000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8106,IF(Controls!$C$38=2,'Input Parameters, System'!X8106,'Input Parameters, System'!Z8106))","v":44.433999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-06",1,{"$f":"Hourly!F8149","v":"Off-Peak"},750.00515774409689,44.690540444007532,37.959503806054833,46.59,37.988,29.671669999999999,37.74,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8140,IF(Controls!$C$38=2,'Input Parameters, System'!W8140,'Input Parameters, System'!Y8140))","v":29.671669999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8140,IF(Controls!$C$38=2,'Input Parameters, System'!X8140,'Input Parameters, System'!Z8140))","v":37.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-07",22,{"$f":"Hourly!F8194","v":"Off-Peak"},1042.611008039835,51.43495397582334,44.002562562383147,52.127780000000001,44.166670000000003,59.533160000000002,44.494,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8185,IF(Controls!$C$38=2,'Input Parameters, System'!W8185,'Input Parameters, System'!Y8185))","v":59.533160000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8185,IF(Controls!$C$38=2,'Input Parameters, System'!X8185,'Input Parameters, System'!Z8185))","v":44.494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-11",7,{"$f":"Hourly!F8275","v":"Off-Peak"},737.68593443049508,55.399678654053162,39.525693287457699,53.36,45.378,120.12,44.09,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8266,IF(Controls!$C$38=2,'Input Parameters, System'!W8266,'Input Parameters, System'!Y8266))","v":120.12},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8266,IF(Controls!$C$38=2,'Input Parameters, System'!X8266,'Input Parameters, System'!Z8266))","v":44.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-14",1,{"$f":"Hourly!F8341","v":"Off-Peak"},869.60910795527093,47.171086451251796,37.344704832285984,46.77111,37.65,87.647499999999994,37.131999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8332,IF(Controls!$C$38=2,'Input Parameters, System'!W8332,'Input Parameters, System'!Y8332))","v":87.647499999999994},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8332,IF(Controls!$C$38=2,'Input Parameters, System'!X8332,'Input Parameters, System'!Z8332))","v":37.131999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-18",19,{"$f":"Hourly!F8455","v":"On-Peak"},1194.5169392178746,79.226869181853743,64.908945029569779,77.237499999999997,63.851999999999997,69.856250000000003,65.813999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8446,IF(Controls!$C$38=2,'Input Parameters, System'!W8446,'Input Parameters, System'!Y8446))","v":69.856250000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8446,IF(Controls!$C$38=2,'Input Parameters, System'!X8446,'Input Parameters, System'!Z8446))","v":65.813999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-20",5,{"$f":"Hourly!F8489","v":"Off-Peak"},895.74305968882982,49.22593024405743,38.407388936489127,45.512,37.368000000000002,118.93129999999999,38,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8480,IF(Controls!$C$38=2,'Input Parameters, System'!W8480,'Input Parameters, System'!Y8480))","v":118.93129999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8480,IF(Controls!$C$38=2,'Input Parameters, System'!X8480,'Input Parameters, System'!Z8480))","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-24",23,{"$f":"Hourly!F8603","v":"On-Peak"},1043.1344348270593,57.875729337341042,45.101542839502805,56.034999999999997,44.755000000000003,69.489999999999995,44.769999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8594,IF(Controls!$C$38=2,'Input Parameters, System'!W8594,'Input Parameters, System'!Y8594))","v":69.489999999999995},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8594,IF(Controls!$C$38=2,'Input Parameters, System'!X8594,'Input Parameters, System'!Z8594))","v":44.769999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-26",20,{"$f":"Hourly!F8648","v":"On-Peak"},1408.6536473037143,63.617789174352161,51.232337140770198,69.567499999999995,57.548999999999999,38.775460000000002,57.807999999999993,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8639,IF(Controls!$C$38=2,'Input Parameters, System'!W8639,'Input Parameters, System'!Y8639))","v":38.775460000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8639,IF(Controls!$C$38=2,'Input Parameters, System'!X8639,'Input Parameters, System'!Z8639))","v":57.807999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-28",6,{"$f":"Hourly!F8682","v":"Off-Peak"},904.84102470139408,46.500971980256651,37.027234333446437,45.233330000000002,36.90222,39.067369999999997,36.858000000000004,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8673,IF(Controls!$C$38=2,'Input Parameters, System'!W8673,'Input Parameters, System'!Y8673))","v":39.067369999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8673,IF(Controls!$C$38=2,'Input Parameters, System'!X8673,'Input Parameters, System'!Z8673))","v":36.858000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"Q8709+1","v":"2019-12-30"},{"$f":"R8709","v":18},{"$f":"Hourly!F8742","v":"On-Peak"},1346.5105735938985,73.682461627578633,61.152093311455616,81.307500000000005,64.016000000000005,28.345289999999999,68.603999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8733,IF(Controls!$C$38=2,'Input Parameters, System'!W8733,'Input Parameters, System'!Y8733))","v":28.345289999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8733,IF(Controls!$C$38=2,'Input Parameters, System'!X8733,'Input Parameters, System'!Z8733))","v":68.603999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",19,{"$f":"Hourly!F8743","v":"On-Peak"},1232.3525282740693,72.75168787506459,66.657665632707094,77.237499999999997,63.851999999999997,33.360590000000002,68.222000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8734,IF(Controls!$C$38=2,'Input Parameters, System'!W8734,'Input Parameters, System'!Y8734))","v":33.360590000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8734,IF(Controls!$C$38=2,'Input Parameters, System'!X8734,'Input Parameters, System'!Z8734))","v":68.222000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",20,{"$f":"Hourly!F8744","v":"On-Peak"},1225.4684867580193,63.041673975124269,57.098686718049805,69.567499999999995,57.548999999999999,46.55059,63.652000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8735,IF(Controls!$C$38=2,'Input Parameters, System'!W8735,'Input Parameters, System'!Y8735))","v":46.55059},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8735,IF(Controls!$C$38=2,'Input Parameters, System'!X8735,'Input Parameters, System'!Z8735))","v":63.652000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",21,{"$f":"Hourly!F8745","v":"On-Peak"},1192.280055726096,59.813002546014069,51.342876745150157,62.508330000000001,50.92,41.863529999999997,51.088000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8736,IF(Controls!$C$38=2,'Input Parameters, System'!W8736,'Input Parameters, System'!Y8736))","v":41.863529999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8736,IF(Controls!$C$38=2,'Input Parameters, System'!X8736,'Input Parameters, System'!Z8736))","v":51.088000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",22,{"$f":"Hourly!F8746","v":"On-Peak"},1144.0420967045395,54.289551524860386,47.946414438618959,58.897500000000001,47.872999999999998,36.744120000000002,48.3,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8737,IF(Controls!$C$38=2,'Input Parameters, System'!W8737,'Input Parameters, System'!Y8737))","v":36.744120000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8737,IF(Controls!$C$38=2,'Input Parameters, System'!X8737,'Input Parameters, System'!Z8737))","v":48.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",23,{"$f":"Hourly!F8747","v":"On-Peak"},1050.9336968056416,55.640096731101657,46.9251359049657,56.034999999999997,44.755000000000003,34.403530000000003,45.766000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8738,IF(Controls!$C$38=2,'Input Parameters, System'!W8738,'Input Parameters, System'!Y8738))","v":34.403530000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8738,IF(Controls!$C$38=2,'Input Parameters, System'!X8738,'Input Parameters, System'!Z8738))","v":45.766000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-30",24,{"$f":"Hourly!F8748","v":"Off-Peak"},974.70262235518362,48.726871236926996,42.300697929654916,47.91583,39.642000000000003,32.005290000000002,40.461999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8739,IF(Controls!$C$38=2,'Input Parameters, System'!W8739,'Input Parameters, System'!Y8739))","v":32.005290000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8739,IF(Controls!$C$38=2,'Input Parameters, System'!X8739,'Input Parameters, System'!Z8739))","v":40.461999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",1,{"$f":"Hourly!F8749","v":"Off-Peak"},925.7693056047334,46.569679290908205,40.072598159868811,47.134,38.694290000000002,31.381,38.311999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8740,IF(Controls!$C$38=2,'Input Parameters, System'!W8740,'Input Parameters, System'!Y8740))","v":31.381},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8740,IF(Controls!$C$38=2,'Input Parameters, System'!X8740,'Input Parameters, System'!Z8740))","v":38.311999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",2,{"$f":"Hourly!F8750","v":"Off-Peak"},905.41519151182376,46.258662015300779,39.16794403035815,46.01,37.162860000000002,29.466000000000001,37.64,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8741,IF(Controls!$C$38=2,'Input Parameters, System'!W8741,'Input Parameters, System'!Y8741))","v":29.466000000000001},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8741,IF(Controls!$C$38=2,'Input Parameters, System'!X8741,'Input Parameters, System'!Z8741))","v":37.64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",3,{"$f":"Hourly!F8751","v":"Off-Peak"},898.77949204180743,45.602370788995742,38.569600879163836,46.061999999999998,37.451430000000002,26.55,37.783999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8742,IF(Controls!$C$38=2,'Input Parameters, System'!W8742,'Input Parameters, System'!Y8742))","v":26.55},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8742,IF(Controls!$C$38=2,'Input Parameters, System'!X8742,'Input Parameters, System'!Z8742))","v":37.783999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",4,{"$f":"Hourly!F8752","v":"Off-Peak"},906.70657015119821,45.90251053432462,39.042475967523508,46.832000000000001,37.701430000000002,23.385999999999999,37.323999999999998,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8743,IF(Controls!$C$38=2,'Input Parameters, System'!W8743,'Input Parameters, System'!Y8743))","v":23.385999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8743,IF(Controls!$C$38=2,'Input Parameters, System'!X8743,'Input Parameters, System'!Z8743))","v":37.323999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",5,{"$f":"Hourly!F8753","v":"Off-Peak"},925.22295310345942,46.500971980256651,39.285057284313034,48.311999999999998,38.351430000000001,21.327000000000002,38.518000000000001,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8744,IF(Controls!$C$38=2,'Input Parameters, System'!W8744,'Input Parameters, System'!Y8744))","v":21.327000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8744,IF(Controls!$C$38=2,'Input Parameters, System'!X8744,'Input Parameters, System'!Z8744))","v":38.518000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",6,{"$f":"Hourly!F8754","v":"Off-Peak"},961.80870332512177,47.538401530103705,40.174995960355631,48.66,40.695709999999998,21.257999999999999,41.238,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8745,IF(Controls!$C$38=2,'Input Parameters, System'!W8745,'Input Parameters, System'!Y8745))","v":21.257999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8745,IF(Controls!$C$38=2,'Input Parameters, System'!X8745,'Input Parameters, System'!Z8745))","v":41.238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",7,{"$f":"Hourly!F8755","v":"Off-Peak"},1035.635826769975,52.107542272861181,44.448363191130809,59.06,48.15,25.535,49.305999999999997,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8746,IF(Controls!$C$38=2,'Input Parameters, System'!W8746,'Input Parameters, System'!Y8746))","v":25.535},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8746,IF(Controls!$C$38=2,'Input Parameters, System'!X8746,'Input Parameters, System'!Z8746))","v":49.305999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",8,{"$f":"Hourly!F8756","v":"On-Peak"},1076.0957129097606,60.048527897797861,48.104967238432231,71.197999999999993,54.385719999999999,30.212,54.653999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8747,IF(Controls!$C$38=2,'Input Parameters, System'!W8747,'Input Parameters, System'!Y8747))","v":30.212},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8747,IF(Controls!$C$38=2,'Input Parameters, System'!X8747,'Input Parameters, System'!Z8747))","v":54.653999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",9,{"$f":"Hourly!F8757","v":"On-Peak"},1109.2245418506361,58.701987253288159,46.9251359049657,65.658000000000001,48.98,40.448,48.097999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8748,IF(Controls!$C$38=2,'Input Parameters, System'!W8748,'Input Parameters, System'!Y8748))","v":40.448},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8748,IF(Controls!$C$38=2,'Input Parameters, System'!X8748,'Input Parameters, System'!Z8748))","v":48.097999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",10,{"$f":"Hourly!F8758","v":"On-Peak"},1102.3802350619515,58.778643610323158,46.992302119103677,62.006,48.178570000000001,39.048999999999999,48.122000000000007,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8749,IF(Controls!$C$38=2,'Input Parameters, System'!W8749,'Input Parameters, System'!Y8749))","v":39.048999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8749,IF(Controls!$C$38=2,'Input Parameters, System'!X8749,'Input Parameters, System'!Z8749))","v":48.122000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",11,{"$f":"Hourly!F8759","v":"On-Peak"},1114.2509848623552,58.778643610323158,46.992302119103677,60.86,47.284289999999999,36.277999999999999,47.594000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8750,IF(Controls!$C$38=2,'Input Parameters, System'!W8750,'Input Parameters, System'!Y8750))","v":36.277999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8750,IF(Controls!$C$38=2,'Input Parameters, System'!X8750,'Input Parameters, System'!Z8750))","v":47.594000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",12,{"$f":"Hourly!F8760","v":"On-Peak"},1123.1217627466735,58.778643610323158,46.992302119103677,63.148000000000003,47.212859999999999,37.046999999999997,47.27,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8751,IF(Controls!$C$38=2,'Input Parameters, System'!W8751,'Input Parameters, System'!Y8751))","v":37.046999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8751,IF(Controls!$C$38=2,'Input Parameters, System'!X8751,'Input Parameters, System'!Z8751))","v":47.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",13,{"$f":"Hourly!F8761","v":"On-Peak"},1098.2378897341121,58.778607584268585,46.992268759668882,61.841999999999999,47.14714,38.015999999999998,47.184000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8752,IF(Controls!$C$38=2,'Input Parameters, System'!W8752,'Input Parameters, System'!Y8752))","v":38.015999999999998},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8752,IF(Controls!$C$38=2,'Input Parameters, System'!X8752,'Input Parameters, System'!Z8752))","v":47.184000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",14,{"$f":"Hourly!F8762","v":"On-Peak"},1041.7251737387176,58.823066806683066,47.031221641987585,59.85,47.295720000000003,35.978999999999999,47.434000000000005,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8753,IF(Controls!$C$38=2,'Input Parameters, System'!W8753,'Input Parameters, System'!Y8753))","v":35.978999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8753,IF(Controls!$C$38=2,'Input Parameters, System'!X8753,'Input Parameters, System'!Z8753))","v":47.434000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",15,{"$f":"Hourly!F8763","v":"On-Peak"},1052.831030037338,59.405538301237655,47.541580525499164,58.893999999999998,47.285719999999998,35.258000000000003,47.417999999999999,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8754,IF(Controls!$C$38=2,'Input Parameters, System'!W8754,'Input Parameters, System'!Y8754))","v":35.258000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8754,IF(Controls!$C$38=2,'Input Parameters, System'!X8754,'Input Parameters, System'!Z8754))","v":47.417999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",16,{"$f":"Hourly!F8764","v":"On-Peak"},1095.4763261822186,61.000028679747977,48.614037135258442,61.274000000000001,48.411430000000003,34.055,48.368000000000009,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8755,IF(Controls!$C$38=2,'Input Parameters, System'!W8755,'Input Parameters, System'!Y8755))","v":34.055},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8755,IF(Controls!$C$38=2,'Input Parameters, System'!X8755,'Input Parameters, System'!Z8755))","v":48.368000000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",17,{"$f":"Hourly!F8765","v":"On-Peak"},1199.7700518344675,72.385046583555194,55.545722997034943,76.396000000000001,56.394289999999998,33.595999999999997,55.906000000000006,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8756,IF(Controls!$C$38=2,'Input Parameters, System'!W8756,'Input Parameters, System'!Y8756))","v":33.595999999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8756,IF(Controls!$C$38=2,'Input Parameters, System'!X8756,'Input Parameters, System'!Z8756))","v":55.906000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",18,{"$f":"Hourly!F8766","v":"On-Peak"},1179.6841471512741,91.417022984872034,71.885250721322365,95.834000000000003,72.191429999999997,34.063000000000002,69.385999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8757,IF(Controls!$C$38=2,'Input Parameters, System'!W8757,'Input Parameters, System'!Y8757))","v":34.063000000000002},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8757,IF(Controls!$C$38=2,'Input Parameters, System'!X8757,'Input Parameters, System'!Z8757))","v":69.385999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",19,{"$f":"Hourly!F8767","v":"On-Peak"},1142.2142992457327,89.686915181587864,71.084569598690436,93.293999999999997,69.128569999999996,37.838999999999999,67.777999999999992,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8758,IF(Controls!$C$38=2,'Input Parameters, System'!W8758,'Input Parameters, System'!Y8758))","v":37.838999999999999},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8758,IF(Controls!$C$38=2,'Input Parameters, System'!X8758,'Input Parameters, System'!Z8758))","v":67.777999999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",20,{"$f":"Hourly!F8768","v":"On-Peak"},1133.8898738626881,76.676945039298019,59.775231968584691,83.786000000000001,62.787140000000001,52.619,61.176000000000002,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8759,IF(Controls!$C$38=2,'Input Parameters, System'!W8759,'Input Parameters, System'!Y8759))","v":52.619},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8759,IF(Controls!$C$38=2,'Input Parameters, System'!X8759,'Input Parameters, System'!Z8759))","v":61.176000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",21,{"$f":"Hourly!F8769","v":"On-Peak"},1107.3669433463051,64.062805915349784,51.684432294850517,64.742000000000004,51.441429999999997,47.008000000000003,51.827999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8760,IF(Controls!$C$38=2,'Input Parameters, System'!W8760,'Input Parameters, System'!Y8760))","v":47.008000000000003},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8760,IF(Controls!$C$38=2,'Input Parameters, System'!X8760,'Input Parameters, System'!Z8760))","v":51.827999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",22,{"$f":"Hourly!F8770","v":"On-Peak"},1064.4435041098666,62.885155532788495,49.045890878058273,60.448,47.87,58.49053,47.594000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8761,IF(Controls!$C$38=2,'Input Parameters, System'!W8761,'Input Parameters, System'!Y8761))","v":58.49053},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8761,IF(Controls!$C$38=2,'Input Parameters, System'!X8761,'Input Parameters, System'!Z8761))","v":47.594000000000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",23,{"$f":"Hourly!F8771","v":"On-Peak"},993.24880635296904,60.498239010883424,46.992302119103677,64.742000000000004,51.441429999999997,52.133159999999997,51.827999999999996,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8762,IF(Controls!$C$38=2,'Input Parameters, System'!W8762,'Input Parameters, System'!Y8762))","v":52.133159999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8762,IF(Controls!$C$38=2,'Input Parameters, System'!X8762,'Input Parameters, System'!Z8762))","v":51.827999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2019-12-31",24,{"$f":"Hourly!F8772","v":"Off-Peak"},917.78262540429444,50.44786097034396,40.454727312254647,60.448,47.87,48.713679999999997,47.594000000000008,{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!U8763,IF(Controls!$C$38=2,'Input Parameters, System'!W8763,'Input Parameters, System'!Y8763))","v":48.713679999999997},{"$f":"IF(Controls!$C$38=1,'Input Parameters, System'!V8763,IF(Controls!$C$38=2,'Input Parameters, System'!X8763,'Input Parameters, System'!Z8763))","v":47.594000000000008}]

{"sheet":"Capacity - NLH","index":16,"n_rows":230,"n_cols":15,"rows_kept":230,"cut":false,"hidden":false,"merged":[[0,3,0,4],[0,7,0,8],[0,13,0,14]]}
[null,null,null,"Losses",null,null,null,"Caculated Capacity Cost - Generation",null,null,null,null,null,"Caculated Capacity Cost - Transmission"]
["Year","Month","Internal Generation Capacity Cost","On-Peak","Off-Peak","EFOR","Other %","On-Peak","Off-Peak",null,"Year","Month","Transmission Capacity Cost","On-Peak","Off-Peak"]
[{"$f":"Controls!$E$55","v":2022},1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A3,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C3*(1/(1-D3))*(1+G3)*(1/(1-F3))","v":276.65559218977319},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C3*(1/(1-D3))*(1+G3)*(1/(1-F3))","v":26.029956570156507},null,{"$f":"A3","v":2022},1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K3,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M3","v":31.63403339349852},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L3,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M3","v":2.3806499028460237}]
[{"$f":"A3","v":2022},{"$f":"B3+1","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A4,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C4*(1/(1-D4))*(1+G4)*(1/(1-F4))","v":214.11375459214798},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C4*(1/(1-D4))*(1+G4)*(1/(1-F4))","v":22.778641809831992},null,{"$f":"A4","v":2022},{"$f":"L3+1","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K4,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M4","v":20.161756738794761},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L4,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M4","v":1.4949308648082056}]
[{"$f":"A4","v":2022},{"$f":"B4+1","v":3},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A5,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C5*(1/(1-D5))*(1+G5)*(1/(1-F5))","v":62.433665324127425},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C5*(1/(1-D5))*(1+G5)*(1/(1-F5))","v":10.433368073774446},null,2022,{"$f":"L4+1","v":3},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K5,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M5","v":6.0735229365172065},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L5,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M5","v":0.74846745559281003}]
[2022,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A6,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C6*(1/(1-D6))*(1+G6)*(1/(1-F6))","v":1.1224396489587516},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C6*(1/(1-D6))*(1+G6)*(1/(1-F6))","v":3.5844289186648699},null,2022,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K6,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M6","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L6,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M6","v":4.6990091911147065E-2}]
[2022,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A7,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C7*(1/(1-D7))*(1+G7)*(1/(1-F7))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C7*(1/(1-D7))*(1+G7)*(1/(1-F7))","v":0},null,2022,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K7,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M7","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L7,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M7","v":0}]
[2022,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A8,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C8*(1/(1-D8))*(1+G8)*(1/(1-F8))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C8*(1/(1-D8))*(1+G8)*(1/(1-F8))","v":0},null,2022,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K8,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M8","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L8,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M8","v":0}]
[2022,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A9,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C9*(1/(1-D9))*(1+G9)*(1/(1-F9))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C9*(1/(1-D9))*(1+G9)*(1/(1-F9))","v":0},null,2022,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K9,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M9","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L9,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M9","v":0}]
[2022,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A10,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C10*(1/(1-D10))*(1+G10)*(1/(1-F10))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C10*(1/(1-D10))*(1+G10)*(1/(1-F10))","v":0},null,2022,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K10,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M10","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L10,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M10","v":0}]
[2022,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A11,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C11*(1/(1-D11))*(1+G11)*(1/(1-F11))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C11*(1/(1-D11))*(1+G11)*(1/(1-F11))","v":0},null,2022,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K11,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M11","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L11,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M11","v":0}]
[2022,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A12,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C12*(1/(1-D12))*(1+G12)*(1/(1-F12))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C12*(1/(1-D12))*(1+G12)*(1/(1-F12))","v":0},null,2022,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K12,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M12","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L12,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M12","v":0}]
[2022,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A13,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C13*(1/(1-D13))*(1+G13)*(1/(1-F13))","v":19.042452777343534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C13*(1/(1-D13))*(1+G13)*(1/(1-F13))","v":4.5801953843922298},null,2022,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K13,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M13","v":1.0583385329299742},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L13,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M13","v":0.23714571812196775}]
[2022,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A14,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C14*(1/(1-D14))*(1+G14)*(1/(1-F14))","v":155.98152755599224},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C14*(1/(1-D14))*(1+G14)*(1/(1-F14))","v":21.522981737586605},null,2022,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K14,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M14","v":15.205788559554042},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L14,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M14","v":1.8316147020481619}]
[{"$f":"A3+1","v":2023},{"$f":"B3","v":1},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A15,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C15*(1/(1-D15))*(1+G15)*(1/(1-F15))","v":283.28300211369867},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C15*(1/(1-D15))*(1+G15)*(1/(1-F15))","v":26.653515960830489},null,2023,{"$f":"L3","v":1},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K15,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M15","v":32.245246240790614},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L15,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M15","v":2.4266473192179498}]
[{"$f":"A4+1","v":2023},{"$f":"B4","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A16,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C16*(1/(1-D16))*(1+G16)*(1/(1-F16))","v":219.24294649028084},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C16*(1/(1-D16))*(1+G16)*(1/(1-F16))","v":23.324314483892636},null,2023,{"$f":"L4","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K16,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M16","v":20.551309490081355},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L16,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M16","v":1.5238149763920306}]
[2023,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A17,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C17*(1/(1-D17))*(1+G17)*(1/(1-F17))","v":63.929292034150095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C17*(1/(1-D17))*(1+G17)*(1/(1-F17))","v":10.683304128075017},null,2023,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K17,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M17","v":6.1908717172100118},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L17,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M17","v":0.7629288718449776}]
[2023,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A18,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C18*(1/(1-D18))*(1+G18)*(1/(1-F18))","v":1.1493281987604629},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C18*(1/(1-D18))*(1+G18)*(1/(1-F18))","v":3.6702955357071518},null,2023,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K18,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M18","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L18,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M18","v":4.7898004838792647E-2}]
[2023,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A19,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C19*(1/(1-D19))*(1+G19)*(1/(1-F19))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C19*(1/(1-D19))*(1+G19)*(1/(1-F19))","v":0},null,2023,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K19,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M19","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L19,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M19","v":0}]
[2023,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A20,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C20*(1/(1-D20))*(1+G20)*(1/(1-F20))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C20*(1/(1-D20))*(1+G20)*(1/(1-F20))","v":0},null,2023,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K20,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M20","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L20,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M20","v":0}]
[2023,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A21,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C21*(1/(1-D21))*(1+G21)*(1/(1-F21))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C21*(1/(1-D21))*(1+G21)*(1/(1-F21))","v":0},null,2023,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K21,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M21","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L21,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M21","v":0}]
[2023,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A22,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C22*(1/(1-D22))*(1+G22)*(1/(1-F22))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C22*(1/(1-D22))*(1+G22)*(1/(1-F22))","v":0},null,2023,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K22,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M22","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L22,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M22","v":0}]
[2023,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A23,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C23*(1/(1-D23))*(1+G23)*(1/(1-F23))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C23*(1/(1-D23))*(1+G23)*(1/(1-F23))","v":0},null,2023,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K23,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M23","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L23,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M23","v":0}]
[2023,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A24,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C24*(1/(1-D24))*(1+G24)*(1/(1-F24))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C24*(1/(1-D24))*(1+G24)*(1/(1-F24))","v":0},null,2023,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K24,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M24","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L24,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M24","v":0}]
[2023,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A25,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C25*(1/(1-D25))*(1+G25)*(1/(1-F25))","v":19.498623352149341},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C25*(1/(1-D25))*(1+G25)*(1/(1-F25))","v":4.689916037800228},null,2023,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K25,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M25","v":1.0787870827580848},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L25,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M25","v":0.24172769816205475}]
[2023,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A26,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C26*(1/(1-D26))*(1+G26)*(1/(1-F26))","v":159.71813564510154},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C26*(1/(1-D26))*(1+G26)*(1/(1-F26))","v":22.038574506310763},null,2023,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K26,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M26","v":15.499585218525663},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L26,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M26","v":1.8670040064487508}]
[2024,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A27,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C27*(1/(1-D27))*(1+G27)*(1/(1-F27))","v":290.069952620062},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C27*(1/(1-D27))*(1+G27)*(1/(1-F27))","v":27.292086197297124},null,2024,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K27,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M27","v":32.870195515169023},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L27,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M27","v":2.4736784837497043}]
[2024,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A28,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C28*(1/(1-D28))*(1+G28)*(1/(1-F28))","v":224.49561260718954},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C28*(1/(1-D28))*(1+G28)*(1/(1-F28))","v":23.883123049234996},null,2024,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K28,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M28","v":20.949617068737869},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L28,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M28","v":1.5533482308963322}]
[2024,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A29,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C29*(1/(1-D29))*(1+G29)*(1/(1-F29))","v":65.460922727503458},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C29*(1/(1-D29))*(1+G29)*(1/(1-F29))","v":10.939256853161467},null,2024,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K29,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M29","v":6.3108578000747126},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L29,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M29","v":0.77771529466530342}]
[2024,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A30,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C30*(1/(1-D30))*(1+G30)*(1/(1-F30))","v":1.1768640323344952},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C30*(1/(1-D30))*(1+G30)*(1/(1-F30))","v":3.7582292061310936},null,2024,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K30,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M30","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L30,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M30","v":4.8826322245477866E-2}]
[2024,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A31,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C31*(1/(1-D31))*(1+G31)*(1/(1-F31))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C31*(1/(1-D31))*(1+G31)*(1/(1-F31))","v":0},null,2024,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K31,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M31","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L31,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M31","v":0}]
[2024,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A32,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C32*(1/(1-D32))*(1+G32)*(1/(1-F32))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C32*(1/(1-D32))*(1+G32)*(1/(1-F32))","v":0},null,2024,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K32,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M32","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L32,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M32","v":0}]
[2024,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A33,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C33*(1/(1-D33))*(1+G33)*(1/(1-F33))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C33*(1/(1-D33))*(1+G33)*(1/(1-F33))","v":0},null,2024,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K33,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M33","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L33,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M33","v":0}]
[2024,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A34,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C34*(1/(1-D34))*(1+G34)*(1/(1-F34))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C34*(1/(1-D34))*(1+G34)*(1/(1-F34))","v":0},null,2024,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K34,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M34","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L34,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M34","v":0}]
[2024,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A35,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C35*(1/(1-D35))*(1+G35)*(1/(1-F35))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C35*(1/(1-D35))*(1+G35)*(1/(1-F35))","v":0},null,2024,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K35,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M35","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L35,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M35","v":0}]
[2024,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A36,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C36*(1/(1-D36))*(1+G36)*(1/(1-F36))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C36*(1/(1-D36))*(1+G36)*(1/(1-F36))","v":0},null,2024,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K36,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M36","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L36,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M36","v":0}]
[2024,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A37,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C37*(1/(1-D37))*(1+G37)*(1/(1-F37))","v":19.96577524847153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C37*(1/(1-D37))*(1+G37)*(1/(1-F37))","v":4.8022779790040788},null,2024,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K37,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M37","v":1.0996951942838578},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L37,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M37","v":0.24641265384313238}]
[2024,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A38,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C38*(1/(1-D38))*(1+G38)*(1/(1-F38))","v":163.5446945049828},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C38*(1/(1-D38))*(1+G38)*(1/(1-F38))","v":22.566579057551358},null,2024,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K38,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M38","v":15.799984677818065},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L38,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M38","v":1.9031886517877505}]
[2025,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A39,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C39*(1/(1-D39))*(1+G39)*(1/(1-F39))","v":297.02030199040939},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C39*(1/(1-D39))*(1+G39)*(1/(1-F39))","v":27.946030297344294},null,2025,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K39,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M39","v":33.509207175009664},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L39,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M39","v":2.5217679267554054}]
[2025,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A40,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C40*(1/(1-D40))*(1+G40)*(1/(1-F40))","v":229.8747390063098},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C40*(1/(1-D40))*(1+G40)*(1/(1-F40))","v":24.455385180309992},null,2025,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K40,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M40","v":21.356887222331636},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L40,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M40","v":1.583546032149979}]
[2025,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A41,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C41*(1/(1-D41))*(1+G41)*(1/(1-F41))","v":67.029428113710765},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C41*(1/(1-D41))*(1+G41)*(1/(1-F41))","v":11.201371754393678},null,2025,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K41,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M41","v":6.4335437669404394},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L41,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M41","v":0.7928344362931099}]
[2025,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A42,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C42*(1/(1-D42))*(1+G42)*(1/(1-F42))","v":1.2050628033972612},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C42*(1/(1-D42))*(1+G42)*(1/(1-F42))","v":3.8482799189350776},null,2025,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K42,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M42","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L42,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M42","v":4.9775528319034631E-2}]
[2025,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A43,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C43*(1/(1-D43))*(1+G43)*(1/(1-F43))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C43*(1/(1-D43))*(1+G43)*(1/(1-F43))","v":0},null,2025,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K43,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M43","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L43,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M43","v":0}]
[2025,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A44,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C44*(1/(1-D44))*(1+G44)*(1/(1-F44))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C44*(1/(1-D44))*(1+G44)*(1/(1-F44))","v":0},null,2025,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K44,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M44","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L44,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M44","v":0}]
[2025,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A45,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C45*(1/(1-D45))*(1+G45)*(1/(1-F45))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C45*(1/(1-D45))*(1+G45)*(1/(1-F45))","v":0},null,2025,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K45,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M45","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L45,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M45","v":0}]
[2025,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A46,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C46*(1/(1-D46))*(1+G46)*(1/(1-F46))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C46*(1/(1-D46))*(1+G46)*(1/(1-F46))","v":0},null,2025,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K46,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M46","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L46,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M46","v":0}]
[2025,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A47,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C47*(1/(1-D47))*(1+G47)*(1/(1-F47))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C47*(1/(1-D47))*(1+G47)*(1/(1-F47))","v":0},null,2025,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K47,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M47","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L47,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M47","v":0}]
[2025,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A48,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C48*(1/(1-D48))*(1+G48)*(1/(1-F48))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C48*(1/(1-D48))*(1+G48)*(1/(1-F48))","v":0},null,2025,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K48,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M48","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L48,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M48","v":0}]
[2025,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A49,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C49*(1/(1-D49))*(1+G49)*(1/(1-F49))","v":20.444174035292704},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C49*(1/(1-D49))*(1+G49)*(1/(1-F49))","v":4.9173450841148343},null,2025,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K49,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M49","v":1.1210737726708897},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L49,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M49","v":0.25120302872439437}]
[2025,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A50,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C50*(1/(1-D50))*(1+G50)*(1/(1-F50))","v":167.46337947807007},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C50*(1/(1-D50))*(1+G50)*(1/(1-F50))","v":23.107295554130324},null,2025,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K50,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M50","v":16.107143618499446},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L50,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M50","v":1.9401875110980802}]
[2026,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A51,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C51*(1/(1-D51))*(1+G51)*(1/(1-F51))","v":304.13800222112542},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C51*(1/(1-D51))*(1+G51)*(1/(1-F51))","v":28.615720096196579},null,2026,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K51,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M51","v":34.162615050036216},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L51,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M51","v":2.5709407709150915}]
[2026,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A52,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C52*(1/(1-D52))*(1+G52)*(1/(1-F52))","v":235.38338428037534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C52*(1/(1-D52))*(1+G52)*(1/(1-F52))","v":25.041426267648738},null,2026,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K52,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M52","v":21.773332715185095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L52,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M52","v":1.614424155958456}]
[2026,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A53,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C53*(1/(1-D53))*(1+G53)*(1/(1-F53))","v":68.635700051193069},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C53*(1/(1-D53))*(1+G53)*(1/(1-F53))","v":11.46979787135035},null,2026,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K53,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M53","v":6.5589937108824721},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L53,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M53","v":0.80829419520535606}]
[2026,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A54,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C54*(1/(1-D54))*(1+G54)*(1/(1-F54))","v":1.2339405458825035},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C54*(1/(1-D54))*(1+G54)*(1/(1-F54))","v":3.9404988773137148},null,2026,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K54,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M54","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L54,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M54","v":5.0746118939618452E-2}]
[2026,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A55,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C55*(1/(1-D55))*(1+G55)*(1/(1-F55))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C55*(1/(1-D55))*(1+G55)*(1/(1-F55))","v":0},null,2026,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K55,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M55","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L55,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M55","v":0}]
[2026,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A56,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C56*(1/(1-D56))*(1+G56)*(1/(1-F56))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C56*(1/(1-D56))*(1+G56)*(1/(1-F56))","v":0},null,2026,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K56,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M56","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L56,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M56","v":0}]
[2026,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A57,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C57*(1/(1-D57))*(1+G57)*(1/(1-F57))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C57*(1/(1-D57))*(1+G57)*(1/(1-F57))","v":0},null,2026,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K57,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M57","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L57,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M57","v":0}]
[2026,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A58,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C58*(1/(1-D58))*(1+G58)*(1/(1-F58))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C58*(1/(1-D58))*(1+G58)*(1/(1-F58))","v":0},null,2026,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K58,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M58","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L58,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M58","v":0}]
[2026,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A59,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C59*(1/(1-D59))*(1+G59)*(1/(1-F59))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C59*(1/(1-D59))*(1+G59)*(1/(1-F59))","v":0},null,2026,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K59,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M59","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L59,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M59","v":0}]
[2026,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A60,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C60*(1/(1-D60))*(1+G60)*(1/(1-F60))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C60*(1/(1-D60))*(1+G60)*(1/(1-F60))","v":0},null,2026,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K60,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M60","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L60,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M60","v":0}]
[2026,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A61,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C61*(1/(1-D61))*(1+G61)*(1/(1-F61))","v":20.934091732071892},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C61*(1/(1-D61))*(1+G61)*(1/(1-F61))","v":5.0351827807475855},null,2026,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K61,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M61","v":1.1429339864241765},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L61,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M61","v":0.25610132537288843}]
[2026,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A62,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C62*(1/(1-D62))*(1+G62)*(1/(1-F62))","v":171.47641874427489},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C62*(1/(1-D62))*(1+G62)*(1/(1-F62))","v":23.661031449605129},null,2026,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K62,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M62","v":16.421222505222861},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L62,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M62","v":1.9780199131647307}]
[2027,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A63,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C63*(1/(1-D63))*(1+G63)*(1/(1-F63))","v":311.42710130919829},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C63*(1/(1-D63))*(1+G63)*(1/(1-F63))","v":29.301536461578252},null,2027,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K63,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M63","v":34.830761032497854},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L63,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M63","v":2.6212227456619841}]
[2027,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A64,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C64*(1/(1-D64))*(1+G64)*(1/(1-F64))","v":241.02468132045439},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C64*(1/(1-D64))*(1+G64)*(1/(1-F64))","v":25.641579606062699},null,2027,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K64,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M64","v":22.199171450221744},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L64,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M64","v":1.6459987591383587}]
[2027,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A65,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C65*(1/(1-D65))*(1+G65)*(1/(1-F65))","v":70.280652063104611},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C65*(1/(1-D65))*(1+G65)*(1/(1-F65))","v":11.744687864030892},null,2027,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K65,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M65","v":6.6872732729270821},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L65,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M65","v":0.82410266063994075}]
[2027,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A66,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C66*(1/(1-D66))*(1+G66)*(1/(1-F66))","v":1.2635136832150391},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C66*(1/(1-D66))*(1+G66)*(1/(1-F66))","v":4.0349385282728765},null,2027,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K66,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M66","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L66,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M66","v":5.1738601963689249E-2}]
[2027,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A67,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C67*(1/(1-D67))*(1+G67)*(1/(1-F67))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C67*(1/(1-D67))*(1+G67)*(1/(1-F67))","v":0},null,2027,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K67,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M67","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L67,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M67","v":0}]
[2027,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A68,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C68*(1/(1-D68))*(1+G68)*(1/(1-F68))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C68*(1/(1-D68))*(1+G68)*(1/(1-F68))","v":0},null,{"$f":"A68","v":2027},6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K68,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M68","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L68,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M68","v":0}]
[2027,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A69,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C69*(1/(1-D69))*(1+G69)*(1/(1-F69))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C69*(1/(1-D69))*(1+G69)*(1/(1-F69))","v":0},null,2027,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K69,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M69","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L69,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M69","v":0}]
[2027,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A70,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C70*(1/(1-D70))*(1+G70)*(1/(1-F70))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C70*(1/(1-D70))*(1+G70)*(1/(1-F70))","v":0},null,2027,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K70,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M70","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L70,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M70","v":0}]
[2027,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A71,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C71*(1/(1-D71))*(1+G71)*(1/(1-F71))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C71*(1/(1-D71))*(1+G71)*(1/(1-F71))","v":0},null,2027,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K71,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M71","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L71,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M71","v":0}]
[2027,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A72,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C72*(1/(1-D72))*(1+G72)*(1/(1-F72))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C72*(1/(1-D72))*(1+G72)*(1/(1-F72))","v":0},null,2027,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K72,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M72","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L72,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M72","v":0}]
[2027,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A73,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C73*(1/(1-D73))*(1+G73)*(1/(1-F73))","v":21.435806966075887},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C73*(1/(1-D73))*(1+G73)*(1/(1-F73))","v":5.1558580858636596},null,2027,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K73,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M73","v":1.1652872737860984},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L73,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M73","v":0.26111010679668678}]
[2027,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A74,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C74*(1/(1-D74))*(1+G74)*(1/(1-F74))","v":175.58609460972676},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C74*(1/(1-D74))*(1+G74)*(1/(1-F74))","v":24.22810166609451},null,2027,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K74,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M74","v":16.742385678121174},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L74,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M74","v":2.016705653593982}]
[2028,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A75,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C75*(1/(1-D75))*(1+G75)*(1/(1-F75))","v":318.89174559396042},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C75*(1/(1-D75))*(1+G75)*(1/(1-F75))","v":30.00386951404278},null,2028,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K75,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M75","v":35.513995273000234},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L75,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M75","v":2.6726402019199442}]
[2028,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A76,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C76*(1/(1-D76))*(1+G76)*(1/(1-F76))","v":246.80183912830699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C76*(1/(1-D76))*(1+G76)*(1/(1-F76))","v":26.256186587452653},null,2028,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K76,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M76","v":22.634626593777838},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L76,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M76","v":1.6782863887717874}]
[2028,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A77,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C77*(1/(1-D77))*(1+G77)*(1/(1-F77))","v":71.965219865799938},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C77*(1/(1-D77))*(1+G77)*(1/(1-F77))","v":12.026198101168251},null,2028,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K77,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M77","v":6.8184496796497847},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L77,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M77","v":0.84026811722910277}]
[2028,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A78,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C78*(1/(1-D78))*(1+G78)*(1/(1-F78))","v":1.2937990378116051},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C78*(1/(1-D78))*(1+G78)*(1/(1-F78))","v":4.131652592969945},null,2028,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K78,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M78","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L78,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M78","v":5.2753497514904282E-2}]
[2028,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A79,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C79*(1/(1-D79))*(1+G79)*(1/(1-F79))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C79*(1/(1-D79))*(1+G79)*(1/(1-F79))","v":0},null,2028,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K79,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M79","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L79,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M79","v":0}]
[{"$f":"A68+1","v":2028},{"$f":"B68","v":6},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A80,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C80*(1/(1-D80))*(1+G80)*(1/(1-F80))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C80*(1/(1-D80))*(1+G80)*(1/(1-F80))","v":0},null,2028,{"$f":"L68","v":6},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K80,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M80","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L80,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M80","v":0}]
[2028,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A81,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C81*(1/(1-D81))*(1+G81)*(1/(1-F81))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C81*(1/(1-D81))*(1+G81)*(1/(1-F81))","v":0},null,2028,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K81,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M81","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L81,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M81","v":0}]
[2028,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A82,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C82*(1/(1-D82))*(1+G82)*(1/(1-F82))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C82*(1/(1-D82))*(1+G82)*(1/(1-F82))","v":0},null,2028,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K82,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M82","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L82,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M82","v":0}]
[2028,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A83,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C83*(1/(1-D83))*(1+G83)*(1/(1-F83))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C83*(1/(1-D83))*(1+G83)*(1/(1-F83))","v":0},null,2028,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K83,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M83","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L83,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M83","v":0}]
[2028,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A84,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C84*(1/(1-D84))*(1+G84)*(1/(1-F84))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C84*(1/(1-D84))*(1+G84)*(1/(1-F84))","v":0},null,2028,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K84,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M84","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L84,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M84","v":0}]
[2028,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A85,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C85*(1/(1-D85))*(1+G85)*(1/(1-F85))","v":21.949605133563299},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C85*(1/(1-D85))*(1+G85)*(1/(1-F85))","v":5.2794396445394902},null,2028,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K85,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M85","v":1.1881453492880807},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L85,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M85","v":0.26623199791294111}]
[2028,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A86,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C86*(1/(1-D86))*(1+G86)*(1/(1-F86))","v":179.79474482707209},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C86*(1/(1-D86))*(1+G86)*(1/(1-F86))","v":24.808828776458896},null,2028,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K86,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M86","v":17.070801446938749},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L86,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M86","v":2.0562650061520422}]
[2029,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A87,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C87*(1/(1-D87))*(1+G87)*(1/(1-F87))","v":326.53618215618076},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C87*(1/(1-D87))*(1+G87)*(1/(1-F87))","v":30.723118852698541},null,2029,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K87,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M87","v":36.212676381103314},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L87,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M87","v":2.7252201271996528}]
[2029,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A88,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C88*(1/(1-D88))*(1+G88)*(1/(1-F88))","v":252.71814467312947},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C88*(1/(1-D88))*(1+G88)*(1/(1-F88))","v":26.885596898339681},null,2029,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K88,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M88","v":23.079926703452156},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L88,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M88","v":1.7113039916860069}]
[2029,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A89,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C89*(1/(1-D89))*(1+G89)*(1/(1-F89))","v":73.690361910244135},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C89*(1/(1-D89))*(1+G89)*(1/(1-F89))","v":12.314488750704639},null,2029,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K89,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M89","v":6.9525917816887688},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L89,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M89","v":0.85679904974560428}]
[2029,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A90,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C90*(1/(1-D90))*(1+G90)*(1/(1-F90))","v":1.3248138408143955},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C90*(1/(1-D90))*(1+G90)*(1/(1-F90))","v":4.2306960977971526},null,2029,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K90,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M90","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L90,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M90","v":5.3791338282091858E-2}]
[2029,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A91,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C91*(1/(1-D91))*(1+G91)*(1/(1-F91))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C91*(1/(1-D91))*(1+G91)*(1/(1-F91))","v":0},null,2029,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K91,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M91","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L91,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M91","v":0}]
[2029,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A92,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C92*(1/(1-D92))*(1+G92)*(1/(1-F92))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C92*(1/(1-D92))*(1+G92)*(1/(1-F92))","v":0},null,2029,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K92,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M92","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L92,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M92","v":0}]
[2029,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A93,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C93*(1/(1-D93))*(1+G93)*(1/(1-F93))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C93*(1/(1-D93))*(1+G93)*(1/(1-F93))","v":0},null,2029,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K93,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M93","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L93,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M93","v":0}]
[2029,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A94,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C94*(1/(1-D94))*(1+G94)*(1/(1-F94))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C94*(1/(1-D94))*(1+G94)*(1/(1-F94))","v":0},null,2029,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K94,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M94","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L94,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M94","v":0}]
[2029,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A95,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C95*(1/(1-D95))*(1+G95)*(1/(1-F95))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C95*(1/(1-D95))*(1+G95)*(1/(1-F95))","v":0},null,2029,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K95,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M95","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L95,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M95","v":0}]
[2029,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A96,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C96*(1/(1-D96))*(1+G96)*(1/(1-F96))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C96*(1/(1-D96))*(1+G96)*(1/(1-F96))","v":0},null,2029,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K96,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M96","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L96,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M96","v":0}]
[2029,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A97,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C97*(1/(1-D97))*(1+G97)*(1/(1-F97))","v":22.475778564916265},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C97*(1/(1-D97))*(1+G97)*(1/(1-F97))","v":5.4059977696850092},null,2029,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K97,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M97","v":1.2115202104617329},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L97,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M97","v":0.2714696870516714}]
[2029,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A98,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C98*(1/(1-D98))*(1+G98)*(1/(1-F98))","v":184.1047639481101},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C98*(1/(1-D98))*(1+G98)*(1/(1-F98))","v":25.403543190942688},null,2029,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K98,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M98","v":17.40664218745443},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L98,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M98","v":2.0967187343796896}]
[2030,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A99,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C99*(1/(1-D99))*(1+G99)*(1/(1-F99))","v":334.36476127591925},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C99*(1/(1-D99))*(1+G99)*(1/(1-F99))","v":31.459693786463276},null,2030,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K99,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M99","v":36.927171630802057},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L99,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M99","v":2.7789901610622603}]
[2030,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A100,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C100*(1/(1-D100))*(1+G100)*(1/(1-F100))","v":258.77696479377636},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C100*(1/(1-D100))*(1+G100)*(1/(1-F100))","v":27.530168722234457},null,2030,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K100,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M100","v":23.535305859067865},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L100,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M100","v":1.7450689241638562}]
[2030,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A101,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C101*(1/(1-D101))*(1+G101)*(1/(1-F101))","v":75.457059936683933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C101*(1/(1-D101))*(1+G101)*(1/(1-F101))","v":12.609723872483308},null,2030,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K101,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M101","v":7.0897700931958241},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L101,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M101","v":0.87370414796444462}]
[2030,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A102,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C102*(1/(1-D102))*(1+G102)*(1/(1-F102))","v":1.3565757420629976},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C102*(1/(1-D102))*(1+G102)*(1/(1-F102))","v":4.3321254062262327},null,2030,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K102,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M102","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L102,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M102","v":5.485266982447818E-2}]
[2030,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A103,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C103*(1/(1-D103))*(1+G103)*(1/(1-F103))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C103*(1/(1-D103))*(1+G103)*(1/(1-F103))","v":0},null,2030,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K103,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M103","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L103,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M103","v":0}]
[2030,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A104,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C104*(1/(1-D104))*(1+G104)*(1/(1-F104))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C104*(1/(1-D104))*(1+G104)*(1/(1-F104))","v":0},null,2030,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K104,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M104","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L104,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M104","v":0}]
[2030,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A105,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C105*(1/(1-D105))*(1+G105)*(1/(1-F105))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C105*(1/(1-D105))*(1+G105)*(1/(1-F105))","v":0},null,2030,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K105,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M105","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L105,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M105","v":0}]
[2030,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A106,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C106*(1/(1-D106))*(1+G106)*(1/(1-F106))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C106*(1/(1-D106))*(1+G106)*(1/(1-F106))","v":0},null,2030,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K106,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M106","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L106,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M106","v":0}]
[2030,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A107,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C107*(1/(1-D107))*(1+G107)*(1/(1-F107))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C107*(1/(1-D107))*(1+G107)*(1/(1-F107))","v":0},null,2030,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K107,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M107","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L107,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M107","v":0}]
[2030,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A108,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C108*(1/(1-D108))*(1+G108)*(1/(1-F108))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C108*(1/(1-D108))*(1+G108)*(1/(1-F108))","v":0},null,2030,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K108,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M108","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L108,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M108","v":0}]
[2030,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A109,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C109*(1/(1-D109))*(1+G109)*(1/(1-F109))","v":23.014626693816759},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C109*(1/(1-D109))*(1+G109)*(1/(1-F109))","v":5.5356044827348558},null,2030,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K109,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M109","v":1.2354241447133485},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L109,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M109","v":0.27682592749615947}]
[2030,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A110,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C110*(1/(1-D110))*(1+G110)*(1/(1-F110))","v":188.51860470955808},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C110*(1/(1-D110))*(1+G110)*(1/(1-F110))","v":26.012583348387992},null,2030,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K110,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M110","v":17.75008444025163},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L110,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M110","v":2.1380881034896291}]
[2031,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A111,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C111*(1/(1-D111))*(1+G111)*(1/(1-F111))","v":342.38193895058697},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C111*(1/(1-D111))*(1+G111)*(1/(1-F111))","v":32.214013570983234},null,2031,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K111,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M111","v":37.657857171008907},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L111,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M111","v":2.8339786109594498}]
[2031,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A112,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C112*(1/(1-D112))*(1+G112)*(1/(1-F112))","v":264.98174814757891},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C112*(1/(1-D112))*(1+G112)*(1/(1-F112))","v":28.190268946963588},null,2031,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K112,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M112","v":24.001003796822239},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L112,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M112","v":1.779598961890527}]
[2031,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A113,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C113*(1/(1-D113))*(1+G113)*(1/(1-F113))","v":77.266319542905549},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C113*(1/(1-D113))*(1+G113)*(1/(1-F113))","v":12.912071513210838},null,2031,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K113,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M113","v":7.2300568322475636},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L113,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M113","v":0.89099231164291748}]
[2031,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A114,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C114*(1/(1-D114))*(1+G114)*(1/(1-F114))","v":1.3891028203106019},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C114*(1/(1-D114))*(1+G114)*(1/(1-F114))","v":4.4359982514331415},null,2031,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K114,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M114","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L114,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M114","v":5.593805088434399E-2}]
[2031,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A115,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C115*(1/(1-D115))*(1+G115)*(1/(1-F115))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C115*(1/(1-D115))*(1+G115)*(1/(1-F115))","v":0},null,2031,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K115,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M115","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L115,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M115","v":0}]
[2031,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A116,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C116*(1/(1-D116))*(1+G116)*(1/(1-F116))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C116*(1/(1-D116))*(1+G116)*(1/(1-F116))","v":0},null,2031,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K116,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M116","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L116,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M116","v":0}]
[2031,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A117,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C117*(1/(1-D117))*(1+G117)*(1/(1-F117))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C117*(1/(1-D117))*(1+G117)*(1/(1-F117))","v":0},null,2031,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K117,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M117","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L117,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M117","v":0}]
[2031,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A118,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C118*(1/(1-D118))*(1+G118)*(1/(1-F118))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C118*(1/(1-D118))*(1+G118)*(1/(1-F118))","v":0},null,2031,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K118,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M118","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L118,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M118","v":0}]
[2031,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A119,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C119*(1/(1-D119))*(1+G119)*(1/(1-F119))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C119*(1/(1-D119))*(1+G119)*(1/(1-F119))","v":0},null,2031,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K119,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M119","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L119,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M119","v":0}]
[2031,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A120,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C120*(1/(1-D120))*(1+G120)*(1/(1-F120))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C120*(1/(1-D120))*(1+G120)*(1/(1-F120))","v":0},null,2031,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K120,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M120","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L120,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M120","v":0}]
[2031,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A121,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C121*(1/(1-D121))*(1+G121)*(1/(1-F121))","v":23.566456230566956},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C121*(1/(1-D121))*(1+G121)*(1/(1-F121))","v":5.6683335553363507},null,2031,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K121,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M121","v":1.2598697363657425},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L121,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M121","v":0.28230353906083916}]
[2031,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A122,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C122*(1/(1-D122))*(1+G122)*(1/(1-F122))","v":193.03877945276253},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C122*(1/(1-D122))*(1+G122)*(1/(1-F122))","v":26.636295912132223},null,2031,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K122,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M122","v":18.101309011892635},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L122,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M122","v":2.180394892553458}]
[2032,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A123,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C123*(1/(1-D123))*(1+G123)*(1/(1-F123))","v":350.59227947469481},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C123*(1/(1-D123))*(1+G123)*(1/(1-F123))","v":32.986507651356362},null,2032,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K123,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M123","v":38.405118241160096},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L123,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M123","v":2.8902144684591025}]
[2032,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A124,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C124*(1/(1-D124))*(1+G124)*(1/(1-F124))","v":271.33602720690442},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C124*(1/(1-D124))*(1+G124)*(1/(1-F124))","v":28.866273377075071},null,2032,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K124,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M124","v":24.477266046702017},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L124,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M124","v":1.8149123101424831}]
[2032,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A125,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C125*(1/(1-D125))*(1+G125)*(1/(1-F125))","v":79.119170766413987},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C125*(1/(1-D125))*(1+G125)*(1/(1-F125))","v":13.221703803745863},null,2032,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K125,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M125","v":7.3735259622404019},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L125,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M125","v":0.90867265562189825}]
[2032,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A126,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C126*(1/(1-D126))*(1+G126)*(1/(1-F126))","v":1.4224135936904869},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C126*(1/(1-D126))*(1+G126)*(1/(1-F126))","v":4.5423737697219995},null,2032,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K126,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M126","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L126,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M126","v":5.7048053707292358E-2}]
[2032,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A127,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C127*(1/(1-D127))*(1+G127)*(1/(1-F127))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C127*(1/(1-D127))*(1+G127)*(1/(1-F127))","v":0},null,2032,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K127,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M127","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L127,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M127","v":0}]
[2032,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A128,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C128*(1/(1-D128))*(1+G128)*(1/(1-F128))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C128*(1/(1-D128))*(1+G128)*(1/(1-F128))","v":0},null,2032,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K128,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M128","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L128,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M128","v":0}]
[2032,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A129,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C129*(1/(1-D129))*(1+G129)*(1/(1-F129))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C129*(1/(1-D129))*(1+G129)*(1/(1-F129))","v":0},null,2032,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K129,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M129","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L129,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M129","v":0}]
[2032,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A130,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C130*(1/(1-D130))*(1+G130)*(1/(1-F130))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C130*(1/(1-D130))*(1+G130)*(1/(1-F130))","v":0},null,2032,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K130,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M130","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L130,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M130","v":0}]
[2032,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A131,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C131*(1/(1-D131))*(1+G131)*(1/(1-F131))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C131*(1/(1-D131))*(1+G131)*(1/(1-F131))","v":0},null,2032,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K131,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M131","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L131,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M131","v":0}]
[2032,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A132,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C132*(1/(1-D132))*(1+G132)*(1/(1-F132))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C132*(1/(1-D132))*(1+G132)*(1/(1-F132))","v":0},null,{"$f":"A132","v":2032},10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K132,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M132","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L132,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M132","v":0}]
[2032,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A133,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C133*(1/(1-D133))*(1+G133)*(1/(1-F133))","v":24.131581339655611},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C133*(1/(1-D133))*(1+G133)*(1/(1-F133))","v":5.8042605520587305},null,2032,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K133,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M133","v":1.2848698738715096},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L133,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M133","v":0.28790540970759687}]
[2032,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A134,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C134*(1/(1-D134))*(1+G134)*(1/(1-F134))","v":197.6678615781899},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C134*(1/(1-D134))*(1+G134)*(1/(1-F134))","v":27.275035970704849},null,2032,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K134,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M134","v":18.460501078555886},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L134,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M134","v":2.2236614069852996}]
[2033,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A135,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C135*(1/(1-D135))*(1+G135)*(1/(1-F135))","v":359.00045808280436},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C135*(1/(1-D135))*(1+G135)*(1/(1-F135))","v":33.777615910802211},null,2033,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K135,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M135","v":39.169349392070487},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L135,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M135","v":2.9477274258659394}]
[2033,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A136,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C136*(1/(1-D136))*(1+G136)*(1/(1-F136))","v":277.8434203046329},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C136*(1/(1-D136))*(1+G136)*(1/(1-F136))","v":29.558566951447638},null,2033,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K136,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M136","v":24.964344073243875},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L136,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M136","v":1.8510276142244042}]
[2033,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A137,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C137*(1/(1-D137))*(1+G137)*(1/(1-F137))","v":81.016668680875441},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C137*(1/(1-D137))*(1+G137)*(1/(1-F137))","v":13.538797058771296},null,2033,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K137,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M137","v":7.520253234293202},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L137,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M137","v":0.92675451505131345}]
[2033,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A138,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C138*(1/(1-D138))*(1+G138)*(1/(1-F138))","v":1.4565270304389297},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C138*(1/(1-D138))*(1+G138)*(1/(1-F138))","v":4.6513125347679392},null,2033,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K138,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M138","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L138,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M138","v":5.8183264370312703E-2}]
[2033,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A139,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C139*(1/(1-D139))*(1+G139)*(1/(1-F139))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C139*(1/(1-D139))*(1+G139)*(1/(1-F139))","v":0},null,2033,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K139,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M139","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L139,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M139","v":0}]
[2033,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A140,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C140*(1/(1-D140))*(1+G140)*(1/(1-F140))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C140*(1/(1-D140))*(1+G140)*(1/(1-F140))","v":0},null,2033,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K140,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M140","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L140,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M140","v":0}]
[2033,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A141,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C141*(1/(1-D141))*(1+G141)*(1/(1-F141))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C141*(1/(1-D141))*(1+G141)*(1/(1-F141))","v":0},null,2033,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K141,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M141","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L141,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M141","v":0}]
[2033,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A142,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C142*(1/(1-D142))*(1+G142)*(1/(1-F142))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C142*(1/(1-D142))*(1+G142)*(1/(1-F142))","v":0},null,2033,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K142,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M142","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L142,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M142","v":0}]
[2033,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A143,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C143*(1/(1-D143))*(1+G143)*(1/(1-F143))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C143*(1/(1-D143))*(1+G143)*(1/(1-F143))","v":0},null,2033,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K143,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M143","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L143,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M143","v":0}]
[{"$f":"A132+1","v":2033},{"$f":"B132","v":10},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A144,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C144*(1/(1-D144))*(1+G144)*(1/(1-F144))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C144*(1/(1-D144))*(1+G144)*(1/(1-F144))","v":0},null,2033,{"$f":"L132","v":10},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K144,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M144","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L144,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M144","v":0}]
[2033,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A145,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C145*(1/(1-D145))*(1+G145)*(1/(1-F145))","v":24.710323821674802},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C145*(1/(1-D145))*(1+G145)*(1/(1-F145))","v":5.9434628741487598},null,2033,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K145,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M145","v":1.3104377572018762},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L145,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M145","v":0.29363449720141838}]
[2033,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A146,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C146*(1/(1-D146))*(1+G146)*(1/(1-F146))","v":202.40848703555241},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C146*(1/(1-D146))*(1+G146)*(1/(1-F146))","v":27.929167243441139},null,2033,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K146,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M146","v":18.827850292196043},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L146,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M146","v":2.2679104913293262}]
[2034,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A147,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C147*(1/(1-D147))*(1+G147)*(1/(1-F147))","v":367.61126365723993},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C147*(1/(1-D147))*(1+G147)*(1/(1-F147))","v":34.587788925424917},null,2034,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K147,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M147","v":39.950954712164943},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L147,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M147","v":3.0065478932467831}]
[2034,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A148,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C148*(1/(1-D148))*(1+G148)*(1/(1-F148))","v":284.50763372975206},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C148*(1/(1-D148))*(1+G148)*(1/(1-F148))","v":30.267543966232239},null,2034,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K148,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M148","v":25.462495419721588},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L148,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M148","v":1.887963970160212}]
[2034,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A149,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C149*(1/(1-D149))*(1+G149)*(1/(1-F149))","v":82.959894007174526},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C149*(1/(1-D149))*(1+G149)*(1/(1-F149))","v":13.863531878908848},null,2034,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K149,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M149","v":7.670316230682185},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L149,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M149","v":0.9452474507428188}]
[2034,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A150,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C150*(1/(1-D150))*(1+G150)*(1/(1-F150))","v":1.491462559880864},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C150*(1/(1-D150))*(1+G150)*(1/(1-F150))","v":4.7628765926989844},null,2034,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K150,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M150","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L150,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M150","v":5.9344283117831263E-2}]
[2034,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A151,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C151*(1/(1-D151))*(1+G151)*(1/(1-F151))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C151*(1/(1-D151))*(1+G151)*(1/(1-F151))","v":0},null,2034,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K151,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M151","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L151,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M151","v":0}]
[2034,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A152,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C152*(1/(1-D152))*(1+G152)*(1/(1-F152))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C152*(1/(1-D152))*(1+G152)*(1/(1-F152))","v":0},null,2034,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K152,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M152","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L152,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M152","v":0}]
[2034,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A153,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C153*(1/(1-D153))*(1+G153)*(1/(1-F153))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C153*(1/(1-D153))*(1+G153)*(1/(1-F153))","v":0},null,2034,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K153,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M153","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L153,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M153","v":0}]
[2034,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A154,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C154*(1/(1-D154))*(1+G154)*(1/(1-F154))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C154*(1/(1-D154))*(1+G154)*(1/(1-F154))","v":0},null,2034,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K154,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M154","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L154,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M154","v":0}]
[2034,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A155,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C155*(1/(1-D155))*(1+G155)*(1/(1-F155))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C155*(1/(1-D155))*(1+G155)*(1/(1-F155))","v":0},null,2034,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K155,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M155","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L155,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M155","v":0}]
[2034,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A156,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C156*(1/(1-D156))*(1+G156)*(1/(1-F156))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C156*(1/(1-D156))*(1+G156)*(1/(1-F156))","v":0},null,2034,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K156,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M156","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L156,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M156","v":0}]
[2034,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A157,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C157*(1/(1-D157))*(1+G157)*(1/(1-F157))","v":25.303013299694086},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C157*(1/(1-D157))*(1+G157)*(1/(1-F157))","v":6.0860198043584894},null,2034,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K157,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M157","v":1.3365869054154276},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L157,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M157","v":0.29949383080634034}]
[2034,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A158,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C158*(1/(1-D158))*(1+G158)*(1/(1-F158))","v":207.2633558504462},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C158*(1/(1-D158))*(1+G158)*(1/(1-F158))","v":28.599062291134064},null,2034,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K158,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M158","v":19.203550889288458},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L158,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M158","v":2.3131655423585848}]
[2035,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A159,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C159*(1/(1-D159))*(1+G159)*(1/(1-F159))","v":376.42960150215066},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C159*(1/(1-D159))*(1+G159)*(1/(1-F159))","v":35.417488225219074},null,2035,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K159,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M159","v":40.750348059217124},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L159,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M159","v":3.0667070158702887}]
[2035,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A160,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C160*(1/(1-D160))*(1+G160)*(1/(1-F160))","v":291.33246387430489},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C160*(1/(1-D160))*(1+G160)*(1/(1-F160))","v":30.993608303256444},null,2035,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K160,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M160","v":25.971983855843348},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L160,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M160","v":1.9257409356443622}]
[2035,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A161,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C161*(1/(1-D161))*(1+G161)*(1/(1-F161))","v":84.949953739444751},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C161*(1/(1-D161))*(1+G161)*(1/(1-F161))","v":14.196093255335816},null,2035,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K161,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M161","v":7.823794409333237},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L161,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M161","v":0.96416125465278546}]
[2035,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A162,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C162*(1/(1-D162))*(1+G162)*(1/(1-F162))","v":1.5272400836847264},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C162*(1/(1-D162))*(1+G162)*(1/(1-F162))","v":4.8771294980375934},null,2035,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K162,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M162","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L162,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M162","v":6.0531724705942556E-2}]
[2035,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A163,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C163*(1/(1-D163))*(1+G163)*(1/(1-F163))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C163*(1/(1-D163))*(1+G163)*(1/(1-F163))","v":0},null,2035,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K163,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M163","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L163,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M163","v":0}]
[2035,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A164,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C164*(1/(1-D164))*(1+G164)*(1/(1-F164))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C164*(1/(1-D164))*(1+G164)*(1/(1-F164))","v":0},null,2035,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K164,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M164","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L164,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M164","v":0}]
[2035,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A165,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C165*(1/(1-D165))*(1+G165)*(1/(1-F165))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C165*(1/(1-D165))*(1+G165)*(1/(1-F165))","v":0},null,2035,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K165,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M165","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L165,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M165","v":0}]
[2035,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A166,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C166*(1/(1-D166))*(1+G166)*(1/(1-F166))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C166*(1/(1-D166))*(1+G166)*(1/(1-F166))","v":0},null,2035,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K166,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M166","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L166,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M166","v":0}]
[2035,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A167,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C167*(1/(1-D167))*(1+G167)*(1/(1-F167))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C167*(1/(1-D167))*(1+G167)*(1/(1-F167))","v":0},null,2035,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K167,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M167","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L167,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M167","v":0}]
[2035,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A168,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C168*(1/(1-D168))*(1+G168)*(1/(1-F168))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C168*(1/(1-D168))*(1+G168)*(1/(1-F168))","v":0},null,2035,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K168,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M168","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L168,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M168","v":0}]
[2035,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A169,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C169*(1/(1-D169))*(1+G169)*(1/(1-F169))","v":25.909987410201808},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C169*(1/(1-D169))*(1+G169)*(1/(1-F169))","v":6.2320125528714687},null,2035,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K169,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M169","v":1.363331164411091},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L169,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M169","v":0.30548651302268948}]
[2035,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A170,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C170*(1/(1-D170))*(1+G170)*(1/(1-F170))","v":212.23523368839886},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C170*(1/(1-D170))*(1+G170)*(1/(1-F170))","v":29.285102731848141},null,2035,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K170,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M170","v":19.58780180222098},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L170,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M170","v":2.3594505224927085}]
[2036,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A171,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C171*(1/(1-D171))*(1+G171)*(1/(1-F171))","v":385.46049618555691},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C171*(1/(1-D171))*(1+G171)*(1/(1-F171))","v":36.26718656147203},null,2036,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K171,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M171","v":41.567953297730092},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L171,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M171","v":3.1282366920712472}]
[2036,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A172,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C172*(1/(1-D172))*(1+G172)*(1/(1-F172))","v":298.32179943295142},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C172*(1/(1-D172))*(1+G172)*(1/(1-F172))","v":31.737173664026461},null,2036,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K172,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M172","v":26.49307952904481},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L172,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M172","v":1.964378541259747}]
[2036,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A173,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C173*(1/(1-D173))*(1+G173)*(1/(1-F173))","v":86.987981786441438},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C173*(1/(1-D173))*(1+G173)*(1/(1-F173))","v":14.536670676965663},null,2036,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K173,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M173","v":7.9807691493973882},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L173,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M173","v":0.98350595549877118}]
[2036,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A174,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C174*(1/(1-D174))*(1+G174)*(1/(1-F174))","v":1.5638799873931351},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C174*(1/(1-D174))*(1+G174)*(1/(1-F174))","v":4.994136350523025},null,2036,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K174,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M174","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L174,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M174","v":6.1746218755021211E-2}]
[2036,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A175,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C175*(1/(1-D175))*(1+G175)*(1/(1-F175))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C175*(1/(1-D175))*(1+G175)*(1/(1-F175))","v":0},null,2036,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K175,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M175","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L175,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M175","v":0}]
[2036,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A176,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C176*(1/(1-D176))*(1+G176)*(1/(1-F176))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C176*(1/(1-D176))*(1+G176)*(1/(1-F176))","v":0},null,2036,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K176,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M176","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L176,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M176","v":0}]
[2036,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A177,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C177*(1/(1-D177))*(1+G177)*(1/(1-F177))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C177*(1/(1-D177))*(1+G177)*(1/(1-F177))","v":0},null,2036,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K177,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M177","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L177,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M177","v":0}]
[2036,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A178,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C178*(1/(1-D178))*(1+G178)*(1/(1-F178))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C178*(1/(1-D178))*(1+G178)*(1/(1-F178))","v":0},null,2036,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K178,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M178","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L178,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M178","v":0}]
[2036,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A179,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C179*(1/(1-D179))*(1+G179)*(1/(1-F179))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C179*(1/(1-D179))*(1+G179)*(1/(1-F179))","v":0},null,2036,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K179,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M179","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L179,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M179","v":0}]
[2036,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A180,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C180*(1/(1-D180))*(1+G180)*(1/(1-F180))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C180*(1/(1-D180))*(1+G180)*(1/(1-F180))","v":0},null,2036,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K180,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M180","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L180,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M180","v":0}]
[2036,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A181,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C181*(1/(1-D181))*(1+G181)*(1/(1-F181))","v":26.531591998725595},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C181*(1/(1-D181))*(1+G181)*(1/(1-F181))","v":6.3815243043545085},null,2036,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K181,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M181","v":1.3906847148698671},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L181,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M181","v":0.3116157213666147}]
[2036,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A182,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C182*(1/(1-D182))*(1+G182)*(1/(1-F182))","v":217.32695345724684},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C182*(1/(1-D182))*(1+G182)*(1/(1-F182))","v":29.987679462022065},null,2036,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K182,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M182","v":19.980806773397592},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L182,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M182","v":2.4067899735422769}]
[2037,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A183,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C183*(1/(1-D183))*(1+G183)*(1/(1-F183))","v":394.70909445105451},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C183*(1/(1-D183))*(1+G183)*(1/(1-F183))","v":37.137368180720074},null,2037,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K183,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M183","v":42.40420454209594},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L183,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M183","v":3.1911695915498064}]
[2037,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A184,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C184*(1/(1-D184))*(1+G184)*(1/(1-F184))","v":305.47962365644207},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C184*(1/(1-D184))*(1+G184)*(1/(1-F184))","v":32.498663809464368},null,2037,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K184,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M184","v":27.026059119465415},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L184,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M184","v":2.0038973019687023}]
[2037,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A185,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C185*(1/(1-D185))*(1+G185)*(1/(1-F185))","v":89.075139628634247},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C185*(1/(1-D185))*(1+G185)*(1/(1-F185))","v":14.885458240255607},null,2037,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K185,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M185","v":8.141323797935847},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L185,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M185","v":1.0032918245127258}]
[2037,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A186,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C186*(1/(1-D186))*(1+G186)*(1/(1-F186))","v":1.6014031522361745},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C186*(1/(1-D186))*(1+G186)*(1/(1-F186))","v":5.1139638328362071},null,2037,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K186,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M186","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L186,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M186","v":6.2988410110918255E-2}]
[2037,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A187,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C187*(1/(1-D187))*(1+G187)*(1/(1-F187))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C187*(1/(1-D187))*(1+G187)*(1/(1-F187))","v":0},null,2037,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K187,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M187","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L187,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M187","v":0}]
[2037,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A188,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C188*(1/(1-D188))*(1+G188)*(1/(1-F188))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C188*(1/(1-D188))*(1+G188)*(1/(1-F188))","v":0},null,2037,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K188,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M188","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L188,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M188","v":0}]
[2037,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A189,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C189*(1/(1-D189))*(1+G189)*(1/(1-F189))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C189*(1/(1-D189))*(1+G189)*(1/(1-F189))","v":0},null,2037,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K189,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M189","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L189,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M189","v":0}]
[2037,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A190,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C190*(1/(1-D190))*(1+G190)*(1/(1-F190))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C190*(1/(1-D190))*(1+G190)*(1/(1-F190))","v":0},null,2037,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K190,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M190","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L190,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M190","v":0}]
[2037,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A191,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C191*(1/(1-D191))*(1+G191)*(1/(1-F191))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C191*(1/(1-D191))*(1+G191)*(1/(1-F191))","v":0},null,2037,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K191,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M191","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L191,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M191","v":0}]
[2037,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A192,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C192*(1/(1-D192))*(1+G192)*(1/(1-F192))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C192*(1/(1-D192))*(1+G192)*(1/(1-F192))","v":0},null,2037,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K192,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M192","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L192,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M192","v":0}]
[2037,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A193,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C193*(1/(1-D193))*(1+G193)*(1/(1-F193))","v":27.168181320247605},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C193*(1/(1-D193))*(1+G193)*(1/(1-F193))","v":6.5346402661626195},null,2037,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K193,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M193","v":1.4186620803899057},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L193,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M193","v":0.31788471019294262}]
[2037,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A194,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C194*(1/(1-D194))*(1+G194)*(1/(1-F194))","v":222.54141694878703},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C194*(1/(1-D194))*(1+G194)*(1/(1-F194))","v":30.707192882990743},null,2037,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K194,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M194","v":20.382774472119959},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L194,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M194","v":2.4552090307877985}]
[2038,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A195,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C195*(1/(1-D195))*(1+G195)*(1/(1-F195))","v":404.18066820088632},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C195*(1/(1-D195))*(1+G195)*(1/(1-F195))","v":38.028529105419686},null,2038,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K195,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M195","v":43.259546405675579},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L195,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M195","v":3.2555391741162047}]
[2038,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A196,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C196*(1/(1-D196))*(1+G196)*(1/(1-F196))","v":312.81001666032472},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C196*(1/(1-D196))*(1+G196)*(1/(1-F196))","v":33.278512805521643},null,{"$f":"A196","v":2038},2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K196,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M196","v":27.571205998697842},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L196,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M196","v":2.0443182288837813}]
[2038,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A197,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C197*(1/(1-D197))*(1+G197)*(1/(1-F197))","v":91.212616991405753},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C197*(1/(1-D197))*(1+G197)*(1/(1-F197))","v":15.242654761705674},null,2038,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K197,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M197","v":8.3055437177416476},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L197,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M197","v":1.0235293813342672}]
[2038,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A198,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C198*(1/(1-D198))*(1+G198)*(1/(1-F198))","v":1.6398309672342375},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C198*(1/(1-D198))*(1+G198)*(1/(1-F198))","v":5.2366802492492761},null,2038,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K198,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M198","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L198,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M198","v":6.4258959214951242E-2}]
[2038,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A199,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C199*(1/(1-D199))*(1+G199)*(1/(1-F199))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C199*(1/(1-D199))*(1+G199)*(1/(1-F199))","v":0},null,2038,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K199,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M199","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L199,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M199","v":0}]
[2038,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A200,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C200*(1/(1-D200))*(1+G200)*(1/(1-F200))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C200*(1/(1-D200))*(1+G200)*(1/(1-F200))","v":0},null,2038,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K200,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M200","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L200,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M200","v":0}]
[2038,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A201,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C201*(1/(1-D201))*(1+G201)*(1/(1-F201))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C201*(1/(1-D201))*(1+G201)*(1/(1-F201))","v":0},null,2038,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K201,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M201","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L201,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M201","v":0}]
[2038,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A202,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C202*(1/(1-D202))*(1+G202)*(1/(1-F202))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C202*(1/(1-D202))*(1+G202)*(1/(1-F202))","v":0},null,2038,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K202,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M202","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L202,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M202","v":0}]
[2038,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A203,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C203*(1/(1-D203))*(1+G203)*(1/(1-F203))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C203*(1/(1-D203))*(1+G203)*(1/(1-F203))","v":0},null,2038,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K203,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M203","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L203,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M203","v":0}]
[2038,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A204,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C204*(1/(1-D204))*(1+G204)*(1/(1-F204))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C204*(1/(1-D204))*(1+G204)*(1/(1-F204))","v":0},null,2038,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K204,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M204","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L204,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M204","v":0}]
[2038,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A205,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C205*(1/(1-D205))*(1+G205)*(1/(1-F205))","v":27.820118244532072},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C205*(1/(1-D205))*(1+G205)*(1/(1-F205))","v":6.691447717725544},null,2038,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K205,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M205","v":1.4472781358196416},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L205,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M205","v":0.32429681256241361}]
[2038,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A206,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C206*(1/(1-D206))*(1+G206)*(1/(1-F206))","v":227.88159652066636},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C206*(1/(1-D206))*(1+G206)*(1/(1-F206))","v":31.444053133059345},null,2038,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K206,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M206","v":20.79391861431461},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L206,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M206","v":2.5047334374014594}]
[2039,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A207,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C207*(1/(1-D207))*(1+G207)*(1/(1-F207))","v":413.88061755214414},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C207*(1/(1-D207))*(1+G207)*(1/(1-F207))","v":38.941177421499134},null,2039,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K207,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M207","v":44.134434255942729},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L207,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M207","v":3.3213797088918851}]
[{"$f":"A196+1","v":2039},{"$f":"B196","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A208,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C208*(1/(1-D208))*(1+G208)*(1/(1-F208))","v":320.31715779024927},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C208*(1/(1-D208))*(1+G208)*(1/(1-F208))","v":34.077165274813687},null,2039,{"$f":"L196","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K208,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M208","v":28.128810392402464},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L208,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M208","v":2.0856628413251044}]
[2039,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A209,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C209*(1/(1-D209))*(1+G209)*(1/(1-F209))","v":93.401632534753261},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C209*(1/(1-D209))*(1+G209)*(1/(1-F209))","v":15.60846389311561},null,2039,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K209,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M209","v":8.4735163363255879},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L209,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M209","v":1.044229400047439}]
[2039,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A210,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C210*(1/(1-D210))*(1+G210)*(1/(1-F210))","v":1.6791853415975619},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C210*(1/(1-D210))*(1+G210)*(1/(1-F210))","v":5.3623555652225869},null,2039,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K210,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M210","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L210,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M210","v":6.5558542482902424E-2}]
[2039,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A211,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C211*(1/(1-D211))*(1+G211)*(1/(1-F211))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C211*(1/(1-D211))*(1+G211)*(1/(1-F211))","v":0},null,2039,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K211,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M211","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L211,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M211","v":0}]
[2039,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A212,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C212*(1/(1-D212))*(1+G212)*(1/(1-F212))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C212*(1/(1-D212))*(1+G212)*(1/(1-F212))","v":0},null,2039,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K212,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M212","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L212,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M212","v":0}]
[2039,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A213,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C213*(1/(1-D213))*(1+G213)*(1/(1-F213))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C213*(1/(1-D213))*(1+G213)*(1/(1-F213))","v":0},null,2039,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K213,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M213","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L213,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M213","v":0}]
[2039,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A214,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C214*(1/(1-D214))*(1+G214)*(1/(1-F214))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C214*(1/(1-D214))*(1+G214)*(1/(1-F214))","v":0},null,2039,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K214,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M214","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L214,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M214","v":0}]
[2039,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A215,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C215*(1/(1-D215))*(1+G215)*(1/(1-F215))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C215*(1/(1-D215))*(1+G215)*(1/(1-F215))","v":0},null,2039,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K215,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M215","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L215,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M215","v":0}]
[2039,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A216,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C216*(1/(1-D216))*(1+G216)*(1/(1-F216))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C216*(1/(1-D216))*(1+G216)*(1/(1-F216))","v":0},null,2039,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K216,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M216","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L216,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M216","v":0}]
[2039,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A217,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C217*(1/(1-D217))*(1+G217)*(1/(1-F217))","v":28.487774466486368},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C217*(1/(1-D217))*(1+G217)*(1/(1-F217))","v":6.8520360611449478},null,2039,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K217,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M217","v":1.4765481157938138},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L217,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M217","v":0.33085544215437801}]
[2039,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A218,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C218*(1/(1-D218))*(1+G218)*(1/(1-F218))","v":233.35053681950225},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C218*(1/(1-D218))*(1+G218)*(1/(1-F218))","v":32.198680325266722},null,2039,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K218,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M218","v":21.214458085175107},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L218,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M218","v":2.5553895592199933}]
[2040,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A219,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11256634315062163},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10446328860970935},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C219*(1/(1-D219))*(1+G219)*(1/(1-F219))","v":423.81447396789446},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C219*(1/(1-D219))*(1+G219)*(1/(1-F219))","v":39.875833572959749},null,2040,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K219,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M219","v":45.02933447583996},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L219,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M219","v":3.388726293978094}]
[2040,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A220,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11286562061356319},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10648237980786607},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C220*(1/(1-D220))*(1+G220)*(1/(1-F220))","v":328.00532804525932},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C220*(1/(1-D220))*(1+G220)*(1/(1-F220))","v":34.895076654423399},null,2040,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K220,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M220","v":28.699169546881009},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L220,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M220","v":2.1279531791712727}]
[2040,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A221,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10678727608828799},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10187922397475979},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C221*(1/(1-D221))*(1+G221)*(1/(1-F221))","v":95.643434559898878},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C221*(1/(1-D221))*(1+G221)*(1/(1-F221))","v":15.983094239667414},null,2040,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K221,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M221","v":8.6453311960948511},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L221,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M221","v":1.0654029153644451}]
[2040,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A222,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10089170596804103},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.7683253738532178E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C222*(1/(1-D222))*(1+G222)*(1/(1-F222))","v":1.7194887174297515},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C222*(1/(1-D222))*(1+G222)*(1/(1-F222))","v":5.4910614479724842},null,2040,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K222,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M222","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L222,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M222","v":6.688785269324439E-2}]
[2040,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A223,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.182600630094194E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6789444747142147E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C223*(1/(1-D223))*(1+G223)*(1/(1-F223))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C223*(1/(1-D223))*(1+G223)*(1/(1-F223))","v":0},null,2040,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K223,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M223","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L223,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M223","v":0}]
[2040,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A224,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.8175236058475784E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.1210744237320914E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C224*(1/(1-D224))*(1+G224)*(1/(1-F224))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C224*(1/(1-D224))*(1+G224)*(1/(1-F224))","v":0},null,2040,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K224,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M224","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L224,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M224","v":0}]
[2040,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A225,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.5871073714300028E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.6991902149055699E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C225*(1/(1-D225))*(1+G225)*(1/(1-F225))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C225*(1/(1-D225))*(1+G225)*(1/(1-F225))","v":0},null,2040,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K225,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M225","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L225,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M225","v":0}]
[2040,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A226,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.4546861082055044E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.4797162339775042E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C226*(1/(1-D226))*(1+G226)*(1/(1-F226))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C226*(1/(1-D226))*(1+G226)*(1/(1-F226))","v":0},null,2040,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K226,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M226","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L226,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M226","v":0}]
[2040,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A227,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":8.7237690075700189E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":7.7995194944941892E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C227*(1/(1-D227))*(1+G227)*(1/(1-F227))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C227*(1/(1-D227))*(1+G227)*(1/(1-F227))","v":0},null,2040,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K227,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M227","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L227,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M227","v":0}]
[2040,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A228,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":9.4287047217946951E-2},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":8.6723889458447237E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C228*(1/(1-D228))*(1+G228)*(1/(1-F228))","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C228*(1/(1-D228))*(1+G228)*(1/(1-F228))","v":0},null,2040,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K228,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M228","v":0},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L228,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M228","v":0}]
[2040,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A229,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.10325255553715663},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":9.4421167915072324E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C229*(1/(1-D229))*(1+G229)*(1/(1-F229))","v":29.171530721679211},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C229*(1/(1-D229))*(1+G229)*(1/(1-F229))","v":7.0164968730320423},null,2040,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K229,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M229","v":1.5064876234773139},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L229,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M229","v":0.33756409522606162}]
[2040,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A230,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$D$2)/100","v":0.11077275185285947},{"$f":"AVERAGEIFS('Hourly - NLH'!$AM$13:$AM$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&$E$2)/100","v":0.10246550761171874},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&H$2)))*C230*(1/(1-D230))*(1+G230)*(1/(1-F230))","v":238.95135654624661},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AV$13:$AV$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AX$13:$AX$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2),AVERAGEIFS('Hourly - NLH'!$AZ$13:$AZ$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$B230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&I$2)))*C230*(1/(1-D230))*(1+G230)*(1/(1-F230))","v":32.971504790977654},null,2040,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K230,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&N$2)))*M230","v":21.644617064790154},{"$f":"IF('Hourly - NLH'!$AV$9=1,AVERAGEIFS('Hourly - NLH'!$AW$13:$AW$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),IF('Hourly - NLH'!$AX$9=1,AVERAGEIFS('Hourly - NLH'!$AY$13:$AY$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2),AVERAGEIFS('Hourly - NLH'!$BA$13:$BA$8772,'Hourly - NLH'!$B$13:$B$8772,\"=\"&$L230,'Hourly - NLH'!$G$13:$G$8772,\"=\"&O$2)))*M230","v":2.6072043998772321}]

{"sheet":"Capacity","index":17,"n_rows":230,"n_cols":15,"rows_kept":230,"cut":false,"hidden":false,"merged":[[0,3,0,4],[0,7,0,8],[0,13,0,14]]}
[null,null,null,"Losses",null,null,null,"Caculated Capacity Cost - Generation",null,null,null,null,null,"Caculated Capacity Cost - Transmission"]
["Year","Month","Internal Generation Capacity Cost","On-Peak","Off-Peak","EFOR","Other %","On-Peak","Off-Peak",null,"Year","Month","Transmission Capacity Cost","On-Peak","Off-Peak"]
[{"$f":"Controls!$E$55","v":2022},1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A3,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B3,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B3,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C3*(1/(1-D3))*(1+G3)*(1/(1-F3))","v":257.56254817333809},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B3,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C3*(1/(1-D3))*(1+G3)*(1/(1-F3))","v":107.54542710951426},null,{"$f":"A3","v":2022},1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K3,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M3","v":29.349184881346329},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L3,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M3","v":11.984803709210343}]
[{"$f":"A3","v":2022},{"$f":"B3+1","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A4,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B4,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B4,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C4*(1/(1-D4))*(1+G4)*(1/(1-F4))","v":174.1818506260189},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B4,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C4*(1/(1-D4))*(1+G4)*(1/(1-F4))","v":114.0586554170183},null,{"$f":"A4","v":2022},{"$f":"L3+1","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K4,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M4","v":15.407404530509529},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L4,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M4","v":11.227712614668427}]
[{"$f":"A4","v":2022},{"$f":"B4+1","v":3},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A5,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B5,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B5,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C5*(1/(1-D5))*(1+G5)*(1/(1-F5))","v":76.69708457627776},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B5,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C5*(1/(1-D5))*(1+G5)*(1/(1-F5))","v":15.37255193126888},null,2022,{"$f":"L4+1","v":3},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K5,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M5","v":7.8801990995664983},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L5,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M5","v":0.97441707035442748}]
[2022,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A6,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B6,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B6,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C6*(1/(1-D6))*(1+G6)*(1/(1-F6))","v":2.0014229538832824},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B6,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C6*(1/(1-D6))*(1+G6)*(1/(1-F6))","v":2.4061326493399258},null,2022,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K6,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M6","v":2.4208221205736499E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L6,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M6","v":1.7287900970685024E-2}]
[2022,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A7,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B7,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B7,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C7*(1/(1-D7))*(1+G7)*(1/(1-F7))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B7,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C7*(1/(1-D7))*(1+G7)*(1/(1-F7))","v":0},null,2022,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K7,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M7","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L7,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M7","v":0}]
[2022,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A8,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B8,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B8,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C8*(1/(1-D8))*(1+G8)*(1/(1-F8))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B8,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C8*(1/(1-D8))*(1+G8)*(1/(1-F8))","v":0},null,2022,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K8,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M8","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L8,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M8","v":0}]
[2022,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A9,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B9,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B9,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C9*(1/(1-D9))*(1+G9)*(1/(1-F9))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B9,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C9*(1/(1-D9))*(1+G9)*(1/(1-F9))","v":0},null,2022,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K9,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M9","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L9,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M9","v":0}]
[2022,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A10,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B10,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B10,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C10*(1/(1-D10))*(1+G10)*(1/(1-F10))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B10,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C10*(1/(1-D10))*(1+G10)*(1/(1-F10))","v":0},null,2022,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K10,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M10","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L10,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M10","v":0}]
[2022,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A11,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B11,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B11,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C11*(1/(1-D11))*(1+G11)*(1/(1-F11))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B11,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C11*(1/(1-D11))*(1+G11)*(1/(1-F11))","v":0},null,2022,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K11,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M11","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L11,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M11","v":0}]
[2022,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A12,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B12,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B12,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C12*(1/(1-D12))*(1+G12)*(1/(1-F12))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B12,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C12*(1/(1-D12))*(1+G12)*(1/(1-F12))","v":0},null,2022,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K12,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M12","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L12,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M12","v":0}]
[2022,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A13,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B13,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B13,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C13*(1/(1-D13))*(1+G13)*(1/(1-F13))","v":19.337434362932495},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B13,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C13*(1/(1-D13))*(1+G13)*(1/(1-F13))","v":7.8367242012327143},null,2022,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K13,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M13","v":1.3744264331325702},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L13,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M13","v":0.16685623833136271}]
[2022,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A14,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":253640.96726202726},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B14,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B14,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C14*(1/(1-D14))*(1+G14)*(1/(1-F14))","v":129.25971507217514},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B14,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C14*(1/(1-D14))*(1+G14)*(1/(1-F14))","v":84.35152010246108},null,2022,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K14,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":35363.15295359178},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M14","v":12.509109867336148},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L14,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M14","v":8.1238861697250204}]
[{"$f":"A3+1","v":2023},{"$f":"B3","v":1},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A15,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B15,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B15,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C15*(1/(1-D15))*(1+G15)*(1/(1-F15))","v":263.73257558642797},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B15,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C15*(1/(1-D15))*(1+G15)*(1/(1-F15))","v":110.12172649047702},null,2023,{"$f":"L3","v":1},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K15,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M15","v":29.916251326332649},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L15,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M15","v":12.216366529803711}]
[{"$f":"A4+1","v":2023},{"$f":"B4","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A16,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B16,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B16,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C16*(1/(1-D16))*(1+G16)*(1/(1-F16))","v":178.35445569165131},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B16,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C16*(1/(1-D16))*(1+G16)*(1/(1-F16))","v":116.79098212994381},null,2023,{"$f":"L4","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K16,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M16","v":15.705096686148755},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L16,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M16","v":11.444647398495242}]
[2023,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A17,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B17,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B17,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C17*(1/(1-D17))*(1+G17)*(1/(1-F17))","v":78.534397950042148},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B17,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C17*(1/(1-D17))*(1+G17)*(1/(1-F17))","v":15.740808370327109},null,2023,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K17,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M17","v":8.0324553379336407},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L17,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M17","v":0.99324414259693683}]
[2023,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A18,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B18,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B18,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C18*(1/(1-D18))*(1+G18)*(1/(1-F18))","v":2.0493679465781689},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B18,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C18*(1/(1-D18))*(1+G18)*(1/(1-F18))","v":2.4637726459591804},null,2023,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K18,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M18","v":2.4675957192070636E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L18,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M18","v":1.7621926892847951E-2}]
[2023,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A19,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B19,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B19,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C19*(1/(1-D19))*(1+G19)*(1/(1-F19))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B19,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C19*(1/(1-D19))*(1+G19)*(1/(1-F19))","v":0},null,2023,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K19,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M19","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L19,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M19","v":0}]
[2023,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A20,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B20,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B20,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C20*(1/(1-D20))*(1+G20)*(1/(1-F20))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B20,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C20*(1/(1-D20))*(1+G20)*(1/(1-F20))","v":0},null,2023,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K20,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M20","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L20,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M20","v":0}]
[2023,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A21,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B21,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B21,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C21*(1/(1-D21))*(1+G21)*(1/(1-F21))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B21,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C21*(1/(1-D21))*(1+G21)*(1/(1-F21))","v":0},null,2023,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K21,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M21","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L21,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M21","v":0}]
[2023,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A22,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B22,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B22,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C22*(1/(1-D22))*(1+G22)*(1/(1-F22))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B22,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C22*(1/(1-D22))*(1+G22)*(1/(1-F22))","v":0},null,2023,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K22,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M22","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L22,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M22","v":0}]
[2023,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A23,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B23,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B23,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C23*(1/(1-D23))*(1+G23)*(1/(1-F23))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B23,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C23*(1/(1-D23))*(1+G23)*(1/(1-F23))","v":0},null,2023,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K23,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M23","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L23,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M23","v":0}]
[2023,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A24,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B24,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B24,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C24*(1/(1-D24))*(1+G24)*(1/(1-F24))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B24,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C24*(1/(1-D24))*(1+G24)*(1/(1-F24))","v":0},null,2023,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K24,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M24","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L24,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M24","v":0}]
[2023,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A25,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B25,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B25,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C25*(1/(1-D25))*(1+G25)*(1/(1-F25))","v":19.800671355128355},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B25,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C25*(1/(1-D25))*(1+G25)*(1/(1-F25))","v":8.0244564763377468},null,2023,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K25,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M25","v":1.4009822340681892},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L25,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M25","v":0.17008012936196143}]
[2023,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A26,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":259717.0514294976},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B26,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B26,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C26*(1/(1-D26))*(1+G26)*(1/(1-F26))","v":132.356190049068},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B26,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C26*(1/(1-D26))*(1+G26)*(1/(1-F26))","v":86.372198943616709},null,2023,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K26,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36046.417497734066},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M26","v":12.750803000930537},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L26,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M26","v":8.2808507760118353}]
[2024,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A27,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B27,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B27,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C27*(1/(1-D27))*(1+G27)*(1/(1-F27))","v":270.05113308569645},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B27,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C27*(1/(1-D27))*(1+G27)*(1/(1-F27))","v":112.76004471567776},null,2024,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K27,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M27","v":30.496062050025085},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L27,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M27","v":12.45313350442472}]
[2024,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A28,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B28,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B28,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C28*(1/(1-D28))*(1+G28)*(1/(1-F28))","v":182.62750721375699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B28,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C28*(1/(1-D28))*(1+G28)*(1/(1-F28))","v":119.58908370819296},null,2024,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K28,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M28","v":16.009479189689245},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L28,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M28","v":11.666457585144043}]
[2024,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A29,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B29,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B29,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C29*(1/(1-D29))*(1+G29)*(1/(1-F29))","v":80.415940675715632},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B29,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C29*(1/(1-D29))*(1+G29)*(1/(1-F29))","v":16.117929787928727},null,2024,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K29,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M29","v":8.1881333903644631},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L29,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M29","v":1.0124943353714404}]
[2024,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A30,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B30,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B30,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C30*(1/(1-D30))*(1+G30)*(1/(1-F30))","v":2.0984671114379476},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B30,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C30*(1/(1-D30))*(1+G30)*(1/(1-F30))","v":2.5228002010270467},null,2024,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K30,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M30","v":2.515420509957984E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L30,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M30","v":1.7963459729737976E-2}]
[2024,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A31,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B31,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B31,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C31*(1/(1-D31))*(1+G31)*(1/(1-F31))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B31,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C31*(1/(1-D31))*(1+G31)*(1/(1-F31))","v":0},null,2024,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K31,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M31","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L31,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M31","v":0}]
[2024,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A32,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B32,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B32,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C32*(1/(1-D32))*(1+G32)*(1/(1-F32))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B32,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C32*(1/(1-D32))*(1+G32)*(1/(1-F32))","v":0},null,2024,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K32,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M32","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L32,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M32","v":0}]
[2024,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A33,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B33,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B33,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C33*(1/(1-D33))*(1+G33)*(1/(1-F33))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B33,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C33*(1/(1-D33))*(1+G33)*(1/(1-F33))","v":0},null,2024,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K33,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M33","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L33,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M33","v":0}]
[2024,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A34,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B34,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B34,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C34*(1/(1-D34))*(1+G34)*(1/(1-F34))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B34,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C34*(1/(1-D34))*(1+G34)*(1/(1-F34))","v":0},null,2024,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K34,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M34","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L34,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M34","v":0}]
[2024,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A35,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B35,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B35,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C35*(1/(1-D35))*(1+G35)*(1/(1-F35))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B35,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C35*(1/(1-D35))*(1+G35)*(1/(1-F35))","v":0},null,2024,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K35,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M35","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L35,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M35","v":0}]
[2024,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A36,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B36,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B36,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C36*(1/(1-D36))*(1+G36)*(1/(1-F36))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B36,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C36*(1/(1-D36))*(1+G36)*(1/(1-F36))","v":0},null,2024,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K36,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M36","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L36,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M36","v":0}]
[2024,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A37,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B37,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B37,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C37*(1/(1-D37))*(1+G37)*(1/(1-F37))","v":20.275059777579788},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B37,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C37*(1/(1-D37))*(1+G37)*(1/(1-F37))","v":8.2167080005697315},null,2024,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K37,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M37","v":1.4281348513581877},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L37,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M37","v":0.17337647427547873}]
[2024,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A38,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":265939.40420237294},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B38,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B38,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C38*(1/(1-D38))*(1+G38)*(1/(1-F38))","v":135.52720597438392},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B38,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C38*(1/(1-D38))*(1+G38)*(1/(1-F38))","v":88.441521264342526},null,2024,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K38,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":36745.037762281863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M38","v":12.99792795769682},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L38,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M38","v":8.4413430124506412}]
[2025,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A39,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B39,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B39,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C39*(1/(1-D39))*(1+G39)*(1/(1-F39))","v":276.52181267815405},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B39,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C39*(1/(1-D39))*(1+G39)*(1/(1-F39))","v":115.46188163022538},null,2025,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K39,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M39","v":31.088919467626894},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L39,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M39","v":12.69522812498173}]
[2025,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A40,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B40,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B40,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C40*(1/(1-D40))*(1+G40)*(1/(1-F40))","v":187.00343435928193},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B40,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C40*(1/(1-D40))*(1+G40)*(1/(1-F40))","v":122.45455083136088},null,2025,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K40,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M40","v":16.320710799658414},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L40,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M40","v":11.893258865425537}]
[2025,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A41,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B41,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B41,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C41*(1/(1-D41))*(1+G41)*(1/(1-F41))","v":82.342782382665675},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B41,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C41*(1/(1-D41))*(1+G41)*(1/(1-F41))","v":16.50413057205326},null,2025,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K41,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M41","v":8.3473144547532865},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L41,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M41","v":1.0321776891113468}]
[2025,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A42,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B42,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B42,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C42*(1/(1-D42))*(1+G42)*(1/(1-F42))","v":2.1487483606157323},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B42,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C42*(1/(1-D42))*(1+G42)*(1/(1-F42))","v":2.5832488708404537},null,2025,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K42,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M42","v":2.5643214370767064E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L42,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M42","v":1.8312677616594872E-2}]
[2025,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A43,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B43,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B43,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C43*(1/(1-D43))*(1+G43)*(1/(1-F43))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B43,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C43*(1/(1-D43))*(1+G43)*(1/(1-F43))","v":0},null,2025,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K43,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M43","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L43,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M43","v":0}]
[2025,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A44,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B44,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B44,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C44*(1/(1-D44))*(1+G44)*(1/(1-F44))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B44,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C44*(1/(1-D44))*(1+G44)*(1/(1-F44))","v":0},null,2025,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K44,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M44","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L44,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M44","v":0}]
[2025,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A45,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B45,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B45,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C45*(1/(1-D45))*(1+G45)*(1/(1-F45))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B45,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C45*(1/(1-D45))*(1+G45)*(1/(1-F45))","v":0},null,2025,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K45,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M45","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L45,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M45","v":0}]
[2025,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A46,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B46,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B46,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C46*(1/(1-D46))*(1+G46)*(1/(1-F46))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B46,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C46*(1/(1-D46))*(1+G46)*(1/(1-F46))","v":0},null,2025,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K46,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M46","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L46,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M46","v":0}]
[2025,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A47,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B47,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B47,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C47*(1/(1-D47))*(1+G47)*(1/(1-F47))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B47,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C47*(1/(1-D47))*(1+G47)*(1/(1-F47))","v":0},null,2025,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K47,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M47","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L47,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M47","v":0}]
[2025,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A48,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B48,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B48,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C48*(1/(1-D48))*(1+G48)*(1/(1-F48))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B48,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C48*(1/(1-D48))*(1+G48)*(1/(1-F48))","v":0},null,2025,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K48,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M48","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L48,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M48","v":0}]
[2025,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A49,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B49,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B49,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C49*(1/(1-D49))*(1+G49)*(1/(1-F49))","v":20.760869313128048},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B49,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C49*(1/(1-D49))*(1+G49)*(1/(1-F49))","v":8.4135880660927214},null,2025,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K49,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M49","v":1.4558984471488339},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L49,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M49","v":0.17674699236542937}]
[2025,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A50,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":272311.56289669161},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B50,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B50,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C50*(1/(1-D50))*(1+G50)*(1/(1-F50))","v":138.77456552403987},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B50,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C50*(1/(1-D50))*(1+G50)*(1/(1-F50))","v":90.560663443944065},null,2025,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K50,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":37459.378130611796},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M50","v":13.250613632015487},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L50,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M50","v":8.6054465878973101}]
[2026,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A51,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B51,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B51,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C51*(1/(1-D51))*(1+G51)*(1/(1-F51))","v":283.14829361803555},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B51,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C51*(1/(1-D51))*(1+G51)*(1/(1-F51))","v":118.22877350937},null,2026,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K51,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M51","v":31.695133297160986},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L51,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M51","v":12.942776865505438}]
[2026,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A52,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B52,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B52,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C52*(1/(1-D52))*(1+G52)*(1/(1-F52))","v":191.4847252978613},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B52,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C52*(1/(1-D52))*(1+G52)*(1/(1-F52))","v":125.38901281548726},null,2026,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K52,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M52","v":16.638954108335703},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L52,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M52","v":12.125169723889355}]
[2026,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A53,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B53,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B53,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C53*(1/(1-D53))*(1+G53)*(1/(1-F53))","v":84.316018680775088},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B53,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C53*(1/(1-D53))*(1+G53)*(1/(1-F53))","v":16.899630318007539},null,2026,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K53,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M53","v":8.5100816897873166},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L53,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M53","v":1.0523044867096809}]
[2026,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A54,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B54,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B54,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C54*(1/(1-D54))*(1+G54)*(1/(1-F54))","v":2.2002402842304316},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B54,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C54*(1/(1-D54))*(1+G54)*(1/(1-F54))","v":2.6451530267542522},null,2026,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K54,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M54","v":2.61432404717531E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L54,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M54","v":1.8669762990325509E-2}]
[2026,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A55,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B55,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B55,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C55*(1/(1-D55))*(1+G55)*(1/(1-F55))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B55,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C55*(1/(1-D55))*(1+G55)*(1/(1-F55))","v":0},null,2026,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K55,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M55","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L55,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M55","v":0}]
[2026,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A56,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B56,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B56,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C56*(1/(1-D56))*(1+G56)*(1/(1-F56))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B56,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C56*(1/(1-D56))*(1+G56)*(1/(1-F56))","v":0},null,2026,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K56,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M56","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L56,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M56","v":0}]
[2026,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A57,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B57,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B57,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C57*(1/(1-D57))*(1+G57)*(1/(1-F57))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B57,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C57*(1/(1-D57))*(1+G57)*(1/(1-F57))","v":0},null,2026,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K57,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M57","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L57,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M57","v":0}]
[2026,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A58,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B58,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B58,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C58*(1/(1-D58))*(1+G58)*(1/(1-F58))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B58,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C58*(1/(1-D58))*(1+G58)*(1/(1-F58))","v":0},null,2026,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K58,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M58","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L58,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M58","v":0}]
[2026,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A59,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B59,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B59,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C59*(1/(1-D59))*(1+G59)*(1/(1-F59))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B59,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C59*(1/(1-D59))*(1+G59)*(1/(1-F59))","v":0},null,2026,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K59,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M59","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L59,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M59","v":0}]
[2026,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A60,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B60,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B60,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C60*(1/(1-D60))*(1+G60)*(1/(1-F60))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B60,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C60*(1/(1-D60))*(1+G60)*(1/(1-F60))","v":0},null,2026,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K60,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M60","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L60,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M60","v":0}]
[2026,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A61,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B61,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B61,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C61*(1/(1-D61))*(1+G61)*(1/(1-F61))","v":21.258376195013469},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B61,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C61*(1/(1-D61))*(1+G61)*(1/(1-F61))","v":8.6152086196975421},null,2026,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K61,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M61","v":1.4842875255784613},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L61,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M61","v":0.1801934444433812}]
[2026,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A62,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":278837.15074731264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B62,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B62,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C62*(1/(1-D62))*(1+G62)*(1/(1-F62))","v":142.10011515963296},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B62,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C62*(1/(1-D62))*(1+G62)*(1/(1-F62))","v":92.730830435120183},null,2026,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K62,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38189.811785347534},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M62","v":13.508992030850006},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L62,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M62","v":8.7732472326361055}]
[2027,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A63,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B63,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B63,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C63*(1/(1-D63))*(1+G63)*(1/(1-F63))","v":289.9343445348166},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B63,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C63*(1/(1-D63))*(1+G63)*(1/(1-F63))","v":121.06229394705791},null,2027,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K63,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M63","v":32.315020736839337},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L63,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M63","v":13.195909254578087}]
[2027,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A64,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B64,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B64,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C64*(1/(1-D64))*(1+G64)*(1/(1-F64))","v":196.07392864093364},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B64,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C64*(1/(1-D64))*(1+G64)*(1/(1-F64))","v":128.39413855542429},null,2027,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K64,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M64","v":16.964375634865952},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L64,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M64","v":12.362311506677836}]
[2027,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A65,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B65,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B65,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C65*(1/(1-D65))*(1+G65)*(1/(1-F65))","v":86.336771794123734},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B65,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C65*(1/(1-D65))*(1+G65)*(1/(1-F65))","v":17.304653955435779},null,2027,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K65,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M65","v":8.6765202625699853},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L65,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M65","v":1.0728852594078961}]
[2027,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A66,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B66,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B66,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C66*(1/(1-D66))*(1+G66)*(1/(1-F66))","v":2.2529721669027749},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B66,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C66*(1/(1-D66))*(1+G66)*(1/(1-F66))","v":2.708547875061007},null,2027,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K66,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M66","v":2.6654545038576997E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L66,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M66","v":1.9034902693981882E-2}]
[2027,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A67,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B67,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B67,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C67*(1/(1-D67))*(1+G67)*(1/(1-F67))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B67,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C67*(1/(1-D67))*(1+G67)*(1/(1-F67))","v":0},null,2027,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K67,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M67","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L67,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M67","v":0}]
[2027,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A68,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B68,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B68,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C68*(1/(1-D68))*(1+G68)*(1/(1-F68))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B68,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C68*(1/(1-D68))*(1+G68)*(1/(1-F68))","v":0},null,{"$f":"A68","v":2027},6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K68,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M68","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L68,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M68","v":0}]
[2027,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A69,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B69,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B69,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C69*(1/(1-D69))*(1+G69)*(1/(1-F69))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B69,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C69*(1/(1-D69))*(1+G69)*(1/(1-F69))","v":0},null,2027,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K69,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M69","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L69,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M69","v":0}]
[2027,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A70,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B70,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B70,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C70*(1/(1-D70))*(1+G70)*(1/(1-F70))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B70,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C70*(1/(1-D70))*(1+G70)*(1/(1-F70))","v":0},null,2027,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K70,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M70","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L70,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M70","v":0}]
[2027,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A71,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B71,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B71,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C71*(1/(1-D71))*(1+G71)*(1/(1-F71))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B71,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C71*(1/(1-D71))*(1+G71)*(1/(1-F71))","v":0},null,2027,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K71,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M71","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L71,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M71","v":0}]
[2027,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A72,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B72,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B72,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C72*(1/(1-D72))*(1+G72)*(1/(1-F72))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B72,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C72*(1/(1-D72))*(1+G72)*(1/(1-F72))","v":0},null,2027,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K72,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M72","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L72,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M72","v":0}]
[2027,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A73,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B73,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B73,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C73*(1/(1-D73))*(1+G73)*(1/(1-F73))","v":21.767863366643944},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B73,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C73*(1/(1-D73))*(1+G73)*(1/(1-F73))","v":8.8216843275498533},null,2027,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K73,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M73","v":1.5133169410837044},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L73,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M73","v":0.1837176338473373}]
[2027,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A74,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":285519.87900353153},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B74,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B74,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C74*(1/(1-D74))*(1+G74)*(1/(1-F74))","v":145.50574619640179},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B74,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C74*(1/(1-D74))*(1+G74)*(1/(1-F74))","v":94.95325646088672},null,2027,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K74,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":38936.720922074142},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M74","v":13.773198349344618},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L74,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M74","v":8.9448327474757328}]
[2028,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A75,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B75,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B75,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C75*(1/(1-D75))*(1+G75)*(1/(1-F75))","v":296.88382561334134},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B75,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C75*(1/(1-D75))*(1+G75)*(1/(1-F75))","v":123.96405476624517},null,2028,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K75,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M75","v":32.948906646749634},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L75,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M75","v":13.454757949525577}]
[2028,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A76,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B76,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B76,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C76*(1/(1-D76))*(1+G76)*(1/(1-F76))","v":200.77365491609572},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B76,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C76*(1/(1-D76))*(1+G76)*(1/(1-F76))","v":131.47163749028141},null,2028,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K76,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M76","v":17.29714592063922},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L76,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M76","v":12.604808491031356}]
[2028,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A77,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B77,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B77,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C77*(1/(1-D77))*(1+G77)*(1/(1-F77))","v":88.406191210187828},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B77,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C77*(1/(1-D77))*(1+G77)*(1/(1-F77))","v":17.71943187843992},null,2028,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K77,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M77","v":8.8467173974034576},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L77,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M77","v":1.0939307928280193}]
[2028,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A78,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B78,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B78,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C78*(1/(1-D78))*(1+G78)*(1/(1-F78))","v":2.3069740046962739},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B78,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C78*(1/(1-D78))*(1+G78)*(1/(1-F78))","v":2.7734694773576063},null,2028,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K78,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M78","v":2.717739602705747E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L78,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M78","v":1.9408288083782154E-2}]
[2028,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A79,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B79,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B79,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C79*(1/(1-D79))*(1+G79)*(1/(1-F79))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B79,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C79*(1/(1-D79))*(1+G79)*(1/(1-F79))","v":0},null,2028,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K79,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M79","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L79,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M79","v":0}]
[{"$f":"A68+1","v":2028},{"$f":"B68","v":6},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A80,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B80,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B80,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C80*(1/(1-D80))*(1+G80)*(1/(1-F80))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B80,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C80*(1/(1-D80))*(1+G80)*(1/(1-F80))","v":0},null,2028,{"$f":"L68","v":6},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K80,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M80","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L80,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M80","v":0}]
[2028,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A81,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B81,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B81,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C81*(1/(1-D81))*(1+G81)*(1/(1-F81))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B81,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C81*(1/(1-D81))*(1+G81)*(1/(1-F81))","v":0},null,2028,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K81,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M81","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L81,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M81","v":0}]
[2028,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A82,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B82,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B82,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C82*(1/(1-D82))*(1+G82)*(1/(1-F82))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B82,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C82*(1/(1-D82))*(1+G82)*(1/(1-F82))","v":0},null,2028,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K82,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M82","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L82,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M82","v":0}]
[2028,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A83,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B83,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B83,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C83*(1/(1-D83))*(1+G83)*(1/(1-F83))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B83,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C83*(1/(1-D83))*(1+G83)*(1/(1-F83))","v":0},null,2028,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K83,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M83","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L83,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M83","v":0}]
[2028,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A84,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B84,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B84,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C84*(1/(1-D84))*(1+G84)*(1/(1-F84))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B84,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C84*(1/(1-D84))*(1+G84)*(1/(1-F84))","v":0},null,2028,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K84,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M84","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L84,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M84","v":0}]
[2028,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A85,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B85,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B85,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C85*(1/(1-D85))*(1+G85)*(1/(1-F85))","v":22.289620645275821},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B85,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C85*(1/(1-D85))*(1+G85)*(1/(1-F85))","v":9.0331326415237907},null,2028,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K85,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M85","v":1.5430019069079082},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L85,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M85","v":0.18732140747466244}]
[2028,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A86,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":292363.54907601385},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B86,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B86,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C86*(1/(1-D86))*(1+G86)*(1/(1-F86))","v":148.99339589733984},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B86,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C86*(1/(1-D86))*(1+G86)*(1/(1-F86))","v":97.229205728566512},null,2028,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K86,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":39700.49696825428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M86","v":14.043371048262193},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L86,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M86","v":9.1202930540403901}]
[2029,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A87,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B87,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B87,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C87*(1/(1-D87))*(1+G87)*(1/(1-F87))","v":304.00069082734467},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B87,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C87*(1/(1-D87))*(1+G87)*(1/(1-F87))","v":126.93570695150676},null,2029,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K87,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M87","v":33.59712373496437},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L87,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M87","v":13.719458812415541}]
[2029,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A88,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B88,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B88,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C88*(1/(1-D88))*(1+G88)*(1/(1-F88))","v":205.58657807756711},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B88,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C88*(1/(1-D88))*(1+G88)*(1/(1-F88))","v":134.62326059251555},null,2029,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K88,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M88","v":17.63743962699224},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L88,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M88","v":12.852787956485537}]
[2029,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A89,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B89,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B89,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C89*(1/(1-D89))*(1+G89)*(1/(1-F89))","v":90.525454344939234},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B89,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C89*(1/(1-D89))*(1+G89)*(1/(1-F89))","v":18.144200078886826},null,2029,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K89,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M89","v":9.020762425758571},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L89,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M89","v":1.1154521331516249}]
[2029,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A90,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B90,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B90,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C90*(1/(1-D90))*(1+G90)*(1/(1-F90))","v":2.3622765224730973},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B90,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C90*(1/(1-D90))*(1+G90)*(1/(1-F90))","v":2.8399547714106874},null,2029,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K90,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M90","v":2.7712067866302117E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L90,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M90","v":1.9790115138736741E-2}]
[2029,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A91,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B91,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B91,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C91*(1/(1-D91))*(1+G91)*(1/(1-F91))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B91,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C91*(1/(1-D91))*(1+G91)*(1/(1-F91))","v":0},null,2029,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K91,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M91","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L91,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M91","v":0}]
[2029,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A92,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B92,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B92,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C92*(1/(1-D92))*(1+G92)*(1/(1-F92))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B92,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C92*(1/(1-D92))*(1+G92)*(1/(1-F92))","v":0},null,2029,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K92,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M92","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L92,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M92","v":0}]
[2029,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A93,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B93,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B93,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C93*(1/(1-D93))*(1+G93)*(1/(1-F93))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B93,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C93*(1/(1-D93))*(1+G93)*(1/(1-F93))","v":0},null,2029,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K93,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M93","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L93,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M93","v":0}]
[2029,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A94,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B94,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B94,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C94*(1/(1-D94))*(1+G94)*(1/(1-F94))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B94,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C94*(1/(1-D94))*(1+G94)*(1/(1-F94))","v":0},null,2029,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K94,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M94","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L94,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M94","v":0}]
[2029,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A95,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B95,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B95,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C95*(1/(1-D95))*(1+G95)*(1/(1-F95))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B95,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C95*(1/(1-D95))*(1+G95)*(1/(1-F95))","v":0},null,2029,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K95,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M95","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L95,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M95","v":0}]
[2029,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A96,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B96,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B96,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C96*(1/(1-D96))*(1+G96)*(1/(1-F96))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B96,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C96*(1/(1-D96))*(1+G96)*(1/(1-F96))","v":0},null,2029,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K96,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M96","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L96,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M96","v":0}]
[2029,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A97,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B97,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B97,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C97*(1/(1-D97))*(1+G97)*(1/(1-F97))","v":22.823944889703657},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B97,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C97*(1/(1-D97))*(1+G97)*(1/(1-F97))","v":9.249673867160201},null,2029,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K97,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M97","v":1.5733580038166441},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L97,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M97","v":0.19100665684015208}]
[2029,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A98,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":299372.05473631062},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B98,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B98,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C98*(1/(1-D98))*(1+G98)*(1/(1-F98))","v":152.56504859410555},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B98,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C98*(1/(1-D98))*(1+G98)*(1/(1-F98))","v":99.559973161266043},null,2029,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K98,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":40481.540807473095},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M98","v":14.319651933307028},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L98,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M98","v":9.2997202462849717}]
[2030,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A99,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B99,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B99,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C99*(1/(1-D99))*(1+G99)*(1/(1-F99))","v":311.28899022768104},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B99,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C99*(1/(1-D99))*(1+G99)*(1/(1-F99))","v":129.97894160448774},null,2030,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K99,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M99","v":34.260012748180181},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L99,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M99","v":13.990150987905329}]
[2030,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A100,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B100,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B100,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C100*(1/(1-D100))*(1+G100)*(1/(1-F100))","v":210.51543705365057},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B100,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C100*(1/(1-D100))*(1+G100)*(1/(1-F100))","v":137.85080138124687},null,2030,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K100,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M100","v":17.98543563528812},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L100,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M100","v":13.106380257801499}]
[2030,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A101,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B101,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B101,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C101*(1/(1-D101))*(1+G101)*(1/(1-F101))","v":92.695767224234999},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B101,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C101*(1/(1-D101))*(1+G101)*(1/(1-F101))","v":18.579200282980565},null,2030,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K101,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M101","v":9.198746837461119},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L101,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M101","v":1.1374605934492201}]
[2030,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A102,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B102,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B102,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C102*(1/(1-D102))*(1+G102)*(1/(1-F102))","v":2.4189111916750412},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B102,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C102*(1/(1-D102))*(1+G102)*(1/(1-F102))","v":2.9080415925331127},null,2030,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K102,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M102","v":2.825884161595334E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L102,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M102","v":2.0180584572942858E-2}]
[2030,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A103,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B103,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B103,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C103*(1/(1-D103))*(1+G103)*(1/(1-F103))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B103,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C103*(1/(1-D103))*(1+G103)*(1/(1-F103))","v":0},null,2030,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K103,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M103","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L103,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M103","v":0}]
[2030,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A104,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B104,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B104,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C104*(1/(1-D104))*(1+G104)*(1/(1-F104))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B104,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C104*(1/(1-D104))*(1+G104)*(1/(1-F104))","v":0},null,2030,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K104,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M104","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L104,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M104","v":0}]
[2030,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A105,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B105,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B105,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C105*(1/(1-D105))*(1+G105)*(1/(1-F105))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B105,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C105*(1/(1-D105))*(1+G105)*(1/(1-F105))","v":0},null,2030,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K105,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M105","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L105,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M105","v":0}]
[2030,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A106,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B106,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B106,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C106*(1/(1-D106))*(1+G106)*(1/(1-F106))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B106,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C106*(1/(1-D106))*(1+G106)*(1/(1-F106))","v":0},null,2030,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K106,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M106","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L106,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M106","v":0}]
[2030,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A107,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B107,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B107,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C107*(1/(1-D107))*(1+G107)*(1/(1-F107))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B107,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C107*(1/(1-D107))*(1+G107)*(1/(1-F107))","v":0},null,2030,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K107,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M107","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L107,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M107","v":0}]
[2030,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A108,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B108,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B108,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C108*(1/(1-D108))*(1+G108)*(1/(1-F108))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B108,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C108*(1/(1-D108))*(1+G108)*(1/(1-F108))","v":0},null,2030,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K108,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M108","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L108,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M108","v":0}]
[2030,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A109,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B109,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B109,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C109*(1/(1-D109))*(1+G109)*(1/(1-F109))","v":23.371140172057189},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B109,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C109*(1/(1-D109))*(1+G109)*(1/(1-F109))","v":9.4714312332894082},null,2030,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K109,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M109","v":1.6044011890253769},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L109,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M109","v":0.19477531915985685}]
[2030,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A110,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":306549.38437024661},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B110,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B110,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C110*(1/(1-D110))*(1+G110)*(1/(1-F110))","v":156.22273683538728},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B110,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C110*(1/(1-D110))*(1+G110)*(1/(1-F110))","v":101.94688514726832},null,2030,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K110,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":41280.263009141643},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M110","v":14.602186236378488},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L110,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M110","v":9.4832086432642466}]
[2031,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A111,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B111,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B111,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C111*(1/(1-D111))*(1+G111)*(1/(1-F111))","v":318.75287228660363},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B111,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C111*(1/(1-D111))*(1+G111)*(1/(1-F111))","v":133.09549092275918},null,2031,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K111,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M111","v":34.937922666997693},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L111,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M111","v":14.266976982984955}]
[2031,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A112,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B112,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B112,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C112*(1/(1-D112))*(1+G112)*(1/(1-F112))","v":215.56303733209839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B112,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C112*(1/(1-D112))*(1+G112)*(1/(1-F112))","v":141.15609696039675},null,2031,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K112,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M112","v":18.34131714943214},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L112,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M112","v":13.365718899671375}]
[2031,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A113,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B113,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B113,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C113*(1/(1-D113))*(1+G113)*(1/(1-F113))","v":94.918365181898025},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B113,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C113*(1/(1-D113))*(1+G113)*(1/(1-F113))","v":19.024680091180148},null,2031,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K113,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M113","v":9.380764333124116},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L113,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M113","v":1.1599677601636937}]
[2031,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A114,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B114,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B114,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C114*(1/(1-D114))*(1+G114)*(1/(1-F114))","v":2.4769102485400629},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B114,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C114*(1/(1-D114))*(1+G114)*(1/(1-F114))","v":2.9777686954840807},null,2031,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K114,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M114","v":2.8818005127261886E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L114,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M114","v":2.0579901950612555E-2}]
[2031,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A115,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B115,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B115,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C115*(1/(1-D115))*(1+G115)*(1/(1-F115))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B115,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C115*(1/(1-D115))*(1+G115)*(1/(1-F115))","v":0},null,2031,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K115,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M115","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L115,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M115","v":0}]
[2031,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A116,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B116,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B116,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C116*(1/(1-D116))*(1+G116)*(1/(1-F116))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B116,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C116*(1/(1-D116))*(1+G116)*(1/(1-F116))","v":0},null,2031,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K116,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M116","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L116,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M116","v":0}]
[2031,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A117,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B117,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B117,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C117*(1/(1-D117))*(1+G117)*(1/(1-F117))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B117,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C117*(1/(1-D117))*(1+G117)*(1/(1-F117))","v":0},null,2031,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K117,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M117","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L117,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M117","v":0}]
[2031,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A118,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B118,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B118,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C118*(1/(1-D118))*(1+G118)*(1/(1-F118))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B118,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C118*(1/(1-D118))*(1+G118)*(1/(1-F118))","v":0},null,2031,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K118,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M118","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L118,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M118","v":0}]
[2031,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A119,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B119,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B119,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C119*(1/(1-D119))*(1+G119)*(1/(1-F119))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B119,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C119*(1/(1-D119))*(1+G119)*(1/(1-F119))","v":0},null,2031,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K119,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M119","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L119,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M119","v":0}]
[2031,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A120,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B120,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B120,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C120*(1/(1-D120))*(1+G120)*(1/(1-F120))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B120,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C120*(1/(1-D120))*(1+G120)*(1/(1-F120))","v":0},null,2031,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K120,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M120","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L120,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M120","v":0}]
[2031,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A121,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B121,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B121,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C121*(1/(1-D121))*(1+G121)*(1/(1-F121))","v":23.931517953806537},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B121,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C121*(1/(1-D121))*(1+G121)*(1/(1-F121))","v":9.6985309633594028},null,2031,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K121,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M121","v":1.6361478053444469},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L121,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M121","v":0.1986293784612892}]
[2031,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A122,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":313899.6232865068},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B122,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B122,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C122*(1/(1-D122))*(1+G122)*(1/(1-F122))","v":159.96854256339773},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B122,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C122*(1/(1-D122))*(1+G122)*(1/(1-F122))","v":104.39130030778261},null,2031,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K122,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42097.084063791699},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M122","v":14.891122698802524},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L122,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M122","v":9.6708548431865253}]
[2032,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A123,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B123,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B123,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C123*(1/(1-D123))*(1+G123)*(1/(1-F123))","v":326.39658629947439},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B123,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C123*(1/(1-D123))*(1+G123)*(1/(1-F123))","v":136.28712920265357},null,2032,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K123,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M123","v":35.63121090595515},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L123,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M123","v":14.550082748661268}]
[2032,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A124,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B124,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B124,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C124*(1/(1-D124))*(1+G124)*(1/(1-F124))","v":220.73225258431688},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B124,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C124*(1/(1-D124))*(1+G124)*(1/(1-F124))","v":144.54102908225758},null,2032,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K124,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M124","v":18.70527180088316},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L124,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M124","v":13.630940613242414}]
[2032,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A125,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B125,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B125,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C125*(1/(1-D125))*(1+G125)*(1/(1-F125))","v":97.19451357489919},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B125,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C125*(1/(1-D125))*(1+G125)*(1/(1-F125))","v":19.480893121544891},null,2032,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K125,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M125","v":9.5669108778564329},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L125,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M125","v":1.1829854997515985}]
[2032,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A126,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B126,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B126,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C126*(1/(1-D126))*(1+G126)*(1/(1-F126))","v":2.536306712765068},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B126,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C126*(1/(1-D126))*(1+G126)*(1/(1-F126))","v":3.0491757769057473},null,2032,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K126,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M126","v":2.9389853208081487E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L126,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M126","v":2.0988277803900897E-2}]
[2032,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A127,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B127,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B127,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C127*(1/(1-D127))*(1+G127)*(1/(1-F127))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B127,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C127*(1/(1-D127))*(1+G127)*(1/(1-F127))","v":0},null,2032,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K127,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M127","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L127,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M127","v":0}]
[2032,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A128,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B128,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B128,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C128*(1/(1-D128))*(1+G128)*(1/(1-F128))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B128,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C128*(1/(1-D128))*(1+G128)*(1/(1-F128))","v":0},null,2032,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K128,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M128","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L128,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M128","v":0}]
[2032,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A129,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B129,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B129,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C129*(1/(1-D129))*(1+G129)*(1/(1-F129))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B129,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C129*(1/(1-D129))*(1+G129)*(1/(1-F129))","v":0},null,2032,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K129,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M129","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L129,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M129","v":0}]
[2032,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A130,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B130,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B130,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C130*(1/(1-D130))*(1+G130)*(1/(1-F130))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B130,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C130*(1/(1-D130))*(1+G130)*(1/(1-F130))","v":0},null,2032,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K130,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M130","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L130,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M130","v":0}]
[2032,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A131,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B131,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B131,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C131*(1/(1-D131))*(1+G131)*(1/(1-F131))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B131,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C131*(1/(1-D131))*(1+G131)*(1/(1-F131))","v":0},null,2032,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K131,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M131","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L131,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M131","v":0}]
[2032,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A132,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B132,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B132,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C132*(1/(1-D132))*(1+G132)*(1/(1-F132))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B132,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C132*(1/(1-D132))*(1+G132)*(1/(1-F132))","v":0},null,{"$f":"A132","v":2032},10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K132,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M132","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L132,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M132","v":0}]
[2032,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A133,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B133,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B133,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C133*(1/(1-D133))*(1+G133)*(1/(1-F133))","v":24.505397266079225},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B133,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C133*(1/(1-D133))*(1+G133)*(1/(1-F133))","v":9.9311023485114571},null,2032,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K133,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M133","v":1.6686145905466716},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L133,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M133","v":0.20257086672065611}]
[2032,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A134,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":321426.95608177828},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B134,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B134,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C134*(1/(1-D134))*(1+G134)*(1/(1-F134))","v":163.80459831919001},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B134,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C134*(1/(1-D134))*(1+G134)*(1/(1-F134))","v":106.89461028350242},null,2032,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K134,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":42932.434624098438},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M134","v":15.186613656589321},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L134,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M134","v":9.8627577787831839}]
[2033,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A135,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B135,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B135,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C135*(1/(1-D135))*(1+G135)*(1/(1-F135))","v":334.22448484531583},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B135,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C135*(1/(1-D135))*(1+G135)*(1/(1-F135))","v":139.55567386667008},null,2033,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K135,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M135","v":36.3402435184314},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L135,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M135","v":14.839617763630539}]
[2033,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A136,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B136,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B136,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C136*(1/(1-D136))*(1+G136)*(1/(1-F136))","v":226.0260263293637},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B136,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C136*(1/(1-D136))*(1+G136)*(1/(1-F136))","v":148.00752523712026},null,2033,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K136,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M136","v":19.077491756221306},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L136,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M136","v":13.902185434503894}]
[2033,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A137,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B137,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B137,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C137*(1/(1-D137))*(1+G137)*(1/(1-F137))","v":99.525508516061507},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B137,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C137*(1/(1-D137))*(1+G137)*(1/(1-F137))","v":19.94809915659183},null,2033,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K137,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M137","v":9.7572847562788567},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L137,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M137","v":1.2065259654860991}]
[2033,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A138,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B138,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B138,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C138*(1/(1-D138))*(1+G138)*(1/(1-F138))","v":2.5971344066259507},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B138,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C138*(1/(1-D138))*(1+G138)*(1/(1-F138))","v":3.1223034983095355},null,2033,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K138,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M138","v":2.997468779187995E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L138,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M138","v":2.1405927753602436E-2}]
[2033,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A139,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B139,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B139,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C139*(1/(1-D139))*(1+G139)*(1/(1-F139))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B139,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C139*(1/(1-D139))*(1+G139)*(1/(1-F139))","v":0},null,2033,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K139,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M139","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L139,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M139","v":0}]
[2033,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A140,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B140,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B140,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C140*(1/(1-D140))*(1+G140)*(1/(1-F140))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B140,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C140*(1/(1-D140))*(1+G140)*(1/(1-F140))","v":0},null,2033,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K140,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M140","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L140,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M140","v":0}]
[2033,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A141,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B141,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B141,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C141*(1/(1-D141))*(1+G141)*(1/(1-F141))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B141,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C141*(1/(1-D141))*(1+G141)*(1/(1-F141))","v":0},null,2033,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K141,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M141","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L141,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M141","v":0}]
[2033,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A142,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B142,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B142,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C142*(1/(1-D142))*(1+G142)*(1/(1-F142))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B142,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C142*(1/(1-D142))*(1+G142)*(1/(1-F142))","v":0},null,2033,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K142,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M142","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L142,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M142","v":0}]
[2033,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A143,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B143,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B143,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C143*(1/(1-D143))*(1+G143)*(1/(1-F143))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B143,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C143*(1/(1-D143))*(1+G143)*(1/(1-F143))","v":0},null,2033,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K143,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M143","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L143,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M143","v":0}]
[{"$f":"A132+1","v":2033},{"$f":"B132","v":10},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A144,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B144,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B144,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C144*(1/(1-D144))*(1+G144)*(1/(1-F144))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B144,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C144*(1/(1-D144))*(1+G144)*(1/(1-F144))","v":0},null,2033,{"$f":"L132","v":10},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K144,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M144","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L144,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M144","v":0}]
[2033,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A145,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B145,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B145,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C145*(1/(1-D145))*(1+G145)*(1/(1-F145))","v":25.093104894394937},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B145,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C145*(1/(1-D145))*(1+G145)*(1/(1-F145))","v":10.169277822446064},null,2033,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K145,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M145","v":1.7018186869629841},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L145,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M145","v":0.20660186502777567}]
[2033,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A146,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":329135.6690638382},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B146,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B146,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C146*(1/(1-D146))*(1+G146)*(1/(1-F146))","v":167.73308847750451},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B146,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C146*(1/(1-D146))*(1+G146)*(1/(1-F146))","v":109.45824054043403},null,2033,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K146,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":43786.755751770324},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M146","v":15.488815127766362},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L146,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M146","v":10.059018774026049}]
[2034,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A147,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B147,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B147,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C147*(1/(1-D147))*(1+G147)*(1/(1-F147))","v":342.24102630765316},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B147,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C147*(1/(1-D147))*(1+G147)*(1/(1-F147))","v":142.90298651605411},null,2034,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K147,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M147","v":37.065395406537156},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L147,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M147","v":15.135735119988004}]
[2034,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A148,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B148,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B148,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C148*(1/(1-D148))*(1+G148)*(1/(1-F148))","v":231.44737363871863},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B148,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C148*(1/(1-D148))*(1+G148)*(1/(1-F148))","v":151.55755976960057},null,2034,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K148,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M148","v":19.458173827334267},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L148,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M148","v":14.179596784582319}]
[2034,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A149,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B149,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B149,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C149*(1/(1-D149))*(1+G149)*(1/(1-F149))","v":101.91267762471752},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B149,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C149*(1/(1-D149))*(1+G149)*(1/(1-F149))","v":20.4265642937515},null,2034,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K149,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M149","v":9.9519866288794763},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L149,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M149","v":1.2306016044255332}]
[2034,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A150,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B150,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B150,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C150*(1/(1-D150))*(1+G150)*(1/(1-F150))","v":2.6594279745661202},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B150,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C150*(1/(1-D150))*(1+G150)*(1/(1-F150))","v":3.1971935096256834},null,2034,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K150,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M150","v":3.0572818110864687E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L150,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M150","v":2.1833072632785961E-2}]
[2034,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A151,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B151,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B151,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C151*(1/(1-D151))*(1+G151)*(1/(1-F151))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B151,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C151*(1/(1-D151))*(1+G151)*(1/(1-F151))","v":0},null,2034,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K151,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M151","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L151,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M151","v":0}]
[2034,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A152,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B152,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B152,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C152*(1/(1-D152))*(1+G152)*(1/(1-F152))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B152,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C152*(1/(1-D152))*(1+G152)*(1/(1-F152))","v":0},null,2034,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K152,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M152","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L152,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M152","v":0}]
[2034,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A153,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B153,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B153,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C153*(1/(1-D153))*(1+G153)*(1/(1-F153))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B153,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C153*(1/(1-D153))*(1+G153)*(1/(1-F153))","v":0},null,2034,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K153,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M153","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L153,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M153","v":0}]
[2034,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A154,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B154,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B154,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C154*(1/(1-D154))*(1+G154)*(1/(1-F154))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B154,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C154*(1/(1-D154))*(1+G154)*(1/(1-F154))","v":0},null,2034,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K154,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M154","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L154,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M154","v":0}]
[2034,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A155,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B155,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B155,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C155*(1/(1-D155))*(1+G155)*(1/(1-F155))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B155,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C155*(1/(1-D155))*(1+G155)*(1/(1-F155))","v":0},null,2034,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K155,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M155","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L155,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M155","v":0}]
[2034,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A156,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B156,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B156,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C156*(1/(1-D156))*(1+G156)*(1/(1-F156))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B156,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C156*(1/(1-D156))*(1+G156)*(1/(1-F156))","v":0},null,2034,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K156,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M156","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L156,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M156","v":0}]
[2034,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A157,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B157,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B157,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C157*(1/(1-D157))*(1+G157)*(1/(1-F157))","v":25.694975567926818},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B157,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C157*(1/(1-D157))*(1+G157)*(1/(1-F157))","v":10.413193038123325},null,2034,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K157,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M157","v":1.7357776513116669},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L157,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M157","v":0.21072450477935237}]
[2034,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A158,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":337030.15273401438},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B158,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B158,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C158*(1/(1-D158))*(1+G158)*(1/(1-F158))","v":171.75625051187231},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B158,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C158*(1/(1-D158))*(1+G158)*(1/(1-F158))","v":112.08365119547024},null,2034,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K158,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":44660.49917044933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M158","v":15.797886901837554},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L158,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M158","v":10.259741602225496}]
[2035,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A159,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B159,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B159,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C159*(1/(1-D159))*(1+G159)*(1/(1-F159))","v":350.45077745712786},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B159,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C159*(1/(1-D159))*(1+G159)*(1/(1-F159))","v":146.3309740091693},null,2035,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K159,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M159","v":37.807050536115881},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L159,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M159","v":15.438591611023956}]
[2035,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A160,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B160,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B160,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C160*(1/(1-D160))*(1+G160)*(1/(1-F160))","v":236.9993828828274},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B160,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C160*(1/(1-D160))*(1+G160)*(1/(1-F160))","v":155.19315502232035},null,2035,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K160,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M160","v":19.847519584286093},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L160,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M160","v":14.463321551991349}]
[2035,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A161,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B161,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B161,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C161*(1/(1-D161))*(1+G161)*(1/(1-F161))","v":104.35738079576123},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B161,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C161*(1/(1-D161))*(1+G161)*(1/(1-F161))","v":20.916561099510538},null,2035,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K161,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M161","v":10.151119589741013},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L161,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M161","v":1.2552251645516188}]
[2035,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A162,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B162,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B162,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C162*(1/(1-D162))*(1+G162)*(1/(1-F162))","v":2.7232229032650328},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B162,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C162*(1/(1-D162))*(1+G162)*(1/(1-F162))","v":3.2738884733298508},null,2035,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K162,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M162","v":3.1184560873322876E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L162,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M162","v":2.2269938613439028E-2}]
[2035,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A163,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B163,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B163,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C163*(1/(1-D163))*(1+G163)*(1/(1-F163))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B163,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C163*(1/(1-D163))*(1+G163)*(1/(1-F163))","v":0},null,2035,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K163,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M163","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L163,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M163","v":0}]
[2035,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A164,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B164,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B164,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C164*(1/(1-D164))*(1+G164)*(1/(1-F164))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B164,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C164*(1/(1-D164))*(1+G164)*(1/(1-F164))","v":0},null,2035,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K164,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M164","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L164,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M164","v":0}]
[2035,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A165,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B165,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B165,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C165*(1/(1-D165))*(1+G165)*(1/(1-F165))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B165,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C165*(1/(1-D165))*(1+G165)*(1/(1-F165))","v":0},null,2035,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K165,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M165","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L165,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M165","v":0}]
[2035,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A166,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B166,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B166,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C166*(1/(1-D166))*(1+G166)*(1/(1-F166))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B166,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C166*(1/(1-D166))*(1+G166)*(1/(1-F166))","v":0},null,2035,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K166,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M166","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L166,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M166","v":0}]
[2035,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A167,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B167,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B167,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C167*(1/(1-D167))*(1+G167)*(1/(1-F167))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B167,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C167*(1/(1-D167))*(1+G167)*(1/(1-F167))","v":0},null,2035,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K167,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M167","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L167,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M167","v":0}]
[2035,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A168,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B168,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B168,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C168*(1/(1-D168))*(1+G168)*(1/(1-F168))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B168,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C168*(1/(1-D168))*(1+G168)*(1/(1-F168))","v":0},null,2035,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K168,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M168","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L168,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M168","v":0}]
[2035,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A169,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B169,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B169,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C169*(1/(1-D169))*(1+G169)*(1/(1-F169))","v":26.311352153400474},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B169,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C169*(1/(1-D169))*(1+G169)*(1/(1-F169))","v":10.662986946342805},null,2035,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K169,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M169","v":1.770509464766876},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L169,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M169","v":0.21494096890130207}]
[2035,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A170,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":345114.90433047671},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B170,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B170,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C170*(1/(1-D170))*(1+G170)*(1/(1-F170))","v":175.87637629071958},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B170,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C170*(1/(1-D170))*(1+G170)*(1/(1-F170))","v":114.77233786219426},null,2035,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K170,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":45554.127524767879},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M170","v":16.113992631420192},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L170,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M170","v":10.465032545542959}]
[2036,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A171,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B171,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B171,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C171*(1/(1-D171))*(1+G171)*(1/(1-F171))","v":358.8584160974039},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B171,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C171*(1/(1-D171))*(1+G171)*(1/(1-F171))","v":149.84158956629767},null,2036,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K171,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M171","v":38.565602156978933},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L171,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M171","v":15.748347821157243}]
[2036,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A172,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B172,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B172,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C172*(1/(1-D172))*(1+G172)*(1/(1-F172))","v":242.68521752044927},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B172,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C172*(1/(1-D172))*(1+G172)*(1/(1-F172))","v":158.91638250761719},null,2036,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K172,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M172","v":20.245735470933727},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L172,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M172","v":14.753510176884109}]
[2036,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A173,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B173,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B173,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C173*(1/(1-D173))*(1+G173)*(1/(1-F173))","v":106.86101098754693},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B173,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C173*(1/(1-D173))*(1+G173)*(1/(1-F173))","v":21.418368767331888},null,2036,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K173,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M173","v":10.354789225673523},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L173,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M173","v":1.2804097020814416}]
[2036,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A174,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B174,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B174,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C174*(1/(1-D174))*(1+G174)*(1/(1-F174))","v":2.7885555421985471},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B174,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C174*(1/(1-D174))*(1+G174)*(1/(1-F174))","v":3.3524320891610064},null,2036,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K174,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M174","v":3.1810240445279026E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L174,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M174","v":2.2716757336195714E-2}]
[2036,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A175,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B175,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B175,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C175*(1/(1-D175))*(1+G175)*(1/(1-F175))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B175,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C175*(1/(1-D175))*(1+G175)*(1/(1-F175))","v":0},null,2036,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K175,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M175","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L175,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M175","v":0}]
[2036,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A176,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B176,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B176,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C176*(1/(1-D176))*(1+G176)*(1/(1-F176))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B176,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C176*(1/(1-D176))*(1+G176)*(1/(1-F176))","v":0},null,2036,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K176,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M176","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L176,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M176","v":0}]
[2036,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A177,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B177,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B177,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C177*(1/(1-D177))*(1+G177)*(1/(1-F177))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B177,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C177*(1/(1-D177))*(1+G177)*(1/(1-F177))","v":0},null,2036,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K177,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M177","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L177,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M177","v":0}]
[2036,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A178,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B178,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B178,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C178*(1/(1-D178))*(1+G178)*(1/(1-F178))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B178,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C178*(1/(1-D178))*(1+G178)*(1/(1-F178))","v":0},null,2036,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K178,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M178","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L178,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M178","v":0}]
[2036,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A179,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B179,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B179,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C179*(1/(1-D179))*(1+G179)*(1/(1-F179))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B179,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C179*(1/(1-D179))*(1+G179)*(1/(1-F179))","v":0},null,2036,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K179,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M179","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L179,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M179","v":0}]
[2036,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A180,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B180,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B180,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C180*(1/(1-D180))*(1+G180)*(1/(1-F180))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B180,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C180*(1/(1-D180))*(1+G180)*(1/(1-F180))","v":0},null,2036,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K180,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M180","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L180,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M180","v":0}]
[2036,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A181,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B181,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B181,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C181*(1/(1-D181))*(1+G181)*(1/(1-F181))","v":26.942585853744895},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B181,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C181*(1/(1-D181))*(1+G181)*(1/(1-F181))","v":10.918801876249184},null,2036,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K181,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M181","v":1.8060325432722817},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L181,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M181","v":0.21925349310083481}]
[2036,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A182,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":353394.53043385741},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B182,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B182,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C182*(1/(1-D182))*(1+G182)*(1/(1-F182))","v":180.09581340523559},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B182,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C182*(1/(1-D182))*(1+G182)*(1/(1-F182))","v":117.5258325174117},null,2036,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K182,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":46468.114645712565},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M182","v":16.437299926112818},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L182,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M182","v":10.675000455952237}]
[2037,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A183,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B183,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B183,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C183*(1/(1-D183))*(1+G183)*(1/(1-F183))","v":367.46873377592402},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B183,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C183*(1/(1-D183))*(1+G183)*(1/(1-F183))","v":153.43683390151779},null,2037,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K183,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M183","v":39.341453028502428},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L183,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M183","v":16.06516821805824}]
[2037,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A184,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B184,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B184,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C184*(1/(1-D184))*(1+G184)*(1/(1-F184))","v":248.50811793186011},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B184,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C184*(1/(1-D184))*(1+G184)*(1/(1-F184))","v":162.72936410797178},null,2037,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K184,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M184","v":20.653032923358325},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L184,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M184","v":15.050316737356676}]
[2037,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A185,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B185,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B185,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C185*(1/(1-D185))*(1+G185)*(1/(1-F185))","v":109.42499502909962},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B185,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C185*(1/(1-D185))*(1+G185)*(1/(1-F185))","v":21.932273279445553},null,2037,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K185,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M185","v":10.563103676786717},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L185,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M185","v":1.3061685889574568}]
[2037,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A186,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B186,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B186,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C186*(1/(1-D186))*(1+G186)*(1/(1-F186))","v":2.8554631247032027},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B186,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C186*(1/(1-D186))*(1+G186)*(1/(1-F186))","v":3.432869119445134},null,2037,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K186,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M186","v":3.2450189036575053E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L186,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M186","v":2.3173766043222625E-2}]
[2037,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A187,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B187,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B187,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C187*(1/(1-D187))*(1+G187)*(1/(1-F187))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B187,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C187*(1/(1-D187))*(1+G187)*(1/(1-F187))","v":0},null,2037,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K187,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M187","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L187,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M187","v":0}]
[2037,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A188,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B188,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B188,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C188*(1/(1-D188))*(1+G188)*(1/(1-F188))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B188,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C188*(1/(1-D188))*(1+G188)*(1/(1-F188))","v":0},null,2037,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K188,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M188","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L188,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M188","v":0}]
[2037,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A189,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B189,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B189,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C189*(1/(1-D189))*(1+G189)*(1/(1-F189))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B189,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C189*(1/(1-D189))*(1+G189)*(1/(1-F189))","v":0},null,2037,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K189,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M189","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L189,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M189","v":0}]
[2037,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A190,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B190,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B190,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C190*(1/(1-D190))*(1+G190)*(1/(1-F190))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B190,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C190*(1/(1-D190))*(1+G190)*(1/(1-F190))","v":0},null,2037,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K190,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M190","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L190,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M190","v":0}]
[2037,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A191,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B191,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B191,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C191*(1/(1-D191))*(1+G191)*(1/(1-F191))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B191,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C191*(1/(1-D191))*(1+G191)*(1/(1-F191))","v":0},null,2037,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K191,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M191","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L191,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M191","v":0}]
[2037,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A192,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B192,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B192,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C192*(1/(1-D192))*(1+G192)*(1/(1-F192))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B192,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C192*(1/(1-D192))*(1+G192)*(1/(1-F192))","v":0},null,2037,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K192,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M192","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L192,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M192","v":0}]
[2037,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A193,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B193,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B193,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C193*(1/(1-D193))*(1+G193)*(1/(1-F193))","v":27.589036411612199},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B193,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C193*(1/(1-D193))*(1+G193)*(1/(1-F193))","v":11.180783617811038},null,2037,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K193,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M193","v":1.8423657481058027},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L193,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M193","v":0.22366436714901999}]
[2037,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A194,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":361873.7496367339},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B194,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B194,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C194*(1/(1-D194))*(1+G194)*(1/(1-F194))","v":184.41696652978612},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B194,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C194*(1/(1-D194))*(1+G194)*(1/(1-F194))","v":120.34570438892105},null,2037,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K194,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":47402.945822448273},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M194","v":16.767980448648363},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L194,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M194","v":10.889756817684955}]
[2038,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A195,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B195,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B195,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C195*(1/(1-D195))*(1+G195)*(1/(1-F195))","v":376.28663856110893},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B195,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C195*(1/(1-D195))*(1+G195)*(1/(1-F195))","v":157.1187563823263},null,2038,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K195,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M195","v":40.135015650716561},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L195,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M195","v":16.389221247014671}]
[2038,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A196,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B196,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B196,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C196*(1/(1-D196))*(1+G196)*(1/(1-F196))","v":254.47140329698973},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B196,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C196*(1/(1-D196))*(1+G196)*(1/(1-F196))","v":166.63427330585958},null,{"$f":"A196","v":2038},2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K196,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M196","v":21.069628491179909},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L196,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M196","v":15.353899037852724}]
[2038,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A197,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B197,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B197,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C197*(1/(1-D197))*(1+G197)*(1/(1-F197))","v":112.05079444711028},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B197,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C197*(1/(1-D197))*(1+G197)*(1/(1-F197))","v":22.458567572605034},null,2038,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K197,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M197","v":10.776173698536997},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L197,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M197","v":1.3325155205198438}]
[2038,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A198,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B198,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B198,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C198*(1/(1-D198))*(1+G198)*(1/(1-F198))","v":2.9239837895568108},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B198,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C198*(1/(1-D198))*(1+G198)*(1/(1-F198))","v":3.5152454150396522},null,2038,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K198,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M198","v":3.3104746891480727E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L198,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M198","v":2.3641207714340199E-2}]
[2038,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A199,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B199,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B199,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C199*(1/(1-D199))*(1+G199)*(1/(1-F199))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B199,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C199*(1/(1-D199))*(1+G199)*(1/(1-F199))","v":0},null,2038,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K199,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M199","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L199,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M199","v":0}]
[2038,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A200,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B200,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B200,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C200*(1/(1-D200))*(1+G200)*(1/(1-F200))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B200,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C200*(1/(1-D200))*(1+G200)*(1/(1-F200))","v":0},null,2038,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K200,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M200","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L200,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M200","v":0}]
[2038,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A201,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B201,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B201,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C201*(1/(1-D201))*(1+G201)*(1/(1-F201))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B201,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C201*(1/(1-D201))*(1+G201)*(1/(1-F201))","v":0},null,2038,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K201,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M201","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L201,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M201","v":0}]
[2038,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A202,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B202,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B202,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C202*(1/(1-D202))*(1+G202)*(1/(1-F202))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B202,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C202*(1/(1-D202))*(1+G202)*(1/(1-F202))","v":0},null,2038,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K202,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M202","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L202,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M202","v":0}]
[2038,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A203,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B203,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B203,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C203*(1/(1-D203))*(1+G203)*(1/(1-F203))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B203,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C203*(1/(1-D203))*(1+G203)*(1/(1-F203))","v":0},null,2038,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K203,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M203","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L203,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M203","v":0}]
[2038,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A204,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B204,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B204,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C204*(1/(1-D204))*(1+G204)*(1/(1-F204))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B204,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C204*(1/(1-D204))*(1+G204)*(1/(1-F204))","v":0},null,2038,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K204,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M204","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L204,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M204","v":0}]
[2038,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A205,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B205,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B205,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C205*(1/(1-D205))*(1+G205)*(1/(1-F205))","v":28.251072317885914},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B205,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C205*(1/(1-D205))*(1+G205)*(1/(1-F205))","v":11.449081506321285},null,2038,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K205,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M205","v":1.8795283967015501},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L205,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M205","v":0.22817593619457738}]
[2038,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A206,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":370557.39527854347},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B206,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B206,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C206*(1/(1-D206))*(1+G206)*(1/(1-F206))","v":188.84229881567225},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B206,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C206*(1/(1-D206))*(1+G206)*(1/(1-F206))","v":123.23356086504405},null,2038,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K206,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":48359.118080760221},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M206","v":17.106210013388242},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L206,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M206","v":11.109415811196341}]
[2039,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A207,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B207,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B207,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C207*(1/(1-D207))*(1+G207)*(1/(1-F207))","v":385.31715788763881},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B207,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C207*(1/(1-D207))*(1+G207)*(1/(1-F207))","v":160.88945621768735},null,2039,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K207,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M207","v":40.946712501021196},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L207,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M207","v":16.720679427594952}]
[{"$f":"A196+1","v":2039},{"$f":"B196","v":2},{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A208,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B208,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B208,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C208*(1/(1-D208))*(1+G208)*(1/(1-F208))","v":260.57847351959987},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B208,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C208*(1/(1-D208))*(1+G208)*(1/(1-F208))","v":170.63333644375103},null,2039,{"$f":"L196","v":2},{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K208,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M208","v":21.495743961825656},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L208,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M208","v":15.664418699720551}]
[2039,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A209,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B209,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B209,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C209*(1/(1-D209))*(1+G209)*(1/(1-F209))","v":114.73990631320518},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B209,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C209*(1/(1-D209))*(1+G209)*(1/(1-F209))","v":22.997551707907107},null,2039,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K209,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M209","v":10.994112725285127},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L209,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M209","v":1.3594645233656588}]
[2039,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A210,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B210,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B210,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C210*(1/(1-D210))*(1+G210)*(1/(1-F210))","v":2.9941566030880686},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B210,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C210*(1/(1-D210))*(1+G210)*(1/(1-F210))","v":3.599607941913844},null,2039,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K210,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M210","v":3.3774262483944863E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L210,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M210","v":2.4119331206458108E-2}]
[2039,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A211,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B211,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B211,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C211*(1/(1-D211))*(1+G211)*(1/(1-F211))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B211,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C211*(1/(1-D211))*(1+G211)*(1/(1-F211))","v":0},null,2039,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K211,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M211","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L211,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M211","v":0}]
[2039,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A212,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B212,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B212,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C212*(1/(1-D212))*(1+G212)*(1/(1-F212))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B212,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C212*(1/(1-D212))*(1+G212)*(1/(1-F212))","v":0},null,2039,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K212,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M212","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L212,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M212","v":0}]
[2039,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A213,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B213,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B213,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C213*(1/(1-D213))*(1+G213)*(1/(1-F213))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B213,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C213*(1/(1-D213))*(1+G213)*(1/(1-F213))","v":0},null,2039,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K213,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M213","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L213,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M213","v":0}]
[2039,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A214,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B214,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B214,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C214*(1/(1-D214))*(1+G214)*(1/(1-F214))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B214,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C214*(1/(1-D214))*(1+G214)*(1/(1-F214))","v":0},null,2039,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K214,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M214","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L214,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M214","v":0}]
[2039,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A215,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B215,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B215,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C215*(1/(1-D215))*(1+G215)*(1/(1-F215))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B215,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C215*(1/(1-D215))*(1+G215)*(1/(1-F215))","v":0},null,2039,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K215,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M215","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L215,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M215","v":0}]
[2039,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A216,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B216,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B216,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C216*(1/(1-D216))*(1+G216)*(1/(1-F216))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B216,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C216*(1/(1-D216))*(1+G216)*(1/(1-F216))","v":0},null,2039,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K216,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M216","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L216,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M216","v":0}]
[2039,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A217,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B217,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B217,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C217*(1/(1-D217))*(1+G217)*(1/(1-F217))","v":28.92907102530063},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B217,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C217*(1/(1-D217))*(1+G217)*(1/(1-F217))","v":11.723848508969077},null,2039,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K217,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M217","v":1.9175402737352529},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L217,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M217","v":0.23279060210965452}]
[2039,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A218,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":379450.41824754264},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B218,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B218,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C218*(1/(1-D218))*(1+G218)*(1/(1-F218))","v":193.37433331905603},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B218,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C218*(1/(1-D218))*(1+G218)*(1/(1-F218))","v":126.19104842645302},null,2039,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K218,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":49337.140468275153},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M218","v":17.452168687214471},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L218,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M218","v":11.334094378688356}]
[2040,1,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A219,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B219,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11247577867545278},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B219,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10664234184729075},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C219*(1/(1-D219))*(1+G219)*(1/(1-F219))","v":394.56544147148782},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B219,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C219*(1/(1-D219))*(1+G219)*(1/(1-F219))","v":164.75108367520724},null,2040,1,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K219,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M219","v":41.776976276664783},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L219,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M219","v":17.059719452664972}]
[2040,2,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A220,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B220,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11215095548832055},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B220,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10894549605970524},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C220*(1/(1-D220))*(1+G220)*(1/(1-F220))","v":266.83281119863597},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B220,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C220*(1/(1-D220))*(1+G220)*(1/(1-F220))","v":174.72883401500195},null,2040,2,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K220,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M220","v":21.931606487823757},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L220,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M220","v":15.982041253974879}]
[2040,3,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A221,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B221,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10676416128019867},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B221,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.103450070293787},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C221*(1/(1-D221))*(1+G221)*(1/(1-F221))","v":117.4938641119862},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B221,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C221*(1/(1-D221))*(1+G221)*(1/(1-F221))","v":23.549533044775007},null,2040,3,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K221,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M221","v":11.217036935401355},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L221,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M221","v":1.387029963399335}]
[2040,4,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A222,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B222,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10046493307829443},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B222,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.8684337458090396E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C222*(1/(1-D222))*(1+G222)*(1/(1-F222))","v":3.0660215818282253},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B222,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C222*(1/(1-D222))*(1+G222)*(1/(1-F222))","v":3.686004808380928},null,2040,4,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K222,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M222","v":3.445909271760033E-2},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L222,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M222","v":2.4608391396405534E-2}]
[2040,5,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A223,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B223,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.1719266725503679E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B223,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.7777990561801911E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C223*(1/(1-D223))*(1+G223)*(1/(1-F223))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B223,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C223*(1/(1-D223))*(1+G223)*(1/(1-F223))","v":0},null,2040,5,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K223,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M223","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L223,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M223","v":0}]
[2040,6,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A224,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B224,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.7592877244869638E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B224,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.3417754243494541E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C224*(1/(1-D224))*(1+G224)*(1/(1-F224))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B224,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C224*(1/(1-D224))*(1+G224)*(1/(1-F224))","v":0},null,2040,6,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K224,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M224","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L224,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M224","v":0}]
[2040,7,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A225,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B225,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.5310611173928047E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B225,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.9099017942042382E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C225*(1/(1-D225))*(1+G225)*(1/(1-F225))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B225,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C225*(1/(1-D225))*(1+G225)*(1/(1-F225))","v":0},null,2040,7,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K225,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M225","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L225,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M225","v":0}]
[2040,8,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A226,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B226,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.3716099804690303E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B226,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":7.7582629856355056E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C226*(1/(1-D226))*(1+G226)*(1/(1-F226))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B226,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C226*(1/(1-D226))*(1+G226)*(1/(1-F226))","v":0},null,2040,8,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K226,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M226","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L226,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M226","v":0}]
[2040,9,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A227,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B227,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":8.6783990722221899E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B227,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.0413977689088784E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C227*(1/(1-D227))*(1+G227)*(1/(1-F227))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B227,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C227*(1/(1-D227))*(1+G227)*(1/(1-F227))","v":0},null,2040,9,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K227,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M227","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L227,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M227","v":0}]
[2040,10,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A228,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B228,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":9.390320666966856E-2},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B228,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":8.842713875071688E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C228*(1/(1-D228))*(1+G228)*(1/(1-F228))","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B228,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C228*(1/(1-D228))*(1+G228)*(1/(1-F228))","v":0},null,2040,10,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K228,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M228","v":0},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L228,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M228","v":0}]
[2040,11,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A229,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B229,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.10190185389568313},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B229,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":9.7534897893692574E-2},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C229*(1/(1-D229))*(1+G229)*(1/(1-F229))","v":29.623419167298781},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B229,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C229*(1/(1-D229))*(1+G229)*(1/(1-F229))","v":12.005241313534116},null,2040,11,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K229,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M229","v":1.9564216424795777},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L229,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M229","v":0.23751082486837014}]
[2040,12,{"$f":"INDEX('Input Parameters, System'!$AS$4:$AS$26,MATCH(A230,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":388557.88985145895},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B230,Hourly!$F$13:$F$8772,\"=\"&$D$2)/100","v":0.11018521510360209},{"$f":"AVERAGEIFS(Hourly!$AL$13:$AL$8772,Hourly!$B$13:$B$8772,\"=\"&B230,Hourly!$F$13:$F$8772,\"=\"&$E$2)/100","v":0.10538778193566652},{"$f":"'Input Parameters, System'!$A$24","v":7.0000000000000007E-2},{"$f":"'Input Parameters, System'!$A$21","v":0.15},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&H$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&H$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&H$2)))*C230*(1/(1-D230))*(1+G230)*(1/(1-F230))","v":198.01565446389301},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AU$13:$AU$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&I$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AW$13:$AW$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&I$2),AVERAGEIFS(Hourly!$AY$13:$AY$8772,Hourly!$B$13:$B$8772,\"=\"&$B230,Hourly!$F$13:$F$8772,\"=\"&I$2)))*C230*(1/(1-D230))*(1+G230)*(1/(1-F230))","v":129.2198536008423},null,2040,12,{"$f":"INDEX('Input Parameters, System'!$AT$4:$AT$26,MATCH(K230,'Input Parameters, System'!$AI$4:$AI$26,0))*1000","v":50337.534346626839},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&N$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&N$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&N$2)))*M230","v":17.806040892878212},{"$f":"IF(Hourly!$AU$9=1,AVERAGEIFS(Hourly!$AV$13:$AV$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&O$2),IF(Hourly!$AW$9=1,AVERAGEIFS(Hourly!$AX$13:$AX$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&O$2),AVERAGEIFS(Hourly!$AZ$13:$AZ$8772,Hourly!$B$13:$B$8772,\"=\"&$L230,Hourly!$F$13:$F$8772,\"=\"&O$2)))*M230","v":11.563912291228119}]

{"sheet":"NEISO Energy Prices, History 1","index":18,"n_rows":35066,"n_cols":27,"rows_kept":281,"cut":true,"hidden":false,"merged":[[1,15,1,16],[0,19,1,21]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,"$ / MWh","$ / MWh","$ / MWh","$ / MWh","$ / MWh","MWh"]
[null,null,"Date","Hour","Regulation Clearing Price","TMSR Clearing Price","TMNSR Clearing Price","TMOR Clearing Price","LMP - Energy Component","Total Load","Reserve / LMP","Month","Day","Peak=0/Off=1"]
[{"$f":"YEAR(C3)","v":2012},{"$f":"MONTH(C3)","v":1},"2012-01-01",1,7.51,0,0,0,55.78,12158.42,{"$f":"IFERROR(SUM(E3:H3)/I3,\"\")","v":0.13463607027608462},{"$f":"MONTH(C3)","v":1},{"$f":"TEXT(WORKDAY(C3,0,),\"dddddddddd\")","v":"Sunday"},{"$f":"IF(OR(M3=\"Sunday\",M3=\"Saturday\"),1,VLOOKUP(D3,$Z$3:$AA$26,2,FALSE()))","v":1},null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"YEAR(C4)","v":2012},{"$f":"MONTH(C4)","v":1},"2012-01-01",2,6.44,0,0,0,39.01,11463.88,{"$f":"IFERROR(SUM(E4:H4)/I4,\"\")","v":0.16508587541655986},{"$f":"MONTH(C4)","v":1},"Sunday",{"$f":"IF(OR(M4=\"Sunday\",M4=\"Saturday\"),1,VLOOKUP(D4,$Z$3:$AA$26,2,FALSE()))","v":1},null,null,null,null,null,null,null,null,null,null,null,2,1]
[2012,1,"2012-01-01",3,6,0,0,0,38.29,10983.24,0.15669887699138157,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,3,1]
[2012,1,"2012-01-01",4,6,0,0,0,33.770000000000003,10720.32,0.17767249037607341,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,4,1]
[2012,1,"2012-01-01",5,5.17,0,0,0,22.14,10912.92,0.23351400180668472,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,5,1]
[2012,1,"2012-01-01",6,5,0,0,0,37.08,10905.95,0.13484358144552319,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,6,1]
[2012,1,"2012-01-01",7,6.6,0,0,0,39.92,11257.58,0.16533066132264526,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,7,0]
[2012,1,"2012-01-01",8,7.75,0,0,0,25.71,11600.14,0.30143912874367951,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,8,0]
[2012,1,"2012-01-01",9,7.29,0,0,0,35.36,12204.53,0.20616515837104074,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,9,0]
[2012,1,"2012-01-01",10,6.67,0,0,0,50.77,12842.3,0.13137679732125271,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,10,0]
[2012,1,"2012-01-01",11,6.17,0,0,0,37.880000000000003,13221.91,0.16288278775079196,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,11,0]
[2012,1,"2012-01-01",12,6,0,0,0,32.44,13371.15,0.18495684340320592,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,12,0]
[2012,1,"2012-01-01",13,6,0,0,0,33.26,13425.59,0.18039687312086591,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,13,0]
[2012,1,"2012-01-01",14,6.37,0,0,0,23.1,13307.96,0.27575757575757576,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,14,0]
[2012,1,"2012-01-01",15,6.75,0,0,0,21.48,13170.91,0.31424581005586594,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,15,0]
[2012,1,"2012-01-01",16,6.5,0,0,0,25.04,13221.06,0.25958466453674123,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,16,0]
[2012,1,"2012-01-01",17,6.08,0,0,0,41.49,14432.78,0.14654133526150878,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,17,0]
[2012,1,"2012-01-01",18,7.04,0,0,0,49.49,15764.96,0.14225095978985652,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,18,0]
[2012,1,"2012-01-01",19,7.25,0,0,0,54.23,15699.67,0.13368983957219252,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,19,0]
[2012,1,"2012-01-01",20,7.25,0,0,0,50.44,15218.13,0.14373513084853293,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,20,0]
[2012,1,"2012-01-01",21,7.25,0,0,0,44.16,14679.18,0.16417572463768118,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,21,0]
[2012,1,"2012-01-01",22,6.21,0,0,0,37.89,13886.33,0.16389548693586697,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,22,0]
[2012,1,"2012-01-01",23,10.16,0,0,0,37.450000000000003,12928.5,0.27129506008010679,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,23,1]
[2012,1,"2012-01-01",24,10.73,0,0,0,30.22,11839.11,0.35506287227001987,1,"Sunday",1,null,null,null,null,null,null,null,null,null,null,null,24,1]
[2012,1,"2012-01-02",1,16.25,0,0,0,25.68,11144.57,0.63278816199376953,1,"Monday",1]
[2012,1,"2012-01-02",2,11,0,0,0,2.54,10872.64,4.3307086614173231,1,"Monday",1]
[2012,1,"2012-01-02",3,11,0,0,0,5,10840.42,2.2000000000000002,1,"Monday",1]
[2012,1,"2012-01-02",4,11,0,0,0,5,10791.05,2.2000000000000002,1,"Monday",1]
[2012,1,"2012-01-02",5,11,0,0,0,5,10804.47,2.2000000000000002,1,"Monday",1]
[2012,1,"2012-01-02",6,11,0,0,0,5,10981.22,2.2000000000000002,1,"Monday",1]
[2012,1,"2012-01-02",7,18.5,0,0,0,5,11600.61,3.7,1,"Monday",0]
[2012,1,"2012-01-02",8,20,0,0,0,5,12271.39,4,1,"Monday",0]
[2012,1,"2012-01-02",9,20,0,0,0,5,13082.15,4,1,"Monday",0]
[2012,1,"2012-01-02",10,10.68,0,0,0,36.619999999999997,13949.51,0.29164391043145821,1,"Monday",0]
[2012,1,"2012-01-02",11,6.83,0,0,0,40.44,14572.36,0.16889218595450051,1,"Monday",0]
[2012,1,"2012-01-02",12,7.25,0,0,0,40.090000000000003,14852.68,0.18084310301820902,1,"Monday",0]
[2012,1,"2012-01-02",13,7.25,0,0,0,39.909999999999997,14850.62,0.1816587321473315,1,"Monday",0]
[2012,1,"2012-01-02",14,7.25,0,0,0,38.090000000000003,14755.02,0.19033867156734049,1,"Monday",0]
[2012,1,"2012-01-02",15,7.25,0,0,0,34.69,14710.67,0.20899394638224272,1,"Monday",0]
[2012,1,"2012-01-02",16,7.25,0,0,0,34.67,14898.04,0.20911450822036343,1,"Monday",0]
[2012,1,"2012-01-02",17,7.25,0,0,0,56.88,16255.14,0.12746132208157523,1,"Monday",0]
[2012,1,"2012-01-02",18,7.38,67.28,33.950000000000003,33.33,208.66,17776.759999999998,0.68024537525160544,1,"Monday",0]
[2012,1,"2012-01-02",19,6.54,0,0,0,48.77,17654.28,0.13409883124871846,1,"Monday",0]
[2012,1,"2012-01-02",20,8.5,1.3,0,0,57.27,17204.599999999999,0.1711192596472848,1,"Monday",0]
[2012,1,"2012-01-02",21,9,0,0,0,40.94,16527.740000000002,0.21983390327308258,1,"Monday",0]
[2012,1,"2012-01-02",22,7.54,0,0,0,25.66,15452.42,0.29384255650818392,1,"Monday",0]
[2012,1,"2012-01-02",23,8.2100000000000009,0,0,0,28.52,14116.08,0.28786816269284715,1,"Monday",1]
[2012,1,"2012-01-02",24,11,0,0,0,28.46,12845.83,0.38650737877723118,1,"Monday",1]
[2012,1,"2012-01-03",1,16.239999999999998,0,0,0,37.770000000000003,12464.77,0.42997087635689696,1,"Tuesday",1]
[2012,1,"2012-01-03",2,12.17,0,0,0,15.78,12338.68,0.77122940430925224,1,"Tuesday",1]
[2012,1,"2012-01-03",3,11,0,0,0,2.65,12187.78,4.1509433962264151,1,"Tuesday",1]
[2012,1,"2012-01-03",4,11,0,0,0,0,12091.6,"",1,"Tuesday",1]
[2012,1,"2012-01-03",5,11,0,0,0,0,12163.56,"",1,"Tuesday",1]
[2012,1,"2012-01-03",6,18.5,0,0,0,0,13268.88,"",1,"Tuesday",1]
[2012,1,"2012-01-03",7,9.39,0,0,0,41.87,15149.94,0.22426558395032245,1,"Tuesday",0]
[2012,1,"2012-01-03",8,17.87,0,0,0,41.5,16389.28,0.43060240963855423,1,"Tuesday",0]
[2012,1,"2012-01-03",9,13.26,0,0,0,31.91,16609.900000000001,0.41554371670322782,1,"Tuesday",0]
[2012,1,"2012-01-03",10,11,0,0,0,35.96,16709.240000000002,0.30589543937708563,1,"Tuesday",0]
[2012,1,"2012-01-03",11,11,0,0,0,36.32,16868.240000000002,0.30286343612334804,1,"Tuesday",0]
[2012,1,"2012-01-03",12,11,0,0,0,37.93,16896.400000000001,0.29000790930661746,1,"Tuesday",0]
[2012,1,"2012-01-03",13,7.67,0,0,0,37.35,16836.14,0.20535475234270414,1,"Tuesday",0]
[2012,1,"2012-01-03",14,10.33,0,0,0,36.4,16826.509999999998,0.28379120879120878,1,"Tuesday",0]
[2012,1,"2012-01-03",15,11,0,0,0,34.74,16766.2,0.31663788140472077,1,"Tuesday",0]
[2012,1,"2012-01-03",16,10.17,0,0,0,38.78,16956.27,0.26224858174316656,1,"Tuesday",0]
[2012,1,"2012-01-03",17,9.17,0,0,0,69.16,18226.93,0.13259109311740891,1,{"$f":"TEXT(WORKDAY(C67,0,),\"dddddddddd\")","v":"Tuesday"},0]
[{"$f":"YEAR(C68)","v":2012},{"$f":"MONTH(C68)","v":1},"2012-01-03",18,7.54,16.23,0,0,147.28,19747.75,{"$f":"IFERROR(SUM(E68:H68)/I68,\"\")","v":0.16139326453014666},{"$f":"MONTH(C68)","v":1},"Tuesday",{"$f":"IF(OR(M68=\"Sunday\",M68=\"Saturday\"),1,VLOOKUP(D68,$Z$3:$AA$26,2,FALSE()))","v":0}]
[2012,1,"2012-01-03",19,21.1,3.03,0,0,107.49,19846.650000000001,0.22448599869755329,1,"Tuesday",0]
[2012,1,"2012-01-03",20,11.42,0,0,0,75.06,19524.080000000002,0.15214495070610179,1,"Tuesday",0]
[2012,1,"2012-01-03",21,7.25,0,0,0,73.02,18909.02,9.9287866337989597E-2,1,"Tuesday",0]
[2012,1,"2012-01-03",22,7.56,0,0,0,59.81,17818.36,0.12640026751379366,1,"Tuesday",0]
[2012,1,"2012-01-03",23,11,0,0,0,47.55,16364.33,0.231335436382755,1,"Tuesday",1]
[2012,1,"2012-01-03",24,17.75,0,0,0,46.02,15114.7,0.38570186875271617,1,"Tuesday",1]
[2012,1,"2012-01-04",1,15.5,0,0,0,43.41,14335.65,0.35706058511863631,1,"Wednesday",1]
[2012,1,"2012-01-04",2,10.17,0,0,0,49.64,14024.68,0.20487510072522158,1,"Wednesday",1]
[2012,1,"2012-01-04",3,18,0,0,0,47.84,13817.36,0.37625418060200666,1,"Wednesday",1]
[2012,1,"2012-01-04",4,18,0,0,0,48.48,13830.82,0.37128712871287128,1,"Wednesday",1]
[2012,1,"2012-01-04",5,18,0,0,0,58.79,14168.14,0.30617451947610136,1,"Wednesday",1]
[2012,1,"2012-01-04",6,19.670000000000002,0,0,0,56.36,15006.51,0.34900638750887159,1,"Wednesday",1]
[2012,1,"2012-01-04",7,20,0,0,0,73.12,17062.189999999999,0.2735229759299781,1,"Wednesday",0]
[2012,1,"2012-01-04",8,11.02,2.91,0,0,99.24,18279.37,0.14036678758565097,1,"Wednesday",0]
[2012,1,"2012-01-04",9,9.67,13.73,0,0,130.74,18337.46,0.17898118402937124,1,"Wednesday",0]
[2012,1,"2012-01-04",10,8.35,2.94,0,0,87.96,18277.07,0.12835379718053661,1,"Wednesday",0]
[2012,1,"2012-01-04",11,6.01,0,0,0,77.180000000000007,18247.88,7.786991448561803E-2,1,"Wednesday",0]
[2012,1,"2012-01-04",12,6.01,0,0,0,61.26,18059.7,9.8106431603003585E-2,1,"Wednesday",0]
[2012,1,"2012-01-04",13,6.01,0,0,0,47.92,17799.23,0.12541736227045075,1,"Wednesday",0]
[2012,1,"2012-01-04",14,10.17,0,0,0,37.9,17641.400000000001,0.26833773087071239,1,"Wednesday",0]
[2012,1,"2012-01-04",15,11,0,0,0,32.99,17477.07,0.33343437405274323,1,"Wednesday",0]
[2012,1,"2012-01-04",16,7.67,0,0,0,37.880000000000003,17640.11,0.20248152059134106,1,"Wednesday",0]
[2012,1,"2012-01-04",17,6.18,0,0,0,57.91,18827.57,0.10671731997927819,1,"Wednesday",0]
[2012,1,"2012-01-04",18,6.01,0,0,0,80.53,19866.27,7.4630572457469263E-2,1,"Wednesday",0]
[2012,1,"2012-01-04",19,6.01,0,0,0,57.44,19774.849999999999,0.10463091922005571,1,"Wednesday",0]
[2012,1,"2012-01-04",20,10.16,0,0,0,40.56,19315.939999999999,0.2504930966469428,1,"Wednesday",0]
[2012,1,"2012-01-04",21,10.17,0,0,0,48.6,18590.53,0.20925925925925926,1,"Wednesday",0]
[2012,1,"2012-01-04",22,10.83,0,0,0,45.62,17399.32,0.23739587900043843,1,"Wednesday",0]
[2012,1,"2012-01-04",23,10.38,0,0,0,42.63,15837.36,0.24349049964813513,1,"Wednesday",1]
[2012,1,"2012-01-04",24,10.75,0,0,0,33.869999999999997,14352.41,0.31739002066725719,1,"Wednesday",1]
[2012,1,"2012-01-05",1,6.84,0,0,0,38.67,13582.21,0.17688130333591931,1,"Thursday",1]
[2012,1,"2012-01-05",2,6,0,0,0,37.659999999999997,13419.22,0.15932023366967607,1,"Thursday",1]
[2012,1,"2012-01-05",3,6,0,0,0,35.450000000000003,13191.54,0.16925246826516219,1,"Thursday",1]
[2012,1,"2012-01-05",4,6,0,0,0,35.33,13134.1,0.16982734220209456,1,"Thursday",1]
[2012,1,"2012-01-05",5,6,0,0,0,36.04,13473.38,0.16648168701442842,1,"Thursday",1]
[2012,1,"2012-01-05",6,7.04,0,0,0,26.96,14222.65,0.26112759643916911,1,"Thursday",1]
[2012,1,"2012-01-05",7,7.25,0,0,0,40.909999999999997,15962.16,0.1772182840381325,1,"Thursday",0]
[2012,1,"2012-01-05",8,7.1,0,0,0,48.07,17171.23,0.1477012689827335,1,"Thursday",0]
[2012,1,"2012-01-05",9,7.21,0,0,0,37.299999999999997,17311.5,0.1932975871313673,1,"Thursday",0]
[2012,1,"2012-01-05",10,7.25,0,0,0,38.380000000000003,17388.78,0.18890046899426782,1,"Thursday",0]
[2012,1,"2012-01-05",11,6.31,0,0,0,39,17323.849999999999,0.16179487179487179,1,"Thursday",0]
[2012,1,"2012-01-05",12,5.92,0,0,0,39.31,17081.900000000001,0.15059781226151106,1,"Thursday",0]
[2012,1,"2012-01-05",13,6,0,0,0,39.61,16868.11,0.15147689977278464,1,"Thursday",0]
[2012,1,"2012-01-05",14,7.04,0,0,0,37.950000000000003,16777.91,0.18550724637681157,1,"Thursday",0]
[2012,1,"2012-01-05",15,6.63,0,0,0,36.42,16637.240000000002,0.18204283360790774,1,"Thursday",0]
[2012,1,"2012-01-05",16,7.13,0,0,0,34.01,16717.060000000001,0.20964422228756249,1,"Thursday",0]
[2012,1,"2012-01-05",17,7.25,0,0,0,37.770000000000003,17721.46,0.19195128408790044,1,"Thursday",0]
[2012,1,"2012-01-05",18,6.32,0,0,0,39.35,18961.52,0.16060991105463787,1,"Thursday",0]
[2012,1,"2012-01-05",19,6,0,0,0,39.479999999999997,18925.39,0.15197568389057753,1,"Thursday",0]
[2012,1,"2012-01-05",20,6,0,0,0,42.83,18495.07,0.14008872285780996,1,"Thursday",0]
[2012,1,"2012-01-05",21,5.92,0,0,0,40.340000000000003,17843.41,0.14675260287555775,1,"Thursday",0]
[2012,1,"2012-01-05",22,6.87,0,0,0,33.97,16727.46,0.20223726817780396,1,"Thursday",0]
[2012,1,"2012-01-05",23,7.23,0,0,0,36.229999999999997,15237.48,0.19955837703560589,1,"Thursday",1]
[2012,1,"2012-01-05",24,6.54,0,0,0,43.46,13882.66,0.15048320294523701,1,"Thursday",1]
[2012,1,"2012-01-06",1,6.01,0,0,0,30.04,13168.27,0.20006657789613849,1,"Friday",1]
[2012,1,"2012-01-06",2,6.83,0,0,0,29.44,12895.22,0.23199728260869565,1,"Friday",1]
[2012,1,"2012-01-06",3,7,0,0,0,30.78,12756.23,0.22742040285899934,1,"Friday",1]
[2012,1,"2012-01-09",1,6.18,0,0,0,29.56,12127.22,0.20906630581867389,1,{"$f":"TEXT(WORKDAY(C195,0,),\"dddddddddd\")","v":"Monday"},1]
[2012,1,"2012-01-28",11,5.99,0,0,0,30.98,14891.62,0.19335054874112331,1,"Saturday",1]
[2012,2,"2012-02-05",2,6,0,0,0,26.71,12110.9,0.22463496817671283,2,"Sunday",1]
[2012,2,"2012-02-13",21,6.12,0,0,0,39.89,17279.27,0.15342191025319629,2,"Monday",0]
[2012,3,"2012-03-03",4,6.84,0,0,0,28.18,11878.33,0.24272533711852376,3,"Saturday",1]
[2012,3,"2012-03-10",19,6.76,0.38,0,0,32.46,15665.72,0.21996303142329018,3,"Saturday",1]
[2012,3,"2012-03-18",15,5.99,0,0,0,15.96,12505.56,0.37531328320802004,3,"Sunday",1]
[2012,4,"2012-04-01",23,6.42,0,0,0,32.380000000000003,12593.55,0.19827053736874611,4,"Sunday",1]
[2012,4,"2012-04-14",17,5.84,0,0,0,18.559999999999999,12565.69,0.31465517241379309,4,"Saturday",1]
[2012,4,"2012-04-22",8,5.41,0,0,0,16.579999999999998,11128.15,0.32629674306393247,4,"Sunday",1]
[2012,5,"2012-05-10",16,5.79,0,0,0,19.649999999999999,14608.83,0.29465648854961835,5,"Thursday",0]
[2012,5,"2012-05-19",10,6.08,0,0,0,19.739999999999998,13060.17,0.30800405268490377,5,"Saturday",1]
[2012,5,"2012-05-27",1,7.42,0,0,0,27.05,11937.47,0.2743068391866913,5,"Sunday",1]
[2012,6,"2012-06-15",7,6.55,0,0,0,20.38,12439.13,0.32139352306182534,6,"Friday",0]
[2012,6,"2012-06-26",17,7.74,0,0,0,28.77,15765.57,0.26903023983315955,6,"Tuesday",0]
[2012,6,"2012-06-30",18,7.5,0,0,0,47.54,18958.98,0.15776188472864955,6,"Saturday",1]
[2012,7,"2012-07-20",4,6.8,0,0,0,23.81,15488.17,0.2855942881142377,7,"Friday",1]
[2012,7,"2012-07-23",18,6.01,0.42,0,0,53.51,20169.849999999999,0.12016445524201083,7,"Monday",0]
[2012,8,"2012-08-04",11,10,110.27,102,102,173.32,23052.51,1.8709323794138011,8,"Saturday",1]
[2012,8,"2012-08-23",21,6.68,0,0,0,45.67,14472.24,0.14626669586161592,8,"Thursday",0]
[2012,8,"2012-08-31",12,6.61,0,0,0,40.700000000000003,20400.66,0.1624078624078624,8,"Friday",0]
[2012,9,"2012-09-08",19,7.7,0,0,0,44.79,15727.04,0.17191337352087521,9,"Saturday",1]
[2012,9,"2012-09-27",14,7,2.79,0,0,39.93,15474.38,0.24517906336088152,9,"Thursday",0]
[2012,10,"2012-10-05",5,6.72,0,0,0,25.44,14828.8,0.26415094339622641,10,"Friday",1]
[2012,10,"2012-10-17",12,6.69,0,0,0,37.950000000000003,14431.28,0.17628458498023716,10,"Wednesday",0]
[2012,11,"2012-11-01",7,7,0,0,0,30.91,14173.57,0.22646392753154318,11,"Thursday",0]
[2012,11,"2012-11-08",21,6.5,0,0,0,69.14,12302.16,9.4012149262366215E-2,11,"Thursday",0]
[2012,11,"2012-11-16",16,6.56,0,0,0,55.64,16384.8,0.11790079079798706,11,"Friday",0]
[2012,12,"2012-12-04",12,6.77,0,0,0,37.47,15886.86,0.18067787563384041,12,"Tuesday",0]
[2012,12,"2012-12-13",18,5.25,37.56,0,0,86.73,16771.47,0.4936008301625735,12,"Thursday",0]
[2012,12,"2012-12-21",9,7.11,0,0,0,37.26,16169.66,0.19082125603864736,12,"Friday",0]
[2013,1,"2013-01-09",15,6.98,0,0,0,33.4,18312.59,0.20898203592814374,1,"Wednesday",0]
[2013,1,"2013-01-20",13,11,0,0,0,58.2,14975.9,0.18900343642611683,1,"Sunday",1]
[2013,1,"2013-01-25",2,24.38,0,0,0,225.69,16336.02,{"$f":"IFERROR(SUM(E9364:H9364)/I9364,0)","v":0.10802428109353537},1,"Friday",1]
[2013,2,"2013-02-13",8,59.12,0,0,0,214.83,15911.15,0.27519433971046869,2,"Wednesday",0]
[2013,2,"2013-02-16",14,6.8,0,0,0,71.89,16286.22,9.4588955348449022E-2,2,"Saturday",1]
[2013,2,"2013-02-28",19,4,0,0,0,50.3,14044.92,7.9522862823061632E-2,2,"Thursday",0]
[2013,3,"2013-03-20",6,10.3,0,0,0,29.55,16377.52,0.34856175972927245,3,"Wednesday",1]
[2013,3,"2013-03-27",21,11.67,0,0,0,55.51,11471.55,0.21023239056025941,3,"Wednesday",0]
[2013,4,"2013-04-05",16,6.75,0,0,0,41.08,14559.06,0.16431353456669914,4,"Friday",0]
[2013,4,"2013-04-23",23,7.87,0,0,0,38.200000000000003,10905.88,0.20602094240837696,4,"Tuesday",1]
[2013,5,"2013-05-01",14,6.91,0,0,0,49.22,14126.54,0.1403900853311662,5,"Wednesday",0]
[2013,5,"2013-05-13",9,6.01,0,0,0,37.39,14359.74,0.1607381652848355,5,"Monday",0]
[2013,5,"2013-05-28",16,5.65,0,0,0,34.46,15106.65,0.16395821242019734,5,"Tuesday",0]
[2013,6,"2013-06-05",7,10.17,0,0,0,33.99,15799.14,0.29920564872021183,6,"Wednesday",0]
[2013,6,"2013-06-13",2,7.66,0,0,0,18.579999999999998,12619.86,0.41227125941872989,6,"Thursday",1]
[2013,6,"2013-06-30",10,7.08,0,0,0,29,19293.13,0.24413793103448275,6,"Sunday",1]
[2013,7,"2013-07-09",24,8.59,0,0,0,33.25,14209.74,0.25834586466165416,7,"Tuesday",1]
[2013,7,"2013-07-17",19,20.11,0,0,0,120.21,20309.16,0.16729057482738541,7,"Wednesday",0]
[2013,8,"2013-08-08",3,6.66,0,0,0,24,15468.84,0.27750000000000002,8,"Thursday",1]
[2013,8,"2013-08-13",21,12.72,0,0,0,40.299999999999997,12651.44,0.31563275434243182,8,"Tuesday",0]
[2013,9,"2013-09-02",3,7.86,0,0,0,34.04,14101.49,0.23090481786133962,9,"Monday",1]
[2013,9,"2013-09-09",18,7.3,0,0,0,36.4,13064.24,0.20054945054945056,9,"Monday",0]
[2013,9,"2013-09-24",4,7.99,0,0,0,21.1,14304.33,0.37867298578199049,9,"Tuesday",1]
[2013,10,"2013-10-06",20,7.11,0,0,0,27.43,10831.3,0.25920524972657677,10,"Sunday",1]
[2013,10,"2013-10-14",15,6.27,0,0,0,30.51,15724.34,0.20550639134709928,10,"Monday",0]
[2013,10,"2013-10-22",6,6.94,0,0,0,32.06,14858.2,0.2164691203992514,10,"Tuesday",1]
[2013,10,"2013-10-30",13,15.12,0,0,0,49.57,15850.13,0.30502319951583617,10,"Wednesday",0]
[2013,11,"2013-11-18",7,16.010000000000002,0,0,0,49.56,14833,0.32304277643260698,11,"Monday",0]
[2013,11,"2013-11-25",22,23.06,0,0,0,81.819999999999993,13318.08,0.28183818137374728,11,"Monday",0]
[2013,12,"2013-12-08",5,21.7,0,0,0,45.4,15313.17,0.47797356828193832,12,"Sunday",1]
[2013,12,"2013-12-22",24,34.44,0,0,0,20.75,11223.48,1.6597590361445782,12,"Sunday",1]
[2013,12,"2013-12-30",15,6.85,0,0,0,36.479999999999997,18473.71,0.18777412280701755,12,"Monday",0]
[2014,1,"2014-01-19",1,42.8,8.33,0,0,124.05,12855.54,0.41217251108424019,1,"Sunday",1]
[2014,1,"2014-01-24",6,54.05,0,0,0,239.78,18957.259999999998,0.22541496371674033,1,"Friday",1]
[2014,2,"2014-02-03",8,49.76,0,0,0,101.45,17107.66,0.49048792508624933,2,"Monday",0]
[2014,2,"2014-02-22",18,38.18,0,0,0,76.099999999999994,13454.58,0.50170827858081479,2,"Saturday",1]
[2014,3,"2014-03-03",23,57.79,0,0,0,228.5,14529.59,0.25291028446389496,3,"Monday",1]
[2014,3,"2014-03-10",2,12.22,0,0,0,47.8,14972.11,0.25564853556485356,3,"Monday",1]
[2014,3,"2014-03-29",12,8.73,0,0,0,55.62,13975.99,0.15695792880258902,3,"Saturday",1]
[2014,4,"2014-04-06",3,6.96,0,0,0,34.409999999999997,12043.96,0.20226678291194422,4,"Sunday",1]
[2014,4,"2014-04-20",1,11.12,0,0,0,17.71,10857.55,0.62789384528514958,4,"Sunday",1]
[2014,5,"2014-05-03",5,7.27,0,0,0,25.49,12535.37,0.28520988622989407,5,"Saturday",1]
[2014,5,"2014-05-10",20,5.93,0,0,0,30.5,10809.14,0.19442622950819671,5,"Saturday",1]
[2014,5,"2014-05-17",2,9.7200000000000006,0,0,0,35.270000000000003,10922.65,{"$f":"IFERROR(SUM(E20811:H20811)/I20811,\"\")","v":0.27558831868443434},5,"Saturday",1]
[2014,6,"2014-06-06",22,7.17,0,0,0,28.77,10298.15,0.24921793534932221,6,"Friday",0]
[2014,6,"2014-06-14",17,8.8800000000000008,0,0,0,25.59,13859.87,0.34701055099648304,6,"Saturday",1]
[2014,6,"2014-06-22",8,8.5299999999999994,0,0,0,20.010000000000002,13878.92,0.42628685657171406,6,"Sunday",1]
[2014,7,"2014-07-04",3,6.7,0,0,0,27.49,14027.33,0.24372499090578395,7,"Friday",1]
[2014,7,"2014-07-19",10,6.93,0,0,0,22.65,15628.08,0.30596026490066225,7,"Saturday",1]
[2014,7,"2014-07-27",1,7.54,0,0,0,22,12283.65,0.34272727272727271,7,"Sunday",1]
[2014,8,"2014-08-15",7,10.23,0,0,0,20.16,16084.26,0.50744047619047616,8,"Friday",0]
[2014,8,"2014-08-20",4,7.44,0,0,0,21,15153.01,0.35428571428571431,8,"Wednesday",1]
[2014,8,"2014-08-30",18,7.73,0,0,0,20.52,13663.09,0.37670565302144254,8,"Saturday",1]
[2014,9,"2014-09-19",4,8.75,0,0,0,18.989999999999998,13917.41,0.4607688256977357,9,"Friday",1]
[2014,9,"2014-09-27",21,9.76,0,0,0,29.62,10867.44,0.32950708980418636,9,"Saturday",1]
[2014,10,"2014-10-04",11,7.3,0,0,0,16.2,13732.64,0.45061728395061729,10,"Saturday",1]
[2014,10,"2014-10-23",21,12.65,0,0,0,34.01,11180.04,0.37194942663922381,10,"Thursday",0]
[2014,10,"2014-10-31",12,6.49,1.47,0,0,36.15,14487.26,0.22019363762102351,10,"Friday",0]
[2014,11,"2014-11-14",21,21.05,0,0,0,53.94,12263.74,0.39024842417500932,11,"Friday",0]
[2014,11,"2014-11-27",13,7.29,0,0,0,48.76,14062.91,0.14950779327317473,11,"Thursday",0]
[2014,12,"2014-12-05",4,25.46,0,0,0,101.47,16357.54,0.25091159948753328,12,"Friday",1]
[2014,12,"2014-12-22",14,7.28,0,0,0,41.54,17524.87,0.17525276841598461,12,"Monday",0]
[2015,1,"2015-01-01",6,33.47,0,0,0,67.14,14591.99,0.49851057491808159,1,"Thursday",1]
[2015,1,"2015-01-08",21,11.44,0,0,0,91.93,14455.69,0.12444251060589577,1,"Thursday",0]
[2015,1,"2015-01-16",16,9.83,0,0,0,75.06,16957.2,0.13096189714894751,1,"Friday",0]
[2015,1,"2015-01-27",23,27.76,3.51,0,0,78.95,14216.2,0.39607346421785944,1,"Tuesday",1]
[{"$f":"YEAR(C27332)","v":2015},{"$f":"MONTH(C27332)","v":2},"2015-02-12",18,13.13,0,0,0,135.26,14932.38,9.7072305190004454E-2,{"$f":"MONTH(C27332)","v":2},"Thursday",{"$f":"IF(OR(M27332=\"Sunday\",M27332=\"Saturday\"),1,VLOOKUP(D27332,$Z$3:$AA$26,2,FALSE()))","v":0}]
[2015,2,"2015-02-20",9,37.6,0,0,0,131.62,17938.48,0.28567087068834524,2,"Friday",0]
[2015,3,"2015-03-07",16,8.7200000000000006,0,0,0,38.22,15138.19,0.22815279958137102,3,"Saturday",1]
[2015,3,"2015-03-19",12,11.06,0,0,0,74.430000000000007,15858.32,0.14859599623807604,3,"Thursday",0]
[2015,3,"2015-03-27",3,7.28,0,0,0,22.3,15431.23,0.32645739910313903,3,"Friday",1]
[2015,4,"2015-04-15",9,0,0,0,0,20.13,13161.64,0,4,"Wednesday",0]
[2015,4,"2015-04-23",18,0,1.02,0,0,51.53,11125.11,1.9794294585678246E-2,4,"Thursday",0]
[2015,4,"2015-04-30",20,0,2.91,0,0,25.49,9715.52,0.11416241663397413,4,"Thursday",0]
[2015,5,"2015-05-20",6,0,0,0,0,18.75,13972.85,0,5,"Wednesday",1]
[2015,5,"2015-05-27",21,0,0,0,0,26.44,12480.71,0,5,"Wednesday",0]
[2015,6,"2015-06-10",19,0,0,0,0,19.149999999999999,11882.89,0,6,"Wednesday",0]
[2015,6,"2015-06-23",23,0,0,0,0,16.8,13090.79,0,6,"Tuesday",1]
[2015,7,"2015-07-01",14,0,0,0,0,17.29,17285.72,0,7,"Wednesday",0]
[2015,7,"2015-07-18",12,0,0,0,0,22.17,16818.88,0,7,"Saturday",1]
[2015,7,"2015-07-28",16,0,11.3,0,0,68.87,18660.22,0.1640772469870771,7,"Tuesday",0]
[2015,8,"2015-08-05",7,0,0,0,0,4.46,19515.38,0,8,"Wednesday",0]
[2015,8,"2015-08-24",17,0,289.58999999999997,281.26,281.26,389.6,15397.96,2.1871406570841887,8,"Monday",0]
[2015,9,"2015-09-04",13,0,0,0,0,42.57,17147.45,0,9,"Friday",0]
[2015,9,"2015-09-08",24,0,0,0,0,34,17214.93,0,9,"Tuesday",1]
[2015,9,"2015-09-28",10,0,0,0,0,25.77,16000.38,0,9,"Monday",0]
[2015,10,"2015-10-01",14,0,0,0,0,15.71,14679.66,0,10,"Thursday",0]
[2015,10,"2015-10-13",21,0,0,0,0,47.31,10635.82,0,10,"Tuesday",0]
[2015,11,"2015-11-02",2,0,0,0,0,26.96,13949.78,0,11,"Monday",1]
[2015,11,"2015-11-09",17,0,0,0,0,32.79,11603.25,0,11,"Monday",0]
[2015,11,"2015-11-17",14,0,0,0,0,17.850000000000001,15632.15,0,11,"Tuesday",0]
[2015,12,"2015-12-06",19,0,0,0,0,25.01,11684.35,0,12,"Sunday",1]
[2015,12,"2015-12-14",10,0,0,0,0,18.29,16275.16,0,12,"Monday",0]
[2015,12,"2015-12-26",7,0,0,0,0,-51.84,12302.9,0,12,"Saturday",1]
[2015,12,"2015-12-30",18,0,0,0,0,70.52,12671.08,0,12,"Wednesday",0]
[2015,12,"2015-12-30",19,0,0,0,0,57.13,12395.12,0,12,"Wednesday",0]
[2015,12,"2015-12-30",20,0,0,0,0,52.91,12077.66,0,12,"Wednesday",0]
[2015,12,"2015-12-30",21,0,0,0,0,44.77,11956.69,0,12,"Wednesday",0]
[2015,12,"2015-12-30",22,0,0,0,0,40.31,12156.35,0,12,"Wednesday",0]
[2015,12,"2015-12-30",23,0,0,0,0,40.35,12524.81,0,12,"Wednesday",1]
[2015,12,"2015-12-30",24,0,0,0,0,35.43,13151.81,0,12,"Wednesday",1]
[2015,12,"2015-12-31",1,0,0,0,0,62.7,13892.69,0,12,"Thursday",1]
[2015,12,"2015-12-31",2,0,0,0,0,33.44,14480.08,0,12,"Thursday",1]
[2015,12,"2015-12-31",3,0,0,0,0,27.81,14694.62,0,12,"Thursday",1]
[2015,12,"2015-12-31",4,0,0,0,0,28.44,14613.16,0,12,"Thursday",1]
[2015,12,"2015-12-31",5,0,0,0,0,30.9,14498.6,0,12,"Thursday",1]
[2015,12,"2015-12-31",6,0,0,0,0,77.8,14335.36,0,12,"Thursday",1]
[2015,12,"2015-12-31",7,0,0,0,0,46.28,14291.98,0,12,"Thursday",0]
[2015,12,"2015-12-31",8,0,0,0,0,35.99,14309.87,0,12,"Thursday",0]
[2015,12,"2015-12-31",9,0,0,0,0,37.770000000000003,14606.64,0,12,"Thursday",0]
[2015,12,"2015-12-31",10,0,0,0,0,35.96,15724.88,0,12,"Thursday",0]
[2015,12,"2015-12-31",11,0,0,0,0,35.82,16511.66,0,12,"Thursday",0]
[2015,12,"2015-12-31",12,0,0,0,0,35.43,16063.33,0,12,"Thursday",0]
[2015,12,"2015-12-31",13,0,0,0,0,34.28,15272.82,0,12,"Thursday",0]
[2015,12,"2015-12-31",14,0,0,0,0,34.01,14568.39,0,12,"Thursday",0]
[2015,12,"2015-12-31",15,0,0,0,0,33.67,13850.01,0,12,"Thursday",0]
[2015,12,"2015-12-31",16,0,0,0,0,34.909999999999997,13107.81,0,12,"Thursday",0]
[2015,12,"2015-12-31",17,0,1.17,0,0,41.79,12737.23,2.7997128499641061E-2,12,"Thursday",0]
[2015,12,"2015-12-31",18,0,0,0,0,58.41,12502.82,0,12,"Thursday",0]
[2015,12,"2015-12-31",19,0,0,0,0,45.8,12241.11,0,12,"Thursday",0]
[2015,12,"2015-12-31",20,0,0,0,0,38.97,11824.24,0,12,"Thursday",0]
[2015,12,"2015-12-31",21,0,0,0,0,35.22,11616.23,0,12,"Thursday",0]
[2015,12,"2015-12-31",22,0,0,0,0,33.1,11625.73,0,12,"Thursday",0]
[2015,12,"2015-12-31",23,0,0,0,0,31.56,11901.72,0,12,"Thursday",1]
[2015,12,"2015-12-31",24,0,0,0,0,31.4,12103.55,0,12,"Thursday",1]

{"sheet":"Analysis of Exports (early '16)","index":19,"n_rows":48,"n_cols":20,"rows_kept":48,"cut":false,"hidden":false,"merged":[[34,7,34,8],[18,7,18,8],[34,2,34,3],[18,2,18,3],[1,11,3,11],[2,2,2,5],[2,7,2,8],[0,10,3,10]]}
[null,null,null,null,null,null,null,null,null,null,"Total Non-Coincident Exports (MW)"]
["LOAD WITHDRAWALS THROUGH ML AND HQ PATHS (MW)",null,null,null,null,null,null,null,null,null,null,"Approximate Energy (MWh)"]
[null,null,"ML to NS (NE), MW",null,null,null,null,"HQ to NYISO A, MW"]
["Month",null,"Peak","PK (Emera)","PK Total","Off-Peak",null,"Peak","Off-Peak",null,null,null,null,"Year","Days in month","Hours in Month",null,null,"On-Peak","Off-Peak"]
["January",1,{"$f":"C37/(P5*'LoadFlow Study Results, Losses'!T$13)","v":349.0699428792405},0,{"$f":"C5+D5","v":349.0699428792405},{"$f":"D37/(P5*'LoadFlow Study Results, Losses'!T$14)","v":464.92067506490446},null,{"$f":"H37/(P5*'LoadFlow Study Results, Losses'!T$13)","v":71.938645205538691},{"$f":"I37/(P5*'LoadFlow Study Results, Losses'!T$14)","v":0},null,{"$f":"SUM(E5:I5)","v":885.92926314968372},{"$f":"(C5+H5)*16*22+(F5+I5)*(8*22+24*9)","v":330443.92763128481},null,{"$f":"'NEM E(Exports, early ''16) '!B2","v":2021},{"$f":"DAY(EOMONTH(DATE(N5,B5,1),0))","v":31},{"$f":"O5*24","v":744},null,{"$f":"B5","v":1},{"$f":"E5+H5","v":421.00858808477921},{"$f":"F5+I5","v":464.92067506490446}]
["February",{"$f":"B5+1","v":2},{"$f":"C38/(P6*'LoadFlow Study Results, Losses'!T$13)","v":368.38076356933522},0,368.38076356933522,{"$f":"D38/(P6*'LoadFlow Study Results, Losses'!T$14)","v":423.94068457891814},null,{"$f":"H38/(P6*'LoadFlow Study Results, Losses'!T$13)","v":0},{"$f":"I38/(P6*'LoadFlow Study Results, Losses'!T$14)","v":0},null,792.32144814825335,295854.77713134186,null,{"$f":"N5","v":2021},{"$f":"DAY(EOMONTH(DATE(N6,B6,1),0))","v":28},{"$f":"O6*24","v":672},null,{"$f":"B6","v":2},{"$f":"E6+H6","v":368.38076356933522},423.94068457891814]
["March",{"$f":"B6+1","v":3},{"$f":"C39/(P7*'LoadFlow Study Results, Losses'!T$13)","v":376.10509184537312},0,376.10509184537312,{"$f":"D39/(P7*'LoadFlow Study Results, Losses'!T$14)","v":424.27769406400279},null,{"$f":"H39/(P7*'LoadFlow Study Results, Losses'!T$13)","v":1.8589955211393336E-14},{"$f":"I39/(P7*'LoadFlow Study Results, Losses'!T$14)","v":2.1480209209969281E-15},null,800.38278590937591,298705.84840266046,null,{"$f":"N6","v":2021},31,744,null,3,376.10509184537312,424.27769406400279]
["April",4,{"$f":"C40/(P8*'LoadFlow Study Results, Losses'!T$13)","v":491.27649043812113},0,491.27649043812113,{"$f":"D40/(P8*'LoadFlow Study Results, Losses'!T$14)","v":210.59653361747482},null,{"$f":"H40/(P8*'LoadFlow Study Results, Losses'!T$13)","v":51.312828168957601},{"$f":"I40/(P8*'LoadFlow Study Results, Losses'!T$14)","v":0},null,753.18585222455351,273545.28132774186,null,2021,30,720,null,4,542.58931860707878,210.59653361747482]
["May",5,{"$f":"C41/(P9*'LoadFlow Study Results, Losses'!T$13)","v":452.50793960530478},0,452.50793960530478,{"$f":"D41/(P9*'LoadFlow Study Results, Losses'!T$14)","v":447.01045158661452},null,{"$f":"H41/(P9*'LoadFlow Study Results, Losses'!T$13)","v":225.80645161290326},{"$f":"I41/(P9*'LoadFlow Study Results, Losses'!T$14)","v":140.66462672078691},null,1265.9894695256094,469135.29640531063,null,2021,31,744,null,5,678.31439121820802,587.67507830740146]
["June",6,{"$f":"C42/(P10*'LoadFlow Study Results, Losses'!T$13)","v":491.27649043812102},0,491.27649043812102,{"$f":"D42/(P10*'LoadFlow Study Results, Losses'!T$14)","v":407.2362554586162},null,{"$f":"H42/(P10*'LoadFlow Study Results, Losses'!T$13)","v":256.66666666666674},{"$f":"I42/(P10*'LoadFlow Study Results, Losses'!T$14)","v":205.93560399919375},null,1361.1150165625977,503639.3602083468,null,2021,30,720,null,6,747.94315710478782,613.17185945780989]
["July",7,{"$f":"C43/(P11*'LoadFlow Study Results, Losses'!T$13)","v":466.6915557636521},0,466.6915557636521,{"$f":"D43/(P11*'LoadFlow Study Results, Losses'!T$14)","v":181.14881070973126},null,{"$f":"H43/(P11*'LoadFlow Study Results, Losses'!T$13)","v":237.09677419354844},{"$f":"I43/(P11*'LoadFlow Study Results, Losses'!T$14)","v":261.48352270999811},null,1146.42066337693,421245.36684546852,null,2021,31,744,null,7,703.78832995720052,442.63233341972938]
["August",8,{"$f":"C44/(P12*'LoadFlow Study Results, Losses'!T$13)","v":480.87517192199959},0,480.87517192199959,{"$f":"D44/(P12*'LoadFlow Study Results, Losses'!T$14)","v":190.48320496819832},null,{"$f":"H44/(P12*'LoadFlow Study Results, Losses'!T$13)","v":248.38709677419357},{"$f":"I44/(P12*'LoadFlow Study Results, Losses'!T$14)","v":251.22926691744905},null,1170.9747405818405,429851.60756023374,null,2021,31,744,null,8,729.26226869619313,441.71247188564735]
["September",9,{"$f":"C45/(P13*'LoadFlow Study Results, Losses'!T$13)","v":476.62008707449542},0,476.62008707449542,{"$f":"D45/(P13*'LoadFlow Study Results, Losses'!T$14)","v":196.13894256110817},null,{"$f":"H45/(P13*'LoadFlow Study Results, Losses'!T$13)","v":245.00000000000011},{"$f":"I45/(P13*'LoadFlow Study Results, Losses'!T$14)","v":254.3055436552138},null,1172.0645732908174,430584.50924702064,null,2021,30,720,null,9,721.62008707449559,450.44448621632193]
["October",10,{"$f":"C46/(P14*'LoadFlow Study Results, Losses'!T$13)","v":466.6915557636521},0,466.6915557636521,{"$f":"D46/(P14*'LoadFlow Study Results, Losses'!T$14)","v":432.45891641783459},null,{"$f":"H46/(P14*'LoadFlow Study Results, Losses'!T$13)","v":237.09677419354847},{"$f":"I46/(P14*'LoadFlow Study Results, Losses'!T$14)","v":15.157194451448385},null,1151.4044408264836,423199.00760569354,null,2021,31,744,null,10,703.78832995720063,447.61611086928298]
["November",11,{"$f":"C47/(P15*'LoadFlow Study Results, Losses'!T$13)","v":364.38986062671563},0,364.38986062671563,{"$f":"D47/(P15*'LoadFlow Study Results, Losses'!T$14)","v":447.61522341431822},null,{"$f":"H47/(P15*'LoadFlow Study Results, Losses'!T$13)","v":245.00000000000011},{"$f":"I47/(P15*'LoadFlow Study Results, Losses'!T$14)","v":55.499534162886107},null,1112.50461820392,411726.21591086802,null,2021,30,720,null,11,609.38986062671574,503.11475757720433]
["December",12,{"$f":"C48/(P16*'LoadFlow Study Results, Losses'!T$13)","v":376.10509184537312},0,376.10509184537312,{"$f":"D48/(P16*'LoadFlow Study Results, Losses'!T$14)","v":434.38164274034045},null,{"$f":"H48/(P16*'LoadFlow Study Results, Losses'!T$13)","v":92.652052204254758},{"$f":"I48/(P16*'LoadFlow Study Results, Losses'!T$14)","v":0},null,903.13878678996832,335280.11865968246,{"$f":"SUM(L5:L16)","v":4623211.3169356538},2021,31,744,null,12,468.75714404962787,434.38164274034045]
[]
["SALES BY NEM (MWh)"]
[null,null,"ML to NS (NE)",null,null,null,null,"HQ to NYISO A"]
[null,"Month #","Peak","Off-Peak",null,null,null,"Peak","Off-Peak"]
["January",1,{"$f":"'NEM E(Exports, early ''16) '!W108*1000","v":63854.447081913306},{"$f":"'NEM E(Exports, early ''16) '!X108*1000","v":105129.89165749446},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y108*1000","v":25486.834301390852},{"$f":"'NEM E(Exports, early ''16) '!Z108*1000","v":0},null,null,{"$f":"SUM(C21:I21)","v":194471.17304079863}]
["February",{"$f":"B21+1","v":2},{"$f":"'NEM E(Exports, early ''16) '!W109*1000","v":63854.447081913306},{"$f":"'NEM E(Exports, early ''16) '!X109*1000","v":80531.074523443924},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y109*1000","v":0},{"$f":"'NEM E(Exports, early ''16) '!Z109*1000","v":0},null,null,144385.52160535724]
["March",3,{"$f":"'NEM E(Exports, early ''16) '!W110*1000","v":73432.614144200299},{"$f":"'NEM E(Exports, early ''16) '!X110*1000","v":89290.74134742879},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y110*1000","v":6.5861555606079247E-12},{"$f":"'NEM E(Exports, early ''16) '!Z110*1000","v":8.3711443892566001E-13},null,null,162723.3554916291]
["April",4,{"$f":"'NEM E(Exports, early ''16) '!W111*1000","v":110551.15679991939},{"$f":"'NEM E(Exports, early ''16) '!X111*1000","v":56270.379567044518},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y111*1000","v":17592.969657928319},{"$f":"'NEM E(Exports, early ''16) '!Z111*1000","v":0},null,null,184414.50602489221]
["May",5,{"$f":"'NEM E(Exports, early ''16) '!W112*1000","v":100501.05163629036},{"$f":"'NEM E(Exports, early ''16) '!X112*1000","v":150279.94006020503},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y112*1000","v":80000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!Z112*1000","v":54819.014527758096},null,null,385600.00622425351]
["June",6,{"$f":"'NEM E(Exports, early ''16) '!W113*1000","v":110551.15679991938},{"$f":"'NEM E(Exports, early ''16) '!X113*1000","v":130431.64608998927},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y113*1000","v":88000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!Z113*1000","v":77667.142079695928},null,null,406649.94496960461]
["July",7,{"$f":"'NEM E(Exports, early ''16) '!W114*1000","v":105526.10421810487},{"$f":"'NEM E(Exports, early ''16) '!X114*1000","v":46669.860587042524},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y114*1000","v":84000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!Z114*1000","v":101903.86427898212},null,null,338099.82908412948]
["August",8,{"$f":"'NEM E(Exports, early ''16) '!W115*1000","v":110551.15679991938},{"$f":"'NEM E(Exports, early ''16) '!X115*1000","v":50307.607378056528},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y115*1000","v":88000},{"$f":"'NEM E(Exports, early ''16) '!Z115*1000","v":97907.634307257293},null,null,346766.39848523319]
["September",9,{"$f":"'NEM E(Exports, early ''16) '!W116*1000","v":105526.1042181049},{"$f":"'NEM E(Exports, early ''16) '!X116*1000","v":50817.802368643381},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y116*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!Z116*1000","v":95909.519321394924},null,null,336253.42590814322]
["October",10,{"$f":"'NEM E(Exports, early ''16) '!W117*1000","v":105526.10421810487},{"$f":"'NEM E(Exports, early ''16) '!X117*1000","v":144608.99892585765},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y117*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!Z117*1000","v":5906.9752090787424},null,null,340042.07835304132]
["November",11,{"$f":"'NEM E(Exports, early ''16) '!W118*1000","v":67047.169436008975},{"$f":"'NEM E(Exports, early ''16) '!X118*1000","v":95211.977350183675},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y118*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!Z118*1000","v":20931.252884288475},null,null,267190.39967048116]
["December",12,{"$f":"'NEM E(Exports, early ''16) '!W119*1000","v":73432.614144200299},{"$f":"'NEM E(Exports, early ''16) '!X119*1000","v":93228.394488721504},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!Y119*1000","v":32825.298495221687},{"$f":"'NEM E(Exports, early ''16) '!Z119*1000","v":0},null,null,199486.30712814347,{"$f":"SUM(L21:L32)","v":3306082.945985707}]
[]
["ENERGY FLOWS THROUGH NS AND HQ PATHS"]
[null,null,"ML to NS_NE (MWh)",null,null,null,null,"HQ to NYISO A (MWh)"]
[null,"Month #","Peak","Off-Peak",null,null,null,"Peak","Off-Peak"]
["January",1,{"$f":"'NEM E(Exports, early ''16) '!AF108*1000","v":123670.4940486452},{"$f":"'NEM E(Exports, early ''16) '!AG108*1000","v":181186.22879672277},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH108*1000","v":25486.834301390852},{"$f":"'NEM E(Exports, early ''16) '!AI108*1000","v":0},null,null,{"$f":"SUM(C37:I37)","v":330343.55714675883}]
["February",{"$f":"B37+1","v":2},{"$f":"'NEM E(Exports, early ''16) '!AF109*1000","v":117881.84434218727},{"$f":"'NEM E(Exports, early ''16) '!AG109*1000","v":149227.12097177919},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH109*1000","v":0},{"$f":"'NEM E(Exports, early ''16) '!AI109*1000","v":0},null,null,267108.96531396644]
["March",3,{"$f":"'NEM E(Exports, early ''16) '!AF110*1000","v":133248.66111093218},{"$f":"'NEM E(Exports, early ''16) '!AG110*1000","v":165347.07848665709},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH110*1000","v":6.5861555606079247E-12},{"$f":"'NEM E(Exports, early ''16) '!AI110*1000","v":8.3711443892566001E-13},null,null,298595.73959758924]
["April",4,{"$f":"'NEM E(Exports, early ''16) '!AF111*1000","v":168437.65386449866},{"$f":"'NEM E(Exports, early ''16) '!AG111*1000","v":79424.978392876219},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH111*1000","v":17592.969657928319},{"$f":"'NEM E(Exports, early ''16) '!AI111*1000","v":0},null,null,265455.60191530321]
["May",5,{"$f":"'NEM E(Exports, early ''16) '!AF112*1000","v":160317.09860302226},{"$f":"'NEM E(Exports, early ''16) '!AG112*1000","v":174206.35884689778},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH112*1000","v":80000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!AI112*1000","v":54819.014527758096},null,null,469342.47197767813]
["June",6,{"$f":"'NEM E(Exports, early ''16) '!AF113*1000","v":168437.65386449863},{"$f":"'NEM E(Exports, early ''16) '!AG113*1000","v":153586.24491582098},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH113*1000","v":88000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!AI113*1000","v":77667.142079695928},null,null,487691.04086001555]
["July",7,{"$f":"'NEM E(Exports, early ''16) '!AF114*1000","v":165342.15118483675},{"$f":"'NEM E(Exports, early ''16) '!AG114*1000","v":70596.279373735277},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH114*1000","v":84000.000000000015},{"$f":"'NEM E(Exports, early ''16) '!AI114*1000","v":101903.86427898212},null,null,421842.29483755416]
["August",8,{"$f":"'NEM E(Exports, early ''16) '!AF115*1000","v":170367.20376665128},{"$f":"'NEM E(Exports, early ''16) '!AG115*1000","v":74234.026164749288},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH115*1000","v":88000},{"$f":"'NEM E(Exports, early ''16) '!AI115*1000","v":97907.634307257293},null,null,430508.86423865787]
["September",9,{"$f":"'NEM E(Exports, early ''16) '!AF116*1000","v":163412.60128268413},{"$f":"'NEM E(Exports, early ''16) '!AG116*1000","v":73972.401194475082},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH116*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!AI116*1000","v":95909.519321394924},null,null,417294.52179855417]
["October",10,{"$f":"'NEM E(Exports, early ''16) '!AF117*1000","v":165342.15118483675},{"$f":"'NEM E(Exports, early ''16) '!AG117*1000","v":168535.41771255041},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH117*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!AI117*1000","v":5906.9752090787424},null,null,423784.54410646588]
["November",11,{"$f":"'NEM E(Exports, early ''16) '!AF118*1000","v":124933.66650058821},{"$f":"'NEM E(Exports, early ''16) '!AG118*1000","v":168814.8842591143},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH118*1000","v":84000.000000000029},{"$f":"'NEM E(Exports, early ''16) '!AI118*1000","v":20931.252884288475},null,null,398679.80364399106]
["December",12,{"$f":"'NEM E(Exports, early ''16) '!AF119*1000","v":133248.66111093218},{"$f":"'NEM E(Exports, early ''16) '!AG119*1000","v":169284.73162794983},null,null,null,{"$f":"'NEM E(Exports, early ''16) '!AH119*1000","v":32825.298495221687},{"$f":"'NEM E(Exports, early ''16) '!AI119*1000","v":0},null,null,335358.6912341037,{"$f":"SUM(L37:L48)","v":4546006.0966706378}]

{"sheet":"LoadFlow Study Results, Losses","index":20,"n_rows":44,"n_cols":55,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,53,2,54],[3,53,4,53],[4,40,4,42],[4,44,4,45],[4,47,4,48],[4,50,4,51],[35,13,35,14],[0,17,1,19],[1,2,1,14],[2,3,2,5],[2,7,2,8],[2,13,2,14],[2,10,2,11],[19,2,19,5],[24,2,24,5],[35,3,35,5],[35,7,35,8],[35,10,35,11],[11,18,11,20],[29,2,29,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Control for Adjustment of Losses (Adj=1, Non-Adj=0):"]
[null,null,"Load Flow Cases, for Average and Marginal Losses (from Late-2015 Cases w/Off-System Sales)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Winter",null,null,null,"Spring/Fall",null,null,"Cold Summer",null,null,"Hot Summer",null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,null,null,"Summary of Loads and Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer Line Losses"]
[null,null,null,"Peak","Moderate","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w/Adjust=1; w/o Adjust=0:"]
[null,null,"Power Flow Metrics (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seasonal Shares",null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,null,"Spring/Fall",null,null,"Cold Summer",null,null,"Hot Summer",null,null,null,1]
[null,null,"Retail Load (I)",{"$f":"AO7","v":1579.5},{"$f":"AP7","v":1295.8999999999999},952.80000000000007,null,1187.0999999999999,875.3,null,937.3,624.19999999999993,null,780.4,500,null,null,{"$f":"'Input Parameters, System'!H82","v":"Winter"},{"$f":"'Input Parameters, System'!K82","v":3399192.6848764718},{"$f":"'Input Parameters, System'!L82","v":0.49134062109746346},null,null,null,null,null,null,null,"Multiple R",0.98276410359744859,null,null,null,null,null,null,null,null,null,null,"Power Flow Metrics (MW)","Peak","Moderate","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak"]
[null,null,"Load, Avalon",821.6,703.9,524.6,null,643.20000000000005,479.7,null,502.4,337.5,null,419.3,272.3,null,null,{"$f":"'Input Parameters, System'!H83","v":"Spring-Fall"},{"$f":"'Input Parameters, System'!K83","v":1892086.9265545795},{"$f":"'Input Parameters, System'!L83","v":0.27349410635057958},null,null,null,null,null,null,null,"R Square",0.96582528331969675,null,null,null,null,null,null,null,null,null,null,"Retail Load (IS)",1579.5,1295.8999999999999,952.80000000000007,null,1187.0999999999999,875.3,null,937.3,624.19999999999993,null,780.4,500]
[null,null,"Muskrat Falls",800,618.5,127.1,null,729.6,282.39999999999998,null,800,202,null,600,193.1,null,null,{"$f":"'Input Parameters, System'!H84","v":"Summer Cool"},{"$f":"'Input Parameters, System'!K84","v":853323.13549257629},{"$f":"'Input Parameters, System'!L84","v":0.12334467570937184},null,null,null,null,null,null,null,"Adjusted R Square",0.94532045331151482,null,null,null,null,null,null,null,null,null,null,"Load, Avalon",821.6,703.9,524.6,null,643.20000000000005,479.7,null,502.4,337.5,null,419.3,272.3]
[null,null,"LIL Imports to Island",744.7,744.7,397.3,null,691.7,372.6,null,736.3,401.7,null,565.70000000000005,269.8,null,null,{"$f":"'Input Parameters, System'!H85","v":"Summer Warm"},{"$f":"'Input Parameters, System'!K85","v":773597.2530763729},{"$f":"'Input Parameters, System'!L85","v":0.11182059684258519},null,null,null,null,null,null,null,"Standard Error",7.4841040775466317,null,null,null,null,null,null,null,null,null,null,"Muskrat Falls",800,618.5,127.1,null,729.6,282.39999999999998,null,800,202,null,600,193.1]
[null,null,"Exports to NS",158,158,158,null,250,250,null,500,500,null,500,500,null,null,{"$f":"'Input Parameters, System'!H86","v":"Total"},{"$f":"'Input Parameters, System'!K86","v":6918200},{"$f":"'Input Parameters, System'!L86","v":1},null,null,null,null,null,null,null,"Observations",9,null,null,null,null,null,null,null,null,null,null,"Imports to Island",744.7,744.7,397.3,null,691.7,372.6,null,736.3,401.7,null,565.70000000000005,269.8]
[null,null,"Total Losses, Adjusted",125.39999999999991,102.99999999999972,56.400000000000006,null,94.400000000000091,51.699999999999818,null,{"$f":"IF($U$2=1,K28,K21)","v":154.30000000000001},{"$f":"IF($U$2=1,L28,L21)","v":77.999999999999915},null,{"$f":"IF($U$2=1,N28,N21)","v":101.89999999999986},{"$f":"IF($U$2=1,O28,O21)","v":61.300000000000026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports to NS",158,158,158,null,250,250,null,500,500,null,500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak and Off-Peak Hours and Shares",null,null,null,null,null,null,null,null,"ANOVA",null,null,null,null,null,null,null,null,null,null,null,"Total Losses",80.800000000000097,68.199999999999733,32.800000000000033,null,66.200000000000074,33.999999999999794,null,85.30000000000021,44.900000000000055,null,61.200000000000067,36.000000000000078]
[null,null,"Average Losses, Adj. (%)",{"$f":"+D11/D6","v":7.9392212725546002E-2},7.9481441469248959E-2,5.9193954659949623E-2,null,7.9521523039339653E-2,5.9065463269735885E-2,null,{"$f":"IF($U$2=1,K30,K23)","v":0.11842812188195564},{"$f":"IF($U$2=1,L30,L23)","v":9.9388379204892865E-2},null,{"$f":"IF($U$2=1,N30,N23)","v":0.10325260918026129},{"$f":"IF($U$2=1,O30,O23)","v":9.8252925148260978E-2},null,null,null,"Peak",{"$f":"(16*5)/168","v":0.47619047619047616},{"$f":"T13*168","v":80},null,null,null,null,null,null,null,"df","SS","MS","F","Significance F"]
[null,null,null,{"$f":"AO14","v":5.1155428933206772E-2},{"$f":"AP14","v":5.2627517555366723E-2},3.4424853064651588E-2,null,5.5766152809367434E-2,3.8843824974294297E-2,null,9.1006081297343666E-2,7.1932073053508586E-2,null,7.8421322398769949E-2,7.2000000000000161E-2,null,null,null,"Off-Peak",{"$f":"1-T13","v":0.52380952380952384},{"$f":"T14*168","v":88},null,null,null,null,null,null,"Regression",3,7914.860930782248,2638.2869769274162,47.102330667179793,4.3443314415304119E-4,null,null,null,null,null,null,"Average Losses (%)",5.1155428933206772E-2,5.2627517555366723E-2,3.4424853064651588E-2,null,5.5766152809367434E-2,3.8843824974294297E-2,null,9.1006081297343666E-2,7.1932073053508586E-2,null,7.8421322398769949E-2,7.2000000000000161E-2]
[null,null,"Marginal Losses (%)",0.15686274509802403,0.15476190476190782,5.78512396694058E-2,null,0.11475409836066276,4.7058823529402403E-2,null,{"$f":"IF($U$2=1,K32,K25)","v":0.32954545454546219},{"$f":"IF($U$2=1,L32,L25)","v":9.7222222222245691E-2},null,{"$f":"IF($U$2=1,N32,N25)","v":0.16304347826086366},{"$f":"IF($U$2=1,O32,O25)","v":8.9285714285706308E-2},null,null,null,"Total",{"$f":"SUM(T13,T14)","v":1},{"$f":"SUM(U13,U14)","v":168},null,null,null,null,null,null,"Residual",5,280.05906921775056,56.011813843550115]
[null,null,null,{"$f":"AO16","v":0.14243079758041235},{"$f":"AP16","v":0.14338522570173762},6.4172958133134769E-2,null,0.1458726244015757,6.4295485636119643E-2,null,0.20110993657505993,0.1090909090909184,null,0.13563992651561288,0.10575858250277287,null,"Total",null,null,null,null,null,null,null,null,null,null,"Total",8,8194.9199999999983,null,null,null,null,null,null,null,null,null,"Marginal Losses (+1%)",0.14243079758041235,0.14338522570173762,6.4172958133134769E-2,null,0.1458726244015757,6.4295485636119643E-2,null,0.20110993657505993,0.1090909090909184,null,0.13563992651561288,0.10575858250277287]
[null,null,"Weights, Unadjusted",{"$f":"T6*T13*0.5","v":0.11698586216606272},{"$f":"T6*T13*0.5+T6*T14*0.5","v":0.24567031054873173},{"$f":"T6*T14*0.5","v":0.12868444838266901},null,{"$f":"T7*T13","v":0.13023528873837123},{"$f":"T7*T14","v":0.14325881761220835},null,{"$f":"T8*T13","v":5.8735559861605634E-2},{"$f":"T8*T14","v":6.4609115847766199E-2},null,{"$f":"T9*T13","v":5.3247903258373898E-2},{"$f":"T9*T14","v":5.8572693584211293E-2},null,{"$f":"SUM(D17:O17)","v":1}]
[null,null,"Weights, Adjusted",{"$f":"D17/(1-$K17)","v":0.12428586184437421},{"$f":"E17/(1-$K17)","v":0.26100030987318584},0.13671444802881166,null,0.13836206190815273,0.15219826809896797,null,0,6.8640769896998022E-2,null,5.6570609690242676E-2,6.2227670659266945E-2,null,{"$f":"SUM(D18:O18)","v":1},null,null,null,null,null,null,null,null,null,null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercept",17.973446953619469,10.395309354626361,1.728995871163806,0.14437818081845094,-8.7485464492033209,44.695440356442262,-8.7485464492033209,44.695440356442262]
[null,null,"Average Line Losses Across Seasons and Timeframes",null,null,null,null,null,null,null,"Unadjusted Case",null,null,null,null,null,null,"Total Losses, Adjusted","Retail Load (I+L)","1=Peak","1=Off Peak",null,"Weights","Weighted Avg Load","Losses - WA load",null,"Delta to WA load","X Variable 1",3.1080649255039554E-2,1.0304869434569621E-2,3.0161128631842415,2.9547711725365588E-2,4.5911390679310229E-3,5.7570159442148085E-2,4.5911390679310229E-3,5.7570159442148085E-2]
[null,null,"Average",{"$f":"AVERAGE(D13:M13)","v":8.2067299464381224E-2},null,null,null,null,null,null,154.30000000000001,77.999999999999915,null,101.89999999999986,61.300000000000026,null,null,{"$f":"D11","v":125.39999999999991},{"$f":"D6","v":1579.5},1,0,{"$f":"AC$19+AC$20*S21+AC$21*T21+AC$22*U21","v":105.61350420347063},{"$f":"T6*T13*0.5","v":0.11698586216606272},{"$f":"S21*$W21","v":184.77916929129606},{"$f":"R21*$W21","v":14.670027115624254},"Winter Peak",{"$f":"IF(S21>$X$30,S21-$X$30,$X$30-S21)","v":551.67815190700344},"X Variable 2",38.548171751516179,8.905177326324722,4.3287371311027547,7.5083200139434711E-3,15.656684673345485,61.439658829686877,15.656684673345485,61.439658829686877]
[null,null,"Weighted Average",{"$f":"SUMPRODUCT(D13:O13,D17:O17)","v":7.98797559816007E-2},"Unadjusted",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E11","v":102.99999999999972},{"$f":"E6","v":1295.8999999999999},1,0,96.799032074741405,{"$f":"T6*T13*0.5","v":0.11698586216606272},151.60197878100067,12.049543803104427,"Winter Moderate",268.0781519070033,"X Variable 3",14.853060296581999,8.3807535645983844,1.7722821918214673,0.13654559131266167,-6.690352585518907,36.396473178682903,-6.690352585518907,36.396473178682903]
[null,null,null,{"$f":"SUMPRODUCT(D13:O13,D18:O18)","v":7.7474310969172039E-2},"Adjusted",null,null,null,null,null,0.11842812188195564,9.9388379204892865E-2,null,0.10325260918026129,9.8252925148260978E-2,null,null,{"$f":"H11","v":94.400000000000091},{"$f":"H6","v":1187.0999999999999},1,0,93.417457435793096,{"$f":"T7*T13","v":0.13023528873837123},154.60231126132047,12.294211256902257,"Spring-Fall Peak",159.27815190700335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11","v":154.30000000000001},{"$f":"K6","v":937.3},1,0,85.653511251884225,{"$f":"T8*T13","v":5.8735559861605634E-2},55.052840258282956,9.0628968866457491,"Summer Cool Peak",90.521848092996606]
[null,null,"Marginal Line Losses Across Seasons and Timeframes",null,null,null,null,null,null,null,0.32954545454546219,9.7222222222245691E-2,null,0.16304347826086366,8.9285714285706308E-2,null,null,{"$f":"F11","v":56.400000000000006},{"$f":"F6","v":952.80000000000007},0,0,47.587089563821159,{"$f":"T6*T14","v":0.25736889676533803},245.22108483801409,14.515605777565066,"Winter Off Peak",75.021848092996493]
[null,null,"Average",{"$f":"AVERAGE(D15:O15)","v":0.13448729785929783},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I11","v":51.699999999999818},{"$f":"I6","v":875.3},0,0,45.178339246555588,{"$f":"T7*T14","v":0.14325881761220835},125.39444305596597,7.406480870551146,"Spring-Fall Off Peak",152.52184809299661]
[null,null,"Weighted Average",{"$f":"SUMPRODUCT(D15:O15,D17:O17)","v":0.12505121482982273},"Unadjusted",null,null,null,null,null,"Adjusted Case",null,null,null,null,null,null,{"$f":"N11","v":101.89999999999986},{"$f":"N6","v":780.4},0,1,57.08184592883434,{"$f":"T9*T13","v":5.3247903258373898E-2},41.554663702834986,5.4259613420282928,"Summer Warm Peak",247.42184809299658]
[null,null,null,{"$f":"SUMPRODUCT(D15:O15,D18:O18)","v":0.11229063114474749},"Adjusted",null,null,null,null,null,106.70000000000012,46.699999999999946,null,63.499999999999993,34.09999999999998,null,null,{"$f":"L11","v":77.999999999999915},{"$f":"L6","v":624.19999999999993},0,0,37.373988218615153,{"$f":"T8*T14","v":6.4609115847766199E-2},40.329010112175659,5.0395110361257585,"Sumemr Cool Off Peak",403.62184809299663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O11","v":61.300000000000026},{"$f":"O6","v":500},0,0,33.513771581139245,{"$f":"T9*T14","v":5.8572693584211293E-2},29.286346792105647,3.5905061167121537,"Summer Warm Off Peak",527.82184809299656]
[null,null,"Benchmark Losses for 2018",null,null,null,null,null,null,null,8.1894235935221507E-2,5.9505606523955083E-2,null,6.4342891883676145E-2,5.4656194903029302E-2,null,null,null,{"$f":"AA31","v":347.45277159378895},0,0,28.772504680217395,{"$f":"SUM(W21:W29)","v":1},{"$f":"SUM(X21:X29)","v":1027.8218480929966},{"$f":"SUM(Y21:Y29)","v":84.054744205259084}]
[null,null,null,"Average",{"$f":"4.5","v":4.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y30/X30","v":8.1779487720768776E-2},"Min Hourly Load",{"$f":"Hourly!W5","v":347.45277159378895}]
[null,null,null,"Marginal",8.5,null,null,null,null,null,0.1818181818181642,4.1666666666648249E-2,null,9.7826086956502897E-2,5.3571428571412623E-2,null,null,null,null,null,null,null,null,"Parameter",{"$f":"LN(MIN($S$21:$S$29))-LN(INDEX($S$21:$S$29,MATCH(MIN($AA$21:$AA$29),$AA$21:$AA$29,0)))","v":-0.64479691961889873},"Losses",{"$f":"Y33","v":12.056284371802109},{"$f":"AA32/AA31","v":3.4699059433312709E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92,{"$f":"EXP(LN(INDEX($V$21:$V$29,MATCH(MIN($AA$21:$AA$29),$AA$21:$AA$29,0)))+2*Y32)*X33","v":12.056284371802109}]
[]
[]
[null,null,null,"Winter",null,null,null,"Spring/Fall",null,null,"Cold Summer",null,null,"Hot Summer"]
[null,null,null,"Peak","Moderate","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak",null,"Peak","Off-Peak"]
[null,null,"Labrador Exports via LIL",790,790,411.6,null,731.1,385.4,null,790,418,null,597.1,278]
[null,null,"Losses via LIL",45.299999999999955,45.299999999999955,14.300000000000011,null,39.399999999999977,12.799999999999955,null,53.700000000000045,16.300000000000011,null,31.399999999999977,8.1999999999999886]
[null,null,"% Losses via LIL",5.7341772151898673E-2,5.7341772151898673E-2,3.4742468415937831E-2,null,5.3891396525783036E-2,3.3212247016087069E-2,null,6.797468354430386E-2,3.8995215311004812E-2,null,5.2587506280355009E-2,2.9496402877697801E-2]
[]
[null,null,"Average",{"$f":"AVERAGE(D40:O40)","v":4.7287051586107423E-2}]
[null,null,"Weighted Average",{"$f":"SUMPRODUCT(D40:O40,D17:O17)","v":4.8082507526202023E-2},"Unadjusted"]
[null,null,null,{"$f":"SUMPRODUCT(D40:O40,D18:O18)","v":4.6841221820011929E-2},"Adjusted"]

{"sheet":"NEM E(Exports, early '16) ","index":21,"n_rows":233,"n_cols":35,"rows_kept":233,"cut":false,"hidden":false,"merged":[[105,22,105,23],[105,24,105,25],[105,31,105,32],[105,33,105,34]]}
[{"$error":"#N/A"},null,null,null,{"$f":"DATE($B$2,E3,1)","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01"]
["Year",{"$f":"Controls!$D$60","v":2021},null,"Year:",{"$f":"B2","v":2021},{"$f":"E2","v":2021},{"$f":"F2","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,null,{"$f":"P2","v":2021}]
[null,null,null,"Period:",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,{"$f":"DAY(EOMONTH(E1,0))","v":31},{"$f":"DAY(EOMONTH(F1,0))","v":28},{"$f":"DAY(EOMONTH(G1,0))","v":31},30,31,30,31,31,30,31,30,31]
["Revenue by Generation Source ($000s CAD):"]
[null,"On Peak"]
[1,"Muskrat Falls - On Peak",null,null,4160.2535836055677,3103.4446394197676,1644.9739265478277,2442.6206245172161,3820.5443031071118,3947.428419938552,4594.4195620654518,4691.4842040630656,3828.8223825167338,3833.6490158073248,3418.5100719480315,3169.5997031561392,null,{"$f":"SUM(E7:P7)","v":42655.750436692797}]
[2,"Recall - On Peak",null,null,2657.726711051042,2469.2825101277062,2386.2041562474737,1820.9879325445654,2007.7513967712835,2395.0036237228601,2635.1385631812177,2789.2131060298289,2232.6108237779808,2006.3876924093684,1857.2229433093169,2198.6666370911394,null,{"$f":"SUM(E8:P8)","v":27456.196096263782}]
[3,"Twin - On Peak",null,null,229.21638737239212,165.97231889481242,60.736764549088811,75.505445534796223,113.14670536851891,247.77393075489402,173.21803177361491,181.76476854111507,228.8133834901796,224.22323523327844,162.87381991528375,8.4470677682017783,null,1871.6918591961762]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,4386.928397595947,3296.3406505336998,2044.2542629108345,-7.6369361394364455E-14,3752.5407226323596,3759.6575851939147,1838.8374405070708,2016.225658287055,1808.1879634256795,2433.4813696277015,2070.9629509894444,2895.8814103276422,null,{"$f":"SUM(E13:P13)","v":30303.298412031349}]
[2,"Recall - Off Peak",null,null,2685.9390886078331,2063.6619003908945,2013.3935574468942,1367.9698133713887,2325.2869158778531,2171.2243053025718,2551.7036087915649,2655.9619017257683,2152.9284327049827,2179.2634100542436,1931.7425392134624,2068.3006133283561,null,26167.376086815813]
[3,"Twin - Off Peak",null,null,231.64957180624097,138.7086125698263,51.247505425358057,56.721501768782836,131.04139984223093,224.62295060712367,175.526541822361,181.22003626463629,217.02424433730923,243.54290752306434,169.40900261221108,7.9462139239590934,null,1828.6604885031036]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[0,"Gross Revenue",null,null,14351.713740039022,11237.410631936707,8200.8101731274764,5763.8053177367492,12150.311443599356,12745.710815519917,11968.84374814128,12515.869674911468,10468.387230252865,10920.547630654981,9610.7213279877506,10348.841645595438,null,{"$f":"SUM(E19:P19)","v":130282.97337950302}]
[]
["Revenue by Market ($000s CAD):"]
[1,"Emera Block A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E22:P22)","v":0}]
[2,"Island Load",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Emera UARB Peak",null,null,2994.9095610510044,2954.6817831371732,2106.8024774747073,1274.2589948726738,1210.7738124986445,1301.2328510354694,1421.9523983827939,1457.5766678539831,1244.0143816783425,1259.3349472728869,1433.783104875836,2190.1108151645462,null,20849.43179529806]
[4,"Emera UARB Off-peak",null,null,3026.7012117626764,2469.3262915970945,1777.6444332539379,957.25392148370236,1402.2635017553241,1179.6509888509881,1322.3490784727603,1328.3162553531517,1215.2673897685031,1367.8426068786118,1491.3125134880058,2060.2520936302026,null,19598.180286294959]
[5,"NYISO via HQ Peak",null,null,1230.3652370577231,0,2.1855446622702173E-13,443.8227775780191,2240.2194778156672,2612.4581800200685,3055.9999348378788,3206.7857781887183,2487.4103341673799,2214.5901438175597,2653.8567518400546,1122.9938221892774,null,21268.502437512347]
[6,"NYISO via HQ Off-peak",null,null,0,0,1.9109031986269568E-14,0,1371.3088262626814,2085.918290020707,3093.8091462843518,3194.1619761011489,2612.7667110246239,137.47345353632912,573.04179569449946,0,null,13068.480198924344]
[7,"NEISO via Bayside Peak",null,null,2821.9218839202745,2784.017685305113,1985.1123698696827,2621.032230145885,2490.4491149326018,2676.5149433607685,2924.823823799612,2998.0996325913079,2558.8218739391718,2590.334852359525,1350.9669784567413,2063.6087706616568,null,29865.704159342342]
[8,"NEISO via Bayside Off-peak",null,null,4277.8158462473448,3029.3848718973259,2331.250892529149,467.43739365646906,3435.2967103344381,2889.9355622319144,149.90936636388511,330.9293648231594,350.10653967484438,3350.9716267900685,2107.7601836326126,2911.8761439497548,null,25632.674502130969]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Gross Revenue",null,null,14351.713740039024,11237.410631936706,8200.8101731274764,5763.8053177367492,12150.311443599358,12745.710815519915,11968.843748141282,12515.86967491147,10468.387230252865,10920.547630654983,9610.7213279877506,10348.841645595436,null,130282.973379503]
[]
["Dispatched Energy by Generation Source (GWh):"]
[0,"On Peak"]
[1,"Muskrat Falls - On Peak",null,null,198.14260428448301,173.63207210463972,179.64007789008392,211.08978855438099,240.3895358990822,245.81472473544031,230.63865034250699,238.85891638841292,232.68232200367837,250.63198596798401,232.72114974322727,224.41264503289193,null,{"$f":"SUM(E36:P36)","v":2658.6544729468114}]
[2,"Recall - On Peak",null,null,32.008485292998429,30.143840264099037,47.320277481808709,57.750311795105738,61.276910580451727,75.08512105030961,73.253726796546715,78.447907912082073,69.827214351758315,61.726040740351721,49.74814610616253,41.65181596282445,null,678.23979833449903]
[3,"Twin - On Peak",null,null,2.7605808127736196,2.0261120582628616,1.2696181494659489,2.496092645338714,3.5787086439902498,8.0212254980000015,5.051663675709678,5.29221908883871,7.3959296228999989,7.1593914217284293,4.5677736143848051,0.16985767601767732,null,49.789172907410695]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,260.5373252929819,212.38243493761388,210.60189394090213,90.469366375196586,241.58842184739677,218.5018245603344,142.1298003617184,138.27791459750267,142.85746672871605,178.19734501793155,216.79927279198415,224.80246060091105,null,{"$f":"SUM(E42:P42)","v":2277.1455270531901}]
[2,"Recall - Off Peak",null,null,42.411243013222915,33.15822429050894,48.348979166195861,60.375325967610536,81.191906519098509,78.49808109805096,88.950953967235264,87.362442902091402,79.802530687723788,74.953049470427089,56.855024121328611,42.557290222885861,null,774.46505142637977]
[3,"Twin - Off Peak",null,null,3.657769576925046,2.2287232640891474,1.2972185440195565,2.6095514019450192,4.7417889532870792,8.3858266570000008,6.1341630347903218,5.8936076216612907,8.4524909975999982,8.6935467263845219,5.2203127021540627,0.17355023419197463,null,57.488549714048013]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Dispatched Energy",null,null,539.51800827338491,453.57140691921353,488.47806517247608,424.79043673957756,632.76727244330652,634.30680359913526,546.15895817850731,554.13300851058909,541.01795439237651,581.36135934480728,565.91167907924148,533.76761972972304,null,{"$f":"SUM(E48:P48)","v":6495.7825723823389}]
[]
["Dispatched Energy by Market (GWh):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1609.3224480858937]
[1,"Emera Block A",null,null,135.87238410596024,122.72344370860921,135.87238410596018,81.041095890410929,83.742465753424639,81.041095890410929,83.742465753424625,83.742465753424639,81.041095890410929,83.742465753424625,131.48940397350984,135.87238410596018,null,{"$f":"SUM(E51:P51)","v":1239.923150684931}]
[2,"Island Load",null,null,183.25101957908885,166.26805309573311,167.27601534182892,134.72297113908331,115.11669038673074,97.663486656816247,90.270312169253572,88.097641928208958,88.903140915369775,112.94402014568611,136.46894461936159,172.36154408239025,null,1553.3438400595512]
[3,"Emera UARB Peak",null,null,36.083886973725413,36.11291143667043,41.479771406210041,39.67630308420091,36.069366440182648,39.67630308420091,37.872834762191779,39.67630308420091,37.872834762191779,37.872834762191779,37.872834762191779,41.479771406210041,null,461.74595596436836]
[4,"Emera UARB Off-peak",null,null,47.81115024018618,39.724202580337469,42.381505567214603,41.479771406210041,47.791910533242003,41.479771406210041,45.988442211232865,44.184973889223741,43.283239728219179,45.988442211232865,43.283239728219179,42.381505567214603,null,525.77815506874288]
[5,"NYISO via HQ Peak",null,null,27.49629097540334,0,7.1054273576010019E-15,18.980050920229065,86.30743434119735,94.938177775317087,89.942848252850496,94.197152616702553,90.622806058257225,90.622806058257225,90.622806058257225,35.413341182581867,null,719.14371423905345]
[6,"NYISO via HQ Off-peak",null,null,0,0,8.8817841970012523E-16,0,59.141106212545303,83.790647068897513,109.11260039273422,104.80172643044213,102.71501240115258,6.3726984376580482,22.581534174871564,0,null,488.51532511830146]
[7,"NEISO via Bayside Peak",null,null,36.486452351136712,36.486452351136712,41.880021010735312,87.385138336097839,79.328402076824716,87.129859961264827,83.632352922577013,87.614845918890211,83.192925607427455,83.286033346340247,38.127154031002483,41.955602160616813,null,786.50524007405033]
[8,"NEISO via Bayside Off-peak",null,null,72.516824047884214,52.256343746726643,59.588367740527019,21.505105963345507,125.26989669915915,108.58746175601772,5.5971017142427693,11.817898889495908,13.386899029347608,120.53205863001639,65.465761731827726,64.303471224749131,null,720.82719117333977]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Dispatched Energy",null,null,539.51800827338491,453.57140691921359,488.47806517247608,424.79043673957761,632.76727244330652,634.30680359913526,546.15895817850731,554.13300851058909,541.01795439237651,581.36135934480728,565.91167907924137,533.76761972972292,null,6495.7825723823389]
[]
[null,null,null,"ML",{"$f":"E53+E54+E57","v":120.3814895650483},{"$f":"F53+F54+F57","v":112.32356636814461},125.74129798415996,168.5412128265088,163.18967905024937,168.28593445167579,167.49362989600166,171.47612289231486,164.34900009783843,167.1473103197649,119.28322852141343,125.81687913404147,null,{"$f":"SUM(E63:P63)","v":1774.0293511071616}]
[null,null,null,null,{"$f":"E54+E58","v":120.32797428807039},{"$f":"F54+F58","v":91.980546327064104},101.96987330774162,62.984877369555548,173.06180723240115,150.06723316222775,51.585543925475633,56.002872778719649,56.670138757566789,166.52050084124926,108.74900146004691,106.68497679196373,null,{"$f":"SUM(E64:P64)","v":1246.6053462420823}]
[null,null,null,"HQ",{"$f":"E55+E59","v":27.49629097540334},0,7.1054273576010019E-15,18.980050920229065,86.30743434119735,94.938177775317087,89.942848252850496,94.197152616702553,90.622806058257225,90.622806058257225,90.622806058257225,35.413341182581867,null,{"$f":"SUM(E65:P65)","v":719.14371423905345}]
[null,null,null,null,{"$f":"E56+E60","v":0},0,8.8817841970012523E-16,0,59.141106212545303,83.790647068897513,109.11260039273422,104.80172643044213,102.71501240115258,6.3726984376580482,22.581534174871564,0,null,{"$f":"SUM(E66:P66)","v":488.51532511830146}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R63:R66)","v":4228.2937367065988}]
["Spilled Energy by Generation Source (GWh):"]
[0,"On Peak"]
[1,"Muskrat Falls",null,null,0,0,0,0,-7.1054273576010019E-15,0,-8.8817841970012523E-16,0,1.7763568394002505E-15,0,0,0,null,{"$f":"SUM(E71:P71)","v":-6.2172489379008766E-15}]
[2,"Recall",null,null,0,0,0,0,0,0,-1.5777218104420236E-30,0,0,-7.8886090522101181E-31,0,0,null,-2.3665827156630354E-30]
[3,"Twin",null,null,0,0,0,0,9.8607613152626476E-32,0,-1.9721522630525295E-31,0,0,0,0,0,null,-9.8607613152626476E-32]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Delivered Energy by Generation Source (GWh):"]
[0,"On Peak"]
[1,"Muskrat Falls - On Peak",null,null,180.46729463691997,157.68580390921562,163.3302092141181,189.82751253947356,218.17178632241678,223.57202069715288,206.36947619140875,213.62214938761878,211.37304934755991,227.48203071913974,213.43329690159976,204.33141260891887,null,{"$f":"SUM(E79:P79)","v":2409.6660424755428}]
[2,"Recall - On Peak",null,null,29.175277164977942,27.4756798540006,42.822300954949519,51.680942664443833,54.517420527216565,66.5628981092174,67.867288788141337,72.706895180758977,61.953422822357908,54.998555136165379,44.715517599153856,37.955919645295751,null,612.43211844667894]
[3,"Twin - On Peak",null,null,2.5162299812608753,1.8467722019964883,1.0899687705854666,2.1428986605552867,3.0723258505830389,6.8862321307563699,4.761228723571798,4.9879539008847411,6.3494148392568732,6.1463464974598354,3.9214393657478741,0.14582302748379047,null,43.866633950142443]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,235.11923845339609,192.09803860044747,190.39001119720555,84.231543451409266,217.26913182425869,197.73095158854883,131.28284461078599,127.25530084424808,131.39135522037412,158.86176723479971,196.39073830261617,202.68130630111159,null,{"$f":"SUM(E85:P85)","v":2064.7022276292018}]
[2,"Recall - Off Peak",null,null,38.657242243595768,30.223247839400653,43.753220540926677,54.030076421918537,72.235582198561929,69.588484386909101,82.410279242743002,80.969042360390659,73.87174467152775,66.783959808200805,51.103448684747278,38.78104833323696,null,702.40737673215915]
[3,"Twin - Off Peak",null,null,3.3340047251706597,2.031449422196137,1.113663743859064,2.2403031451259818,4.0708317520225252,7.1992426821543871,5.7814920214800409,5.5547668441670988,7.9665325142318553,7.4634207469155145,4.4816449894261421,0.14899309329865548,null,51.386345680048066]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Delivered Energy",null,null,489.26928720532129,411.36099182725695,442.49937442164446,384.15327688292643,569.33707847505957,571.53982959473888,498.47260957813097,505.09610851806832,492.90551941530839,521.73608014268098,514.04608584329105,484.04450300934565,null,{"$f":"SUM(E91:P91)","v":5884.4607449137729}]
[]
["Delivered Energy by Market (GWh):"]
[1,"Emera Block A",null,null,122.47801790332646,110.62530649332709,122.4780179033264,73.052024947397229,75.48709244564381,73.052024947397229,75.48709244564381,75.48709244564381,73.052024947397229,75.48709244564381,118.52711409999328,122.4780179033264,null,{"$f":"SUM(E94:P94)","v":1117.6909189280666}]
[2,"Island Load",null,null,172.3200962611962,156.35016372857262,157.29800102668884,126.68674591063697,108.24997980516225,91.837859677737143,84.885688048357594,82.842617587191299,83.600068559767976,106.20690934399593,128.32857207281668,162.08017797787568,null,1460.6868799999993]
[3,"Emera UARB Peak",null,null,32.876712328767127,32.876712328767127,37.80821917808219,36.164383561643831,32.876712328767127,36.164383561643831,34.520547945205479,36.164383561643831,34.520547945205479,34.520547945205479,34.520547945205479,37.80821917808219,null,420.82191780821915]
[4,"Emera UARB Off-peak",null,null,43.561643835616437,36.164383561643831,38.630136986301366,37.80821917808219,43.561643835616437,37.80821917808219,41.917808219178077,40.273972602739725,39.452054794520549,41.917808219178077,39.452054794520549,38.630136986301366,null,479.17808219178085]
[5,"NYISO via HQ Peak",null,null,25.486834301390854,0,6.5861555606079243E-15,17.592969657928318,80.000000000000014,88.000000000000014,84.000000000000014,88,84.000000000000028,84.000000000000028,84.000000000000028,32.825298495221688,null,667.90510245454095]
[6,"NYISO via HQ Off-peak",null,null,0,0,8.3711443892565999E-16,0,54.819014527758092,77.667142079695921,101.90386427898211,97.907634307257297,95.909519321394924,5.906975209078742,20.931252884288476,0,null,455.04540260845556]
[7,"NEISO via Bayside Peak",null,null,30.977734753146176,30.977734753146176,35.624394966118103,74.386773238275566,67.624339307523229,74.386773238275552,71.005556272899383,74.386773238275552,71.005556272899412,71.005556272899383,32.526621490803485,35.624394966118103,null,669.53220877038007]
[8,"NEISO via Bayside Off-peak",null,null,61.568247821878025,44.366690961800089,50.660604361127433,18.462160388962324,106.71829622458858,92.623426911907075,4.7520523678644411,10.033634775316806,11.365747574122828,102.69119070667958,55.759922555663124,54.598257502420147,null,613.60023215233048]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Delivered Energy",null,null,489.26928720532123,411.36099182725695,442.49937442164435,384.15327688292643,569.33707847505957,571.53982959473888,498.47260957813086,505.09610851806832,492.90551941530845,521.73608014268098,514.04608584329105,484.04450300934553,null,5884.460744913772]
[]
[null,null,null,"ML",{"$f":"E96+E100","v":63.854447081913307},{"$f":"F96+F100","v":63.854447081913307},73.432614144200301,110.5511567999194,100.50105163629036,110.55115679991938,105.52610421810486,110.55115679991938,105.52610421810489,105.52610421810486,67.047169436008971,73.432614144200301,null,{"$f":"SUM(E106:P106)","v":1090.3541265785991},null,null,null,null,"ML Sales to NE",null,"HQ",null,null,null,null,null,null,"Total through ML",null,"Total through HQ"]
[null,null,null,null,{"$f":"E97+E101","v":105.12989165749445},80.53107452344392,89.290741347428792,56.270379567044515,150.27994006020504,130.43164608998927,46.669860587042521,50.307607378056531,50.817802368643378,144.60899892585766,95.211977350183673,93.228394488721506,null,{"$f":"SUM(E107:P107)","v":1092.7783143441113},null,null,null,null,"PK","Off-Peak","PK","Off-Peak",null,"Emera Base Block","Supplemental",null,null,"PK","Off-Peak","PK","Off-Peak"]
[null,null,null,"HQ",{"$f":"E98+E102","v":25.486834301390854},0,6.5861555606079243E-15,17.592969657928318,80.000000000000014,88.000000000000014,84.000000000000014,88,84.000000000000028,84.000000000000028,84.000000000000028,32.825298495221688,null,{"$f":"SUM(E108:P108)","v":667.90510245454095},null,{"$f":"E2","v":2021},1,null,{"$f":"INDEX($E$96:$P$96,MATCH(U108,$E$3:$P$3,0))+INDEX($E$100:$P$100,MATCH(U108,$E$3:$P$3,0))","v":63.854447081913307},{"$f":"INDEX($E$97:$P$97,MATCH(U108,$E$3:$P$3,0))+INDEX($E$101:$P$101,MATCH(U108,$E$3:$P$3,0))","v":105.12989165749445},{"$f":"INDEX($E$98:$P$98,MATCH(U108,$E$3:$P$3,0))","v":25.486834301390854},{"$f":"INDEX($E$99:$P$99,MATCH(U108,$E$3:$P$3,0))","v":0},null,{"$f":"INDEX($E$232:$P$232,MATCH(U108,$E$3:$P$3,0))","v":83.742465753424639},{"$f":"INDEX($E$233:$P$233,MATCH(U108,$E$3:$P$3,0))","v":52.129918352535562},{"$f":"(5/7)*AB108","v":59.816046966731889},{"$f":"(2/7)*AB108+AC108","v":76.056337139228319},{"$f":"W108+AD108","v":123.6704940486452},{"$f":"X108+AE108","v":181.18622879672279},{"$f":"Y108","v":25.486834301390854},{"$f":"Z108","v":0}]
[null,null,null,null,{"$f":"E99+E103","v":0},0,8.3711443892565999E-16,0,54.819014527758092,77.667142079695921,101.90386427898211,97.907634307257297,95.909519321394924,5.906975209078742,20.931252884288476,0,null,{"$f":"SUM(E109:P109)","v":455.04540260845556},null,{"$f":"T108","v":2021},{"$f":"U108+1","v":2},null,{"$f":"INDEX($E$96:$P$96,MATCH(U109,$E$3:$P$3,0))+INDEX($E$100:$P$100,MATCH(U109,$E$3:$P$3,0))","v":63.854447081913307},{"$f":"INDEX($E$97:$P$97,MATCH(U109,$E$3:$P$3,0))+INDEX($E$101:$P$101,MATCH(U109,$E$3:$P$3,0))","v":80.53107452344392},{"$f":"INDEX($E$98:$P$98,MATCH(U109,$E$3:$P$3,0))","v":0},{"$f":"INDEX($E$99:$P$99,MATCH(U109,$E$3:$P$3,0))","v":0},null,75.638356164383552,47.085087544225665,{"$f":"(5/7)*AB109","v":54.027397260273965},{"$f":"(2/7)*AB109+AC109","v":68.696046448335252},{"$f":"W109+AD109","v":117.88184434218726},149.22712097177919,{"$f":"Y109","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T109","v":2021},{"$f":"U109+1","v":3},null,73.432614144200301,89.290741347428792,6.5861555606079243E-15,8.3711443892565999E-16,null,83.742465753424639,52.129918352535562,59.816046966731889,76.056337139228319,133.24866111093218,165.3470784866571,6.5861555606079243E-15,8.3711443892565999E-16]
[null,null,null,null,83.7,75.599999999999994,83.7,81,83.7,81,83.7,83.7,81,83.7,81,83.7,null,{"$f":"SUM(R106:R109)","v":3306.0829459857068},null,2021,4,null,110.5511567999194,56.270379567044515,17.592969657928318,0,null,81.041095890410944,0,57.886497064579245,23.154598825831698,168.43765386449866,79.424978392876213,17.592969657928318,0]
[null,null,null,null,52.1,47.1,52.1,null,null,null,null,null,null,50.4,52.1,null,null,null,null,2021,5,null,100.50105163629036,150.27994006020504,80.000000000000014,54.819014527758092,null,83.742465753424639,0,59.816046966731889,23.926418786692754,160.31709860302226,174.20635884689779,80.000000000000014,54.819014527758092]
["Tariffs by Generation Source ($000s CAD):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,6,null,110.55115679991938,130.43164608998927,88.000000000000014,77.667142079695921,null,81.041095890410944,0,57.886497064579245,23.154598825831698,168.43765386449863,153.58624491582097,88.000000000000014,77.667142079695921]
[0,"On Peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,7,null,105.52610421810486,46.669860587042521,84.000000000000014,101.90386427898211,null,83.742465753424639,0,59.816046966731889,23.926418786692754,165.34215118483675,70.596279373735271,84.000000000000014,101.90386427898211]
[1,"Muskrat Falls - On Peak",null,null,627.04012502572209,378.2001573124092,360.40720833926764,864.33941366530439,1304.9721009832026,1312.1556992882126,1314.9562855866634,1361.8752427945572,1274.5820069645777,1361.9716290073213,1044.8976846176688,751.83546904095033,null,{"$f":"SUM(E115:P115)","v":11957.233022625856},null,2021,8,null,110.55115679991938,50.307607378056531,88,97.907634307257297,null,83.742465753424639,0,59.816046966731889,23.926418786692754,170.36720376665127,74.234026164749281,88,97.907634307257297]
[2,"Recall - On Peak",null,null,0,0,61.215790370078984,189.43816067862241,264.20651187783454,371.12858882582583,325.57993733445107,356.7817526466103,334.9217648335943,250.01135824752649,124.46807869083831,1.8032415985359045,null,2279.5551851039186,null,2021,9,null,105.52610421810489,50.817802368643378,84.000000000000028,95.909519321394924,null,81.041095890410944,0,57.886497064579245,23.154598825831698,163.41260128268414,73.972401194475083,84.000000000000028,95.909519321394924]
[3,"Twin - On Peak",null,null,0,0,13.307182199924092,26.162165083560524,37.509331436427118,84.072450613172052,46.486118591222969,48.699743286043102,77.518569714165679,75.039354257489663,47.875966297577449,1.7803203614989995,null,458.45120184108163,null,2021,10,null,105.52610421810486,144.60899892585766,84.000000000000028,5.906975209078742,null,83.742465753424639,0,59.816046966731889,23.926418786692754,165.34215118483675,168.53541771255041,84.000000000000028,5.906975209078742]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,2021,11,null,67.047169436008971,95.211977350183673,84.000000000000028,20.931252884288476,null,81.041095890410944,50.448308083098929,57.886497064579245,73.602906908930635,124.93366650058822,168.81488425911431,84.000000000000028,20.931252884288476]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,2021,12,null,73.432614144200301,93.228394488721506,32.825298495221688,0,null,83.742465753424639,52.129918352535562,59.816046966731889,76.056337139228319,133.24866111093218,169.28473162794984,32.825298495221688,0]
[null,"Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,751.67281265841325,541.66289546009079,542.36082345592501,-3.6825637616873907E-14,1438.3499084195496,1413.2273643307435,601.15766029310817,626.85778773118398,661.33499919606152,916.70166605906331,688.15734095451319,662.9163117822161,null,{"$f":"SUM(E121:P121)","v":8844.3995703408691},null,null,null,null,{"$f":"SUM(W108:W119)","v":1090.3541265785991},{"$f":"SUM(X108:X119)","v":1092.7783143441113},{"$f":"SUM(Y108:Y119)","v":667.90510245454095},{"$f":"SUM(Z108:Z119)","v":455.04540260845556},null,{"$f":"SUM(AB108:AB119)","v":985.99999999999977},{"$f":"SUM(AC108:AC119)","v":253.92315068493127},704.28571428571411,535.63743639921688,1794.6398408643136,1628.4157507433281,667.90510245454095,455.04540260845556]
[2,"Recall - Off Peak",null,null,0,-7.4473743539106241E-14,62.54656842160243,198.04898616401428,350.07362823813071,387.99807013609058,395.34706676326164,397.32513362917956,336.0556441185521,303.58522072913911,142.24923278952949,1.8424425028519267,null,2575.0719934923518]
[3,"Twin - Off Peak",null,null,0,0,13.596468769487661,27.351354405540551,49.699864153265906,87.893925641043509,56.447429717913657,54.23380502309346,77.781009213856379,91.119215884094672,54.715390054374218,1.8190229780533254,null,514.65748584072344]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Total Tariffs",null,null,1378.7129376841353,919.86305277249983,1053.4340415562858,1305.340079997042,3444.8113451084109,3656.4760988350881,2739.9744982866209,2845.7734651106675,2762.1939940408083,2998.4284441846344,2102.3636934045016,1421.9968082641064,null,{"$f":"SUM(E127:P127)","v":26629.368459244804}]
[]
["Tariffs by Market ($000s CAD):"]
[1,"Emera Block A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E130:P130)","v":0}]
[2,"Island Load",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Emera UARB Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,"Emera UARB Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"NYISO via HQ Peak",null,null,248.83996771331294,0,6.430373885104653E-14,171.76844914871486,781.07768040767132,859.18544844843836,820.13156442805473,859.18544844843825,820.13156442805496,820.13156442805496,820.13156442805496,320.48885009171465,null,6521.0721019705106]
[6,"NYISO via HQ Off-peak",null,null,0,0,8.1731425523977952E-15,0,535.22385886969641,758.30088974377406,994.93542419506855,955.91834873643836,936.40981100712315,57.672581181660519,204.36168063608025,0,null,4442.8225943698417]
[7,"NEISO via Bayside Peak",null,null,378.2001573124092,378.2001573124092,434.93018090927069,908.1712902787724,825.61026388979303,908.17129027877206,866.8907770842826,908.17129027877229,866.8907770842826,866.89077708428249,397.11016517802972,434.93018090927052,null,8174.1673076003462]
[8,"NEISO via Bayside Off-peak",null,null,751.67281265841325,541.66289546009068,618.50386064701502,225.4003405695548,1302.8995419412499,1130.8184703641036,58.016732579215052,122.4983776470187,138.76184152134678,1253.7335214906366,680.76028316233669,666.57777726312133,null,7491.3064553041022]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Tariffs",null,null,1378.7129376841353,919.86305277249994,1053.4340415562858,1305.340079997042,3444.8113451084105,3656.4760988350881,2739.9744982866209,2845.7734651106675,2762.1939940408074,2998.4284441846348,2102.3636934045016,1421.9968082641064,null,26629.368459244804]
[]
["Power Purchases by Generation Source ($000s CAD):"]
[0,"On Peak"]
[1,"Muskrat Falls - On Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E144:P144)","v":0}]
[2,"Recall - On Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Twin - On Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E150:P150)","v":0}]
[2,"Recall - Off Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Twin - Off Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Total Power Purchases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E156:P156)","v":0}]
[]
["Power Purchases by Market ($000s CAD):"]
[1,"Emera Block A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(E159:P159)","v":0}]
[2,"Island Load",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Emera UARB Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,"Emera UARB Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"NYISO via HQ Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,"NYISO via HQ Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,"NEISO via Bayside Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,"NEISO via Bayside Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Power Purchases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Netback Avg Export Price by Generation Source ($CAD/MWh):"]
[null,"Weighted On Peak"]
[1,"Muskrat Falls - On Peak",null,null,54.109422030750174,67.407473503209573,36.944795267208072,18.395939085579961,18.382023060121913,19.008300967417966,24.63120110777686,24.171710227601942,18.995518170783289,17.297007619826353,21.135058602277873,31.388512388067301,null,{"$f":"SUM(E173:P173)","v":351.86696203062121}]
[2,"Recall - On Peak",null,null,83.031942521578671,81.916653236402425,49.133024775080571,28.251791568755046,28.453537692705847,26.95440863098521,31.528206506971088,31.006962685471315,27.176926311060846,28.454381863725445,34.830541442102792,52.743520173367052,null,503.48189740820635]
[3,"Twin - On Peak",null,null,83.031942521578671,81.916653236402425,37.357360060672931,19.768208741522866,21.135381909088956,20.408537346635999,25.087163619337371,25.14352165346029,20.456497220790226,20.8375086914542,25.17590916843071,39.24902049177313,null,419.56770466114784]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Weighted Off Peak"]
[1,"Muskrat Falls - Off Peak",null,null,48.953762641139093,48.674723198797828,28.703897849368921,0,15.821447918364731,15.964937065609648,18.863323806866525,20.568434075860214,16.123307699848475,16.995377428241053,19.966813087923658,34.915100515983063,null,{"$f":"SUM(E179:P179)","v":285.55112528800328}]
[2,"Recall - Off Peak",null,null,63.330826869903696,62.236803826120067,40.349290153974238,19.377466017077907,24.327711619570096,22.716813076476054,24.242084495491625,25.853635647847923,22.767107420390666,25.024708168346883,31.47467324268748,48.557089983944365,null,410.25821052183096]
[3,"Twin - Off Peak",null,null,63.330826869903696,62.236803826120088,29.024436036201763,11.254864472625968,17.154187267777463,16.304775970052599,19.412446560204213,21.546434610750001,16.473633058348078,17.532969734477934,21.970640285688393,35.304999583740717,null,331.54701827589088]
[4,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Weighted Blended Price",null,null,58.862606126799299,62.690200595946997,38.565742314502643,21.329678374664095,20.063003597768201,19.949935045749623,24.799043331602491,25.294992893753403,20.767283887233795,20.594324540900093,25.19977750316411,39.58098134395042,null,{"$f":"SUM(E185:P185)","v":377.69756955603521}]
[]
["Power Purchases by Market ($000s CAD):"]
[1,"Emera Block A",null,null,{"$f":"E159","v":0},{"$f":"F159","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"R159","v":0}]
[2,"Island Load",null,null,{"$f":"E160","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,"Emera UARB Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,"Emera UARB Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,"NYISO via HQ Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,"NYISO via HQ Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,"NEISO via Bayside Peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,"NEISO via Bayside Off-peak",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total Power Purchases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[null,null,null,null,{"$f":"E4","v":31},{"$f":"F4","v":28},31,30,31,30,31,31,30,31,30,31]
["Delivered Energy by Market (MW) blended:",null,null,null,{"$f":"E202*24/1000","v":0.74399999999999999},0.67200000000000004,0.74399999999999999,0.72,0.74399999999999999,0.72,0.74399999999999999,0.74399999999999999,0.72,0.74399999999999999,0.72,0.74399999999999999]
[null,"Emera Block A",null,null,{"$f":"E94/E$203","v":164.62099180554631},164.62099180554625,164.62099180554625,101.46114576027394,101.46114576027394,101.46114576027394,101.46114576027394,101.46114576027394,101.46114576027394,101.46114576027394,164.62099180554623,164.62099180554625]
[null,"Island Load",null,null,231.61303260913468,232.66393411989972,211.42204439071079,175.95381376477357,145.49728468435788,127.55258288574603,114.09366673166343,111.34760428385927,116.11120633301108,142.75122223655367,178.23412787891206,217.84970158316622]
[null,"Emera UARB Peak",null,null,44.189129474149361,48.923679060665364,50.817498895271761,50.228310502283101,44.189129474149361,50.228310502283101,46.39858594785683,48.608042421564292,47.945205479452056,46.39858594785683,47.945205479452056,50.817498895271761]
[null,"Emera UARB Off-peak",null,null,58.5505965532479,53.816046966731889,51.922227132125492,52.511415525114153,58.5505965532479,52.511415525114153,56.34114007954043,54.131683605832961,54.794520547945211,56.34114007954043,54.794520547945211,51.922227132125492]
[null,"NYISO via HQ Peak",null,null,34.256497716923192,0,8.8523596244730159E-15,24.434680080455998,107.52688172043013,122.22222222222224,112.90322580645163,118.27956989247312,116.66666666666671,112.90322580645166,116.66666666666671,44.120024859168936]
[null,"NYISO via HQ Off-peak",null,null,0,0,1.1251538157602957E-15,0,73.681471139459802,107.87103066624434,136.96755951476089,131.59628267104475,133.20766572415963,7.9394828079015349,29.071184561511775,0]
[null,"NEISO via Bayside Peak",null,null,41.636740259605077,46.097819573134188,47.882251298545839,103.31496283093828,90.892929176778537,103.31496283093827,95.437575635617449,99.98222209445639,98.618828156804739,95.437575635617449,45.175863181671509,47.882251298545839]
[null,"NEISO via Bayside Off-peak",null,null,82.753021265965089,66.021861550297743,68.092210162805685,25.64188942911434,143.43857019433949,128.64364848875982,6.3871671611081196,13.486068246393556,15.785760519615041,138.02579396059082,77.444336882865457,73.384754707553967]
[null,"NYISO via HQ Peak (hedged)",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NYISO via HQ Off-peak (hedged)",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Delivered",null,null,{"$f":"SUM(E204:E213)","v":657.62000968457164},612.1443330762753,594.75722368500578,533.54621789295334,765.23800870303705,793.8053188815818,669.99006663727266,678.89261897589813,684.59099918792833,701.25817223478623,713.95289700457101,650.59745028137843]
[null,"In or through Nova Scotia",null,null,{"$f":"E204+E206+E207+E208+E211+E210","v":426.00697707543691},379.48039895637544,383.33517929429502,357.59240412817979,546.05925287921934,558.38170532959157,418.92884039084839,435.94873202099421,435.27212713075772,550.56746719033106,506.64758456414717,432.74774869821226]
[]
[null,null,null,null,"J","F","M","A","M","J","J","A","S","O","N","D"]
[null,null,null,"ML to NS"]
[null,null,null,"Peak",{"$f":"SUM(E206,E210)","v":85.825869733754445},{"$f":"SUM(F206,F210)","v":95.021498633799553},98.699750193817607,153.54327333322138,135.08205865092791,153.54327333322138,141.83616158347428,148.59026451602068,146.5640336362568,141.83616158347428,93.121068661123559,98.699750193817607]
[null,null,null,"Off-Peak",{"$f":"SUM(E207,E211)","v":141.303617819213},119.83790851702963,120.01443729493118,78.153304954228489,201.98916674758738,181.15506401387398,62.728307240648547,67.617751852226519,70.58028106756025,194.36693404013124,132.23885743081067,125.30698183967945]
[null,null,null,"HQ to NYISO"]
[null,null,null,"Peak",{"$f":"SUM(E208,E212)","v":34.256497716923192},{"$f":"SUM(F208,F212)","v":0},8.8523596244730159E-15,24.434680080455998,107.52688172043013,122.22222222222224,112.90322580645163,118.27956989247312,116.66666666666671,112.90322580645166,116.66666666666671,44.120024859168936]
[null,null,null,"Off-Peak",{"$f":"SUM(E209,E213)","v":0},0,1.1251538157602957E-15,0,73.681471139459802,107.87103066624434,136.96755951476089,131.59628267104475,133.20766572415963,7.9394828079015349,29.071184561511775,0]
[]
[null,null,null,null,{"$f":"E220*(8*22+24*9)","v":55391.018185131499}]
[]
[]
["Emera Block A"]
[null,"Emera Block A MW",null,null,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614,168.83561643835614]
[null,"Percentage of Total Hours",0.66666666666666663,null,1.0816685249116771,1.0816685249116771,1.0816685249116771,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,1.0816685249116771,1.0816685249116771]
[]
[null,"Base",null,null,{"$f":"E229*$C$230*E4*24/1000","v":83.742465753424639},{"$f":"F229*$C$230*F4*24/1000","v":75.638356164383552},83.742465753424639,81.041095890410944,83.742465753424639,81.041095890410944,83.742465753424639,83.742465753424639,81.041095890410944,83.742465753424639,81.041095890410944,83.742465753424639]
[null,"Supplemental",null,null,{"$f":"(E230-$C$230)*E229*E4*24/1000","v":52.129918352535562},{"$f":"(F230-$C$230)*F229*F4*24/1000","v":47.085087544225665},52.129918352535562,0,0,0,0,0,0,0,50.448308083098929,52.129918352535562]

{"sheet":"Long Term Regional Prices","index":22,"n_rows":175,"n_cols":60,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["2018-04-11",0," LT 5/01/2018 LT",0,0,"NEPOOL at NB",0,0,0,0,"Nominal ",0,0,0,0," Short Term 4/11/2018",0," LT 5/01/2018 LT",0,0,"HQ-NY transaction point",0,0,0,0,"Nominal ",0,0,0,0," Short Term 4/11/2018",0,0," LT 5/01/2018 LT",0,0,"ONTARIO",0,0,0,0,0,0,0,0," Short Term 4/11/2018",0," LT 5/01/2018 LT",4,0,0,"NE ISO Phase I/II",0,0,"Nominal ",0,0,0,0,0]
[0.02,"Long run escalator",0,0,0,0,0,0,0,"ON peak","US Dollars",0,0,0,"Capacity",0.02,"Long run escalator",0,0,0,0,0,0,0,"ON peak","US Dollars",0,0,0,"Capacity",0.02,"Long run escalator",0,0,0,0,0,0,0,"ON peak","US Dollars",0,0,0,"Capacity",0,0,0,0,0,0,0,0,"ON peak","US Dollars",0,0,0,0,"Capacity"]
["At HQ Interface",0,0,0,0,0,0,0,0,0,0,0,0,0,"$/kW-yr","At HQ Interface",0,0,0,0,0,0,0,0,0,0,0,0,0,"$/kW-yr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"$/kW-yr",0.02,"Long run escalator",0,0,0,0,0,0,0,0,0,0,0,0,"$/kW-yr"]
[0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0]
["LT Scalar",-9.9822996678021081E-2,-9.6455343959413797E-2,-8.8535144786995756E-2,-0.10850084174042474,-7.7946449188349476E-2,-8.7226441983962011E-2,-0.11699883126149357,-7.7764885221687674E-2,-0.10579043280944,-9.5817709949614249E-2,-8.856831843907953E-2,-7.1960886825101156E-2,0,0,"LT Scalar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"LT Scalar",-1.8794333371367822E-2,-2.1329604594472973E-2,-1.6924622751219087E-2,-1.183283158886439E-2,-1.9508270240325198E-2,-2.5426920182131552E-2,-2.4157003830488799E-2,-2.1043558813819474E-2,-5.3179866471308901E-2,-1.5572726981075147E-2,-1.0821123035662183E-2,-1.17724655360677E-2,0,0]
["Short Term Scalar",-9.9822996678021081E-2,-9.6455343959413797E-2,-8.8535144786995756E-2,-0.10850084174042474,-7.7946449188349476E-2,-8.7226441983962011E-2,-0.11699883126149357,-7.7764885221687674E-2,-0.10579043280944,-9.5817709949614249E-2,-8.856831843907953E-2,-7.1960886825101156E-2,0,0,"Short Term Scalar",-6.9533662455129375E-2,-0.10671811942790022,-0.11635191237850606,-0.18111480860511597,-0.15706462185137671,-0.12475202385946838,-0.10691151309510782,-9.9003422345066316E-2,-0.17320822938708713,-0.22858349499260389,-0.11236516123906859,-8.7685536524782282E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Short Term Scalar",-1.8794333371367822E-2,-2.1329604594472973E-2,-1.6924622751219087E-2,-1.183283158886439E-2,-1.9508270240325198E-2,-2.5426920182131552E-2,-2.4157003830488799E-2,-2.1043558813819474E-2,-5.3179866471308901E-2,-1.5572726981075147E-2,-1.0821123035662183E-2,-1.17724655360677E-2,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2018,104.25639204545456,39.199656249999997,35.586988636363657,39.48516447368425,26.739552973537865,27.018097317274727,33.951394937995573,32.647123063152257,29.598336674007538,33.002653586839081,34.634403899314975,54.707905721660289,40.90230579827373,114.60000000000001,2018,58.170767045454546,24.118781249999991,22.516846590909086,29.618388157894742,22.506374596568243,25.907340093759736,30.141736433040112,29.282388773785346,25.423846946347069,21.94679956746042,26.717808646704036,29.923914401987137,28.85624937532587,21,2018,29.585750000000001,16.761658653846151,16.754305069930066,26.355259486607139,13.547326564788758,22.038492774963327,25.84274959564204,25.288118553161571,20.330557441711385,17.4552898406982,19.315570259094187,21.074409103393524,21.195790611986364,0,2018,113.12036931818187,42.164468749999983,38.278437500000038,52.406776315789493,28.434260163030569,28.847363162608907,37.521163202717709,34.65505801799079,31.339746419799678,35.93159546519076,37.588797324644837,58.256013156648812,44.878670733050285,114.60000000000001]
[2019,75.164779777385235,72.509458647257048,45.117510333043711,29.686921970043855,26.416834230753786,28.432896332199583,34.083845113306346,34.030475735319726,28.257022323221697,28.57216036559219,34.862261819705211,54.847111588636523,40.998439853038739,84.36,2019,39.544819345657004,34.302024213968629,26.686172246169118,20.308352746593126,21.157677991530445,22.887734576074902,31.570678012087939,30.093285693674783,22.984811223038978,20.133970780693041,24.232431098173429,28.281748367731748,26.84864219128276,31.245582876501388,2019,22.879123020172099,21.0981742858886,20.415241050720201,10.353979110717701,9.3629713058471609,20.733675003051701,24.309013366699201,24.132080078125,18.477178573608398,16.783370971679599,18.517854690551701,18.1820468902587,18.77039236227667,0,2019,81.930673163490781,78.53829923129355,48.662231173814654,32.905966708090816,28.09108805761468,30.357951436326601,37.667539652143134,36.12349267977006,29.91951621950664,31.107901827398027,37.83609204388592,58.404247286818403,44.295416623346107,84.36]
[2020,76.875116083697009,75.807396641805184,46.530280858623861,29.55319709630492,27.154477071403107,28.569812365901988,33.774794704247874,34.491593292708878,28.435864236659807,29.024251510617383,34.725547067471069,54.243886165072837,41.598851424542829,63.563999999999993,2020,38.846969592498347,34.659336966197472,26.951266672455564,20.431185525302357,21.284118298252739,23.106546570110034,31.659986860778432,30.138335522557533,22.943471634508331,19.786833353439711,24.010522388483196,28.783521322643118,26.883507892268906,29.982377248696714,2020,18.948490142822202,22.540990829467699,25.696426391601499,17.603826522827099,16.052841186523398,22.6846408843994,28.204612731933501,29.0079956054687,24.215053558349599,19.842668533325099,21.948818206787099,22.231641769409102,22.414833863576202,0,2020,83.794963930085189,82.11044617452373,50.185998008550264,32.757741632829145,28.875481441422423,30.504137398299282,37.325994603483807,36.612970900363152,30.108880246212376,31.600115463907489,37.687715212341274,57.761899389416847,44.943862033452923,63.563999999999993]
[2021,76.290001031537713,75.265269848180822,46.667000586905822,29.508622138391942,30.842312103763508,30.133268566100945,34.496868047677957,33.753796757571521,30.180053863250865,30.551734047715456,34.783883507031902,48.512332688720079,41.748761932237379,61.875884854014394,2021,40.428762366324634,36.08858797511283,27.790732355695983,21.12723793798801,23.451621272080818,24.862166178434265,30.468168213420242,30.518245813739728,24.799358014787416,22.079354209539748,26.458820567243681,28.651078408483343,28.060344442737556,30.332028454087698,2021,32.710399627685497,37.607463836669901,37.112789154052699,22.582771301269499,23.567415237426701,30.0899562835693,39.415191650390597,37.293685913085902,32.967254638671797,30.023939132690401,32.159744262695298,34.617996215820298,32.512383937835665,0,2021,83.157180246776576,81.523243937280398,50.333459315137588,32.708333274408588,32.797045158371873,32.173447722647509,38.123989260629749,35.829796784800244,31.955688774929868,33.26316005693495,37.75102788287743,51.658623266488163,45.10624964010691,55.56]
[2022,72.357200282992579,68.445127667258888,44.192419261828881,30.428533615329702,30.498378081602198,30.416334081233533,34.839715455815707,33.493127008008294,30.341124425816414,30.193598612456611,36.094282113104157,50.452784222047384,40.979385402291193,60.232602203562521,2022,41.663764425249504,35.302742583528236,29.815816906431564,23.567246716164359,22.894923525811539,24.777479394238242,30.323921560189309,29.741445957326018,24.221648133806223,22.011181353800023,27.129357721185901,28.890478615912276,28.361667241136931,30.681679659478679,2022,37.6385498046875,37.349960327148402,37.411800384521399,25.950077056884702,26.040996551513601,31.515840530395501,40.128032684326101,36.7101440429687,33.025672912597599,30.887466430663999,34.892467498779297,37.625209808349602,34.098018169403041,0,2022,78.870371801378482,74.136037117670838,47.664459017683114,33.727993597060077,32.431313185412925,32.475678246801401,38.50288484291314,35.553094752674028,32.126235878373407,32.873240575229929,39.17320647042694,53.724923713639043,44.271619933271943,54.040063999999994]
[2023,65.443112635383883,62.576009803731225,42.045440124213997,30.17931963440164,30.656936934816599,30.527812345979068,34.328516308124257,33.359244182050055,30.329816500724675,32.275797177654816,35.12989474328851,49.18681997799402,39.66989336403023,58.632961399617528,2023,39.19723275595274,33.427821258640392,28.568396638023653,22.997848224797451,23.368390055363928,24.813953983856351,30.31206115698242,29.795493467043844,24.344440529100442,21.602667520223193,25.249583773265218,27.178834245382902,27.571393634052711,31.296773472615758,2023,43.210380554199197,46.925834655761697,43.582866668701101,29.753309249877901,30.740989685058501,33.290199279785099,42.556186676025298,39.192089080810497,33.858085632324197,30.989355087280199,31.322158813476499,33.135227203369098,36.546390215555775,0,2023,71.333918465684775,67.778928078533056,45.348799435654833,33.451756573636615,32.599921227885133,32.594704170429111,37.937936431083507,35.410977571560693,32.114262654715191,35.140231510550905,38.126554664556977,52.376854752040678,42.851237128027627,54.938415999999997]
[2024,64.357820802445062,57.189254168516669,39.091816119599102,28.778377325024955,30.001168273675304,31.472229909180232,34.491697581086967,33.801807555497028,30.460773530044474,34.301267051277208,41.14240452448395,50.833057084980645,39.660139493817631,57.075803414080376,2024,39.008283433650512,30.258360310662933,27.980175235541083,22.242696530151992,23.013800254270762,25.516035608529183,30.230729749665485,30.142429400192849,24.173021928448293,23.411085664408073,29.564343014366319,32.141183279520448,28.140178700783991,32.22011286215271,2024,36.904022216796797,36.363498687744098,36.376529693603501,24.753395080566399,26.585504531860298,33.297950744628899,41.0228881835937,38.851627349853501,33.482986450195298,30.035896301269499,34.243186950683501,36.133255004882798,34.004228432973186,0,2024,70.1509350163237,61.944287552219564,42.163119794820766,31.898905758088191,31.902591069220676,33.603063719322691,38.118275153119612,35.880760448103125,32.252924503722973,37.345459157910561,44.651945204980578,54.12985935527859,42.836843894425918,59.712639999999993]
[2025,67.950809402343822,58.602700580007244,38.957953063699634,30.4782669057746,31.531907169469282,32.436929859067448,36.334923447595706,35.987630442187964,32.445063664935468,33.593270767680451,41.769159832666752,50.136447159223671,40.85208852455434,55.56,2025,44.138506754918886,34.834949254336799,29.334236936311669,23.221142855036835,23.780544973675916,26.628835176010028,32.480905141164101,32.613737445154442,26.287223732134475,24.638255745516812,30.353827962321606,32.75819616666692,30.089196845270703,37.157770041351888,2025,40.258098602294901,44.794769287109297,40.3408813476562,24.508325576782202,25.908472061157202,34.2542915344238,43.250102996826101,41.640834808349602,36.048542022705,32.358856201171797,35.657539367675703,36.453620910644503,36.289527893066371,0,2025,74.067343413052924,63.475255777387034,42.0187395991112,33.783119621958015,33.53034558133799,34.633078878071636,40.15530422609438,38.201020607284597,34.353959786067236,36.574629140072176,45.332164166447804,53.388070459055449,44.126085937995036,58.694063999999997]
[2026,62.692721357442167,58.458433440102326,44.198869027249458,32.471825717226494,32.828122892679154,33.854670429403882,38.365306731167728,37.048645505421256,33.703139406946789,34.715596554946963,43.516259463744802,51.223946972527983,41.923128124904913,55.252630702474818,2026,42.492190407635995,34.124407490315328,31.039227579774444,24.177227646434321,25.42892616631076,28.121535006309738,34.92767833231904,34.383019104225731,27.622140862303223,25.696003878449158,31.356372241349476,34.135221270580566,31.125329165500649,37.745496174211866,2026,40.613254547119098,33.481754302978501,34.974521636962798,22.259607315063398,25.6602687835693,35.412185668945298,45.011707305908203,41.871265411376903,36.699337005615199,32.119365692138601,37.304920196533203,37.451793670654297,35.238331794738734,0,2026,68.335953068431579,63.318993463276875,47.67141551802181,35.992846179209451,34.908713242818152,36.146807865816086,42.399169100751379,39.327292545647595,35.686054057640284,37.796559857312857,47.228295369671827,54.546100593749962,45.27985007186232,55.723303999999999]
[2027,63.972035563739567,57.992288167381034,43.409059612630401,32.495022569942869,34.434411059934213,36.235394345913292,39.607037229852693,38.498056560577396,34.529617402306037,38.050210244766575,45.355015443964113,51.261965054331874,42.986676104611668,54.946961834846341,2027,44.576509064765467,36.370867296381249,31.716505782603281,25.935734503071561,27.18083955566026,30.301622660868095,36.440495384575996,35.972456968819493,28.782740485778195,27.658505430566365,33.513244763574853,34.885946060536078,32.77795566310008,38.734784697585908,2027,41.485805511474602,44.554435729980398,43.035568237304602,27.297426223754801,31.467828750610298,38.511932373046797,47.890220642089801,44.416812896728501,38.055793762207003,36.369110107421797,40.600387573242102,39.365535736083899,39.420904795328717,0,2027,69.73042364920083,62.81409027413104,46.81955361266089,36.01855833838809,36.616805210164337,38.688719185587104,43.771459481751585,40.865848457946207,36.561157651513831,41.427116103949544,49.223901417082651,54.586584356462907,46.427018144903251,60.343607999999996]
[2028,67.621058588764285,62.013066022860819,45.396710421062444,35.316546805238886,37.855344962000423,39.617632920366901,44.310403532122798,42.864931861182413,38.305471741543315,40.227526893967216,48.704769556849399,54.754852866312206,46.415693014355924,54.642983989988174,2028,47.884115396649094,39.048693354582234,33.918343642051134,27.776957426889087,29.083975705600579,33.124324630379597,40.392898533164413,39.626927585527767,31.881871193982942,30.844300127089046,36.260587057519167,37.717753872981412,35.630062377201376,37.142134269752916,2028,40.633453369140597,40.205177307128899,39.285877227783203,26.513919830322202,31.309911727905199,42.402610778808501,53.183143615722599,48.521694183349602,42.178913116455,40.358600616455,43.539947509765597,43.630455017089801,40.980308691660518,0,2028,73.707910361924519,67.169178013683165,48.963367010580157,39.146029170372927,40.254552059116698,42.299952919557889,48.969354147108696,45.50130489945434,40.559163310180274,43.797666727487915,52.85939717450006,58.306005080858526,50.127823406235429,60.180639999999997]
[2029,66.45076392707395,65.384710683755046,50.7836066547925,39.241212147936771,39.934003375049187,42.419046615316674,46.927757719713959,46.721204744456877,41.542267228800121,42.83967498291878,51.369941626140339,56.871903151171431,49.207174404760472,54.340687812816064,2029,48.256545074713465,42.758432463771953,37.766563690288706,29.199537876719706,31.479279111872799,35.380040005902366,43.614512054631881,43.74930157787076,34.501673044319766,32.546216477632235,39.347220235019471,41.788076465421398,38.36561650651371,37.922112505367792,2029,46.425495147705,53.254123687744098,51.2271308898925,30.2940254211425,37.875785827636697,44.9334716796875,54.209522247314403,51.338748931884702,45.422985076904297,41.408828735351499,44.3658027648925,45.661067962646399,45.534749031066838,0,2029,72.432272626858918,70.821160006365176,54.773492345513255,43.496258110831313,42.464952291506243,45.291036905892184,51.861906097073508,49.594754734056018,43.98639474215674,46.641639506234654,55.751914482986571,60.560357676176686,53.139678293804273,65.951703999999992]
[2030,73.889036829951152,67.534730873552675,51.146747571266474,40.36387044310289,42.491764251666126,46.107143580996848,51.817658288350664,51.288851513282687,45.424637787920716,46.893729341247266,53.656778315408289,60.020104072682564,52.552921072452364,54.040063999999994,2030,53.339461067421581,45.945428382246966,39.702260532338023,32.837780432182718,34.217690491214846,38.63375733612861,47.300226741970107,47.411423824521528,37.562030298656431,34.892714826189327,41.637941725892311,43.941816431862513,41.451877674218743,29.879208249625865,2030,47.150623321533203,48.814365386962798,47.287506103515597,32.546566009521399,38.752098083496001,49.988487243652301,61.091842651367102,57.214958190917898,50.583431243896399,47.199321746826101,51.795066833496001,52.534011840820298,48.746523221333767,0,2030,80.540095305398026,73.149944859678044,55.165163940326089,44.74064971608346,45.184819683175839,49.228837236482725,57.265947893175095,54.443330930897254,48.097183472301317,51.055485829654017,58.233823543045638,63.912736676689455,56.751501590575579,65.913639999999987]
[2031,78.112235866524699,70.7519680580168,53.77819970843754,41.136494658289358,44.270237506021694,47.419464487932615,53.084409129600779,52.065893278520242,46.494480069174948,47.196501960887261,54.814432564812826,61.170481169804582,54.191233204835278,54.218551456611223,2031,58.3910677255436,48.780305094440962,41.405881926054413,33.341329814178387,34.956304066003611,39.499062765047817,48.325231408256961,48.689450976933948,37.939448691724806,36.373427893078762,42.620927756999727,44.490794227857457,42.901102695510026,29.495842749003003,2031,57.842681884765597,61.559013366699197,56.177600860595703,36.993331909179602,41.799854278564403,50.768154144287102,61.216300964355398,57.701305389404297,50.439319610595703,46.225513458251903,49.520778656005803,49.243968963622997,51.623985290527308,0,2031,85.143441992432159,76.634681077620385,58.003359826504287,45.597051963795273,47.076009534306955,50.630009100796634,58.665889342960234,55.268164022763244,49.229969620826061,51.385129119040258,59.490228332900898,65.137722031566867,58.521804663792771,69.032703999999995]
[2032,75.042931172092381,69.888709008130832,54.921296327831463,44.130453026429841,45.369119052743848,49.147541243363143,55.603817501210678,53.96673670555311,48.267562723552324,48.706781359291149,57.876920061542023,62.389722009104545,55.442632515903775,54.397628434585116,2032,56.58296136379564,47.412180966702465,42.264188843922305,34.547904088356205,36.082651606602617,40.977420177522646,51.700543566069335,50.988052458650657,39.460999020545444,37.223301762787813,44.181502585526744,45.346646046789857,43.897362707272642,30.115251496739386,2032,52.096553802490199,50.871868133544901,50.372390747070298,34.878166198730398,40.607395172119098,52.532382965087798,64.744422912597599,60.049190521240199,52.179603576660099,47.399425506591797,52.2705879211425,49.629463195800703,50.635954221089627,0,2032,81.797856460172511,75.699645858230681,59.236265444219924,48.915654494797081,48.244536316290663,52.475085648984731,61.450197111701627,57.285917290624397,51.10737109042725,53.029443817555922,62.813952978443005,66.436037319612339,59.874330319255016,65.404768000000004]
[2033,80.918366253955526,72.083337027741365,55.680911800179679,42.881754303852006,45.752862500595235,50.5028886657119,57.26664629361909,55.787097753737783,49.616371346261701,50.841283315931989,56.583863913155682,63.211300580701518,56.760556979620297,54.577296881035736,2033,58.390720012533215,50.087010647649329,43.288285625250573,35.313195481490027,37.02897122776649,42.009999966817098,52.34213020209868,52.07338238572661,40.277646583105636,38.07155843665209,44.393790149236359,46.112561169245915,44.949104323964342,30.747674430902851,2033,54.773731231689403,58.159549713134702,54.725749969482401,34.976814270019503,40.5748481750488,53.173831939697202,65.545158386230398,60.6044921875,50.094371795654297,47.2021484375,49.399887084960902,47.380687713622997,51.38427257537839,0,2033,88.202163807458447,78.076747484986143,60.055561177644798,47.531555508885234,48.652600768335283,53.922197147802308,63.287861532031847,59.218238175882796,52.535536486007487,55.353380001168205,61.410596199663814,67.310899763071305,61.296444837744808,71.141719999999992]
[2034,81.486862590350682,70.807398680722073,55.017208338142815,43.41026233641292,48.094488937399355,51.573972780478258,60.733371722623751,58.3974047663825,51.145260808018044,50.872557046491842,57.994332811352429,64.957328514570278,57.87420411107874,54.757558749508213,2034,59.810355960124205,49.525121964766264,43.644801611634868,34.55976369734163,37.582395921673758,42.904338365237685,54.658003316270502,53.484158980839283,41.359987454415581,39.822944459527427,46.903181250674571,48.703675615937037,46.079894049870234,30.716423751929707,2034,51.431209564208899,49.923141479492102,49.439308166503899,30.1652717590332,37.958644866943303,53.747001647949197,69.018699645996094,62.911537170410099,51.338127136230398,48.396183013916001,50.968807220458899,50.826530456542898,50.510371843973751,0,2034,88.821832855512341,76.694720511286278,59.339712916912099,48.117371301507887,51.142635488609407,55.065799233231587,67.119090582804247,61.989090014588008,54.154377725739224,55.387429233973293,62.94138130285657,69.170167175076472,62.495300695174791,75.536031999999992]
[2035,78.174197207802607,72.792174814199896,58.54634612817545,47.008311503808649,44.290803481636601,53.037441863149176,60.582764620204358,61.925887066678357,53.539174133470276,53.024077265687275,62.258261829358048,68.043416832929495,59.43523806225835,54.938415999999997,2035,58.790555263805494,51.920655708124706,45.797399516958613,36.694110381347542,36.465129277165403,44.395052817653742,55.652334709543091,56.290083593307848,43.205776594868873,40.325831987376091,47.978054525233837,49.578835387501556,47.2578183135739,34.259229950586757,2035,50.578746795654297,56.7066230773925,54.840904235839801,31.7816257476806,26.857416152954102,55.7318115234375,68.697921752929602,66.524612426757798,54.017673492431598,48.9392700195312,53.071563720703097,52.763561248779297,51.709310849507624,0,2035,85.210980730868513,78.844521996311002,63.146122395518354,52.105568064913292,47.097878946324407,56.628352791659452,66.952648123527197,65.734588770961423,56.689136262915298,57.729894028444782,67.569033164006555,72.456405229803082,64.180427542104439,74.363223999999988]
[2036,84.775318958489095,73.02325867619777,59.437429029266816,46.81306820937948,50.682928185713472,55.139205489230292,64.326364324675779,63.603862167443147,54.834837213818126,54.569058881270308,61.321643948222736,68.671453311946564,61.433202366304464,55.861701699063737,2036,61.062764469160669,51.08361910236767,46.435542082664135,37.91595617159431,40.458496616962144,45.674514269333628,57.414602874979209,58.073350179899506,44.300387235686209,41.639020527962614,48.987935090678349,50.62006162844191,48.638854187477534,34.978675750807682,2036,52.333011627197202,52.396629333496001,53.157070159912102,35.022552490234297,40.484443664550703,57.7015991210937,72.388832092285099,68.746688842773395,55.200431823730398,51.113273620605398,54.186408996582003,53.404739379882798,53.844640096028591,0,2036,92.406296812013011,79.094819458734534,64.107214481669743,51.88915393639747,53.895125594767862,58.872416757065274,71.089862978281872,67.515766376022128,58.061029313218256,59.411990720040038,66.552519647360469,73.125173315545894,66.335114115926373,76.048231999999985]
[2037,84.05548365995709,76.370865707273211,60.890861935785551,47.137915968992978,52.484482324622718,57.291015251592931,67.201339115399009,66.104392017453861,55.776461610201522,55.71638088838553,62.656908884962611,69.88808857268161,62.964516328109049,56.800503980951696,2037,60.712831755386013,54.220810023289765,47.53311728200206,37.760711851570512,40.798976585574145,47.106555010380134,59.256475843153112,59.386646748114401,45.026619113102946,43.030193878036251,50.493013532581649,51.755548119541551,49.756791645227707,34.827779084383408,2037,53.681629180908203,58.976783752441399,56.612106323242102,33.596290588378899,39.453193664550703,59.3347358703613,75.147491455078097,71.273231506347599,55.623260498046797,52.594936370849602,55.906192779541001,53.877902984619098,55.506479581197077,0,2037,91.621666154539668,82.720765199060793,65.674838394659545,52.249225942980907,55.810859157487648,61.169915242720428,74.267122661526983,70.170089296305562,59.058053913971172,60.66113603859754,68.00168572013969,74.42071403898035,67.985505980080859,76.117391999999995]
[2038,82.764514787715527,77.073561386427826,62.104342706882605,49.691287171494864,52.016751470283751,58.386845619093741,69.546272028717638,67.629423509439306,56.904535441754497,56.205733543418219,65.493457674742345,70.330512980837796,64.012269860067349,57.755083614722452,2038,61.42316703995035,54.455589400018802,47.989490928021702,39.178534348338687,41.537069878377885,48.010459274038205,61.042757665185455,60.420713583734539,45.828550521703505,43.108411083294435,51.456174658863382,52.269061160087972,50.559998295134569,35.559161445899946,2038,55.993705749511697,55.978233337402301,55.044055938720703,36.234714508056598,42.705493927001903,60.776771545410099,78.227203369140597,72.800834655761705,56.819046020507798,52.479026794433501,57.754898071288999,53.485694885253899,56.524973233540813,0,2038,90.214491823035971,83.48188691404232,66.983657994238726,55.079467079724829,55.313484320604161,62.339939031023945,76.858610012804775,71.788916619368194,60.25249764954529,61.193918094870234,71.080198573153041,74.891832094083753,69.12324168387461,76.029719999999998]
[2039,87.97689071916723,78.005238410489795,62.645198130191154,48.377986863489653,52.717310132020302,59.563899546118449,70.848724352311208,68.161500090361585,58.445060297926425,57.978792299540771,64.358868754986801,71.290158894864234,65.030802374288967,58.72570575187514,2039,64.498813277147235,55.807717260971323,49.255758979194177,39.75730265255234,42.855015013423248,49.202452127366548,62.485405747691708,61.097282494426537,46.750600803162122,43.951103170576317,52.094001794935359,53.417859684747498,51.764442750516196,36.30590508987531,2039,57.992748260497997,60.782333374023402,58.5015449523925,35.060047149658203,42.289295196533203,61.783267974853501,80.360496520996094,73.532272338867102,58.054363250732401,54.149551391601499,57.313972473144503,55.113384246826101,57.911106427510539,0,2039,95.896055317398833,84.491028759365804,67.567006486794526,53.623761558736419,56.058443193588865,63.596685636683212,78.298006723501402,72.353718140966492,61.883658848823913,63.124333471723929,69.848826638025784,75.913716303610613,70.221270089934976,78.718639999999994]
[2040,89.721539955349641,77.559215260349916,63.130651633169848,48.950246180348493,55.723125778216463,61.78411927435608,72.795938912367404,70.092732414037002,60.275504662210906,58.401661977123211,65.92757541064212,73.497678690897459,66.488332512422389,59.712639999999993,2040,65.469084032031262,55.044213652693578,50.422094655398041,39.361616255025005,43.988050846352415,51.065306564811358,65.010426975530649,63.357344814567874,48.293494137856676,45.587432553009933,53.712630220595905,55.608402173414056,53.076674740107229,37.688592772033481,2040,59.0189399719238,56.951248168945298,57.087650299072202,33.248119354247997,43.881641387939403,63.900444030761697,82.681884765625,75.687431335449205,60.106197357177699,55.034168243408203,57.701213836669901,58.203609466552699,58.625212351481103,0,2040,97.79774766290879,84.007920758240289,68.090600329001418,54.258072722687778,59.254762300741888,65.967225799047242,80.449958224522419,74.403729350031625,63.821796888270036,63.584732274184077,71.551347539285345,78.264405853592024,71.787691641876066,79.343887999999993]
[2041,91.515970754456632,79.110399565556918,64.393264665833243,49.929251103955465,56.83758829378079,63.019801659843203,74.251857690614756,71.494587062317748,61.481014755455128,59.569695216665679,67.246126918854969,74.967632264715405,67.818099162670833,60.906892799999994,2041,66.778465712671888,56.14509792574745,51.430536548506005,40.148848580125509,44.867811863279464,52.086612696107586,66.31063551504127,64.624491710859232,49.259364020613809,46.499181204070133,54.786882825007822,56.720570216882336,54.138208234909378,38.442364627474149,2041,60.199318771362279,58.090273132324207,58.229403305053644,33.913081741332959,44.759274215698191,65.178452911376937,84.335522460937497,77.201179962158193,61.308321304321254,56.134851608276371,58.855238113403303,59.367681655883757,59.797716598510711,0,2041,99.753702616166962,85.6880791734051,69.452412335581442,55.343234177141532,60.439857546756727,67.286570315028186,82.058957389012875,75.891803937032265,65.098232826035442,64.856426919667754,72.982374490071052,79.829693970663868,73.223445474713614,80.93076576]
[2042,93.346290169545767,80.692607556868055,65.681129959149914,50.927836126034578,57.974340059656406,64.280197693040066,75.736894844427056,72.924478803564099,62.710635050564228,60.761089120998996,68.591049457232074,76.466984910009714,69.174461145924241,62.125030655999993,2042,68.114035026925322,57.267999884262402,52.459147279476127,40.951825551728021,45.765168100545054,53.128344950029742,67.636848225342092,65.916981545076425,50.244551301026085,47.429164828151535,55.882620481507978,57.854981621219984,55.220972399607554,39.211211920023629,2042,61.403305146789528,59.252078594970691,59.393991371154719,34.591343376159621,45.654459700012154,66.482021969604475,86.022232910156248,78.745203561401354,62.534487730407683,57.257548640441897,60.032342875671368,60.555035289001431,60.993670930480931,0,2042,101.74877666849031,87.401840756873199,70.841460582293067,56.450098860684363,61.64865469769186,68.632301721328744,83.700136536793138,77.409640015772908,66.400197482556152,66.153555458061106,74.442021979872479,81.426287850077145,74.687914384207872,82.549381075200003]
[2043,95.21321597293668,82.30645970800542,66.99475255833292,51.94639284855527,59.133826860849538,65.565801646900866,77.251632741315603,74.382968379635386,63.964847751575512,61.976310903418977,69.962870446376712,77.996324608209903,70.557950368842725,63.367531269119993,2043,69.476315727463827,58.413359881947649,53.508330225065649,41.770862062762582,46.680471462555957,54.190911849030336,68.989585189848938,67.235321175977958,51.249442327046609,48.377748124714564,57.000272891138138,59.012081253644382,56.325391847599718,39.995436158424106,2043,62.631371249725319,60.437120166870102,60.581871198577815,35.283170243682811,46.567548894012397,67.811662408996568,87.742677568359369,80.320107632629387,63.785177485015836,58.402699613250739,61.232989733184795,61.766135994781457,62.213544349090562,0,2043,103.78375220186011,89.149877572010666,72.258289793938928,57.579100837898054,62.881627791645698,70.004947755755325,85.374139267529003,78.95783281608837,67.728201432207271,67.476626567222326,75.930862419469932,83.054813607078685,76.181672671892031,84.200368696704004]
[2044,97.117480292395413,83.95258890216553,68.334647609499584,52.985320705526377,60.31650339806653,66.877117679838889,78.796665396141918,75.870627747228099,65.244144706607017,63.215837121487354,71.362127855304252,79.556251100374098,71.969109376219578,64.634881894502399,2044,70.865842042013099,59.581627079586603,54.578496829566966,42.606279304017832,47.614080891807077,55.274730086010941,70.369376893645921,68.580027599497512,52.274431173587544,49.345303087208855,58.140278348960905,60.19232287871727,57.451899684551712,40.795344881592591,2044,63.883998674719827,61.645862570207505,61.793508622549375,35.988833648556465,47.498899871892647,69.167895657176501,89.49753111972656,81.926509785281979,65.060881034716161,59.570753605515755,62.457649527848488,63.001458714677085,63.457815236072371,0,2044,105.85942724589731,90.932875123450884,73.703455589817708,58.730682854656017,64.139260347478611,71.405046710870437,87.081622052879581,80.536989472410141,69.082765460851419,68.826159098566777,77.449479667859336,84.715909879220263,77.705306125329869,85.884376070638083]
[2045,99.059829898243322,85.631640680208847,69.701340561689577,54.045027119636906,61.522833466027862,68.214660033435663,80.372598704064757,77.388040302172655,66.549027600739151,64.480153863917096,72.789370412410335,81.147376122381587,73.408491563743979,65.927579532392443,2045,72.283158882853357,60.773259621178333,55.670066766158307,43.458404890098187,48.56636250964322,56.380224687731157,71.776764431518842,69.951628151487469,53.319919797059299,50.332209148953034,59.303083915940121,61.396169336291614,58.60093767824273,41.611251779224446,2045,65.16167864821422,62.878779821611658,63.029378795000362,36.708610321527594,48.448877869330502,70.551253570320029,91.287481742121088,83.565039980987621,66.362098655410492,60.762168677626072,63.70680251840546,64.261487888970635,64.726971540793798,0,2045,107.97661579081526,92.751532625919907,75.177524701614061,59.905296511749135,65.42204555442818,72.833147645087848,88.823254493937171,82.147729261858345,70.464420770068443,70.202682280538113,78.998469261216528,86.410228076804671,79.259412247836465,87.60206359205084]
[2046,101.04102649620819,87.34427349381302,71.095367372923363,55.125927662029646,62.753290135348422,69.578953234104375,81.980050678146057,78.935801108216111,67.880008152753931,65.769756941195439,74.245157820658548,82.770323644829219,74.876661395018857,67.2461311230403,2046,73.728822060510424,61.988724813601898,56.783468101481475,44.327572987900155,49.537689759836084,57.507829181485782,73.212299720149218,71.350660714517218,54.386318193000484,51.338853331932093,60.489145594258922,62.624092723017448,59.772956431807607,42.443476814808939,2046,66.464912221178508,64.136355418043891,64.289966370900373,37.442782527958144,49.417855426717111,71.962278641726428,93.113231376963512,85.236340780607378,67.689340628518707,61.977412051178597,64.980938568773567,65.546717646750054,66.021510971609686,0,2046,110.13614810663157,94.606563278438301,76.681075195646343,61.103402441984116,66.730486465516748,74.2898105979896,90.599719583815912,83.790683847095508,71.873709185469806,71.606735926148872,80.578438646440858,88.13843263834076,80.844600492793191,89.354104863891862]
[2047,103.06184702613236,89.091158963689281,72.517274720381835,56.228446215270239,64.008355938055388,70.970532298786466,83.619651691708981,80.51451713038044,69.237608315809013,67.085152080019355,75.730060977071716,84.425730117725806,76.374194622919234,68.591053745501114,2047,75.203398501720628,63.228499309873939,57.919137463511106,45.214124447658158,50.528443555032808,58.657985765115498,74.676545714552205,72.777673928807559,55.474044556860498,52.365630398570737,61.6989285061441,63.876574577477797,60.968415560443738,43.292346351105117,2047,67.794210465602077,65.419082526404765,65.575765698318378,38.191638178517309,50.406212535251456,73.401524214560965,94.975496004502787,86.941067596219526,69.043127441089084,63.216960292202167,66.280557340149045,66.857651999685061,67.341941191041883,0,2047,112.33887106876421,96.498694544007066,78.214696699559269,62.325470490823797,68.065096194827078,75.775606809949394,92.411713975492233,85.466497524037422,73.311183369179204,73.038870644671846,82.190007419369678,89.901201291107583,82.461492502649065,91.141186961169694]
[2048,105.123083966655,90.872982142963068,73.967620214789477,57.353015139575646,65.288523056816501,72.389942944762197,85.292044725543164,82.124807472988053,70.622360482125188,68.426855121619738,77.244662196613149,86.114244720080322,77.901678515377625,69.96287482041113,2048,76.707466471755041,64.493069296071425,59.07752021278133,46.118406936611322,51.539012426133468,59.83114548041781,76.170076628843248,74.233227407383708,56.583525447997708,53.41294300654215,62.932907076266986,65.15410606902735,62.187783871652634,44.158193278127222,2048,69.150094674914115,66.727464176932855,66.887281012284745,38.955470942087658,51.414336785956486,74.869554698852184,96.875005924592841,88.679888948143912,70.423989989910865,64.481299498046212,67.606168486952029,68.194805039678769,68.688780014862729,0,2048,114.58564849013949,98.428668434887214,79.77899063355045,63.571979900640272,69.426398118723625,77.291118946148387,94.259948255002087,87.175827474518172,74.777407036562792,74.499648057565281,83.833807567757077,91.699225316929741,84.110722352702055,92.964010700393089]
[2049,107.22554564598811,92.69044178582233,75.446972619085273,58.500075442367162,66.594293517952835,73.837741803657437,86.997885620054035,83.767303622447812,72.034807691767696,69.795392224052136,78.789555440545413,87.836529614481933,79.459712085685183,71.362132316819356,2049,78.241615801190136,65.782930681992852,60.259070617036954,47.040775075343547,52.569792674656135,61.027768390026168,77.693478161420117,75.717891955531385,57.715195956957665,54.481201866672997,64.191565217792331,66.457188190407905,63.431539549085691,45.041357143689766,2049,70.533096568412404,68.062013460471519,68.225026632530444,39.734580360929414,52.442623521675614,76.366945792829227,98.812506043084696,90.453486727106792,71.83246978970908,65.770925488007137,68.958291856691076,69.558701140472351,70.06255561515998,0,2049,116.87736145994228,100.39724180358496,81.374570446221455,64.843419498653077,70.814926081098093,78.836941325071351,96.145147220102132,88.919344024008538,76.272955177294051,75.989641018716583,85.510483719112216,93.533209823268336,85.792936799756092,94.823290914400957]
[2050,109.37005655890788,94.544250621538779,76.955912071466983,59.670076951214504,67.926179388311894,75.314496639730592,88.737843332455114,85.442649694896772,73.475503845603058,71.191300068533181,80.365346549356317,89.593260206771575,81.048906327398882,72.789374963155737,2050,79.806448117213947,67.098589295632706,61.464252029377697,47.981590576850415,53.621188528149261,62.248323757826689,79.24734772464852,77.232249794642016,58.869499876096818,55.570825904006455,65.475396522148174,67.786331954216067,64.700170340067402,45.94218428656356,2050,71.943758499780657,69.423253729680951,69.589527165181053,40.529271968148002,53.49147599210913,77.894284708685817,100.78875616394639,92.262556461648927,73.269119185503257,67.086343997767287,70.337457693824902,70.949875163281803,71.463806727463179,0,2050,119.21490868914113,102.40518663965666,83.002061855145882,66.140287888626133,72.231224602720062,80.413680151572777,98.068050164504172,90.697730904488708,77.798414280839935,77.509433839090917,87.220693393494457,95.403874019733706,87.50879553575119,96.719756732688978]
[2051,111.55745769008604,96.435135633969551,78.495030312896318,60.863478490238798,69.284702976078137,76.820786572525208,90.512600199104213,87.151502688794707,74.945013922515116,72.615126069903852,81.972653480343439,91.385125410907008,82.669884453946864,74.245162462418847,2051,81.402577079558228,68.440561081545368,62.693537069965252,48.941222388387423,54.693612298712246,63.493290232983227,80.832294679141498,78.776894790534854,60.046889873618753,56.682242422086581,66.784904452591135,69.142058593300391,65.994173746868739,46.861027972294835,2051,73.382633669776268,70.811718804274577,70.981317708484681,41.339857407510962,54.561305511951311,79.452170402859537,102.80453128722532,94.107807590881905,74.734501569213322,68.428070877722632,71.744206847701406,72.368872666547446,72.893082862012449,0,2051,121.59920686292395,104.4532903724498,84.662103092248799,67.463093646398661,73.675849094774463,82.02195375460424,100.02941116779425,92.511685522578489,79.354382566456735,79.059622515872732,88.965107261364352,97.311951500128387,89.258971446466219,98.654151867342762]
[2052,113.78860684388776,98.363838346648947,80.06493091915425,62.080748060043575,70.670397035599706,78.357202303975711,92.322852203086299,88.894532742570604,76.443914200965423,74.067428591301933,83.612106549950312,93.212827919125147,84.323282143025807,75.730065711667223,2052,83.03062862114939,69.809372303176275,63.947407811364556,49.920046836155173,55.787484544686492,64.763156037642887,82.448940572724325,80.352432686345551,61.24782767109113,57.815887270528314,68.120602541642953,70.524899765166396,67.314057221806124,47.798248531740732,2052,74.850286343171788,72.227953180360075,72.400944062654375,42.166654555661182,55.652531622190338,81.04121381091673,104.86062191296982,95.989963742699544,76.229191600597588,69.796632295277092,73.179090984655431,73.81625011987839,74.350944519252693,0,2052,124.03119100018243,106.5423561798988,86.355345154093783,68.81235551932663,75.149366076669949,83.66239282969633,102.02999939115014,94.361919233030065,80.941470217785877,80.640814966190192,90.744409406591643,99.25819053013096,91.044150875395573,100.62723490468962]
[2053,116.06437898076553,100.33111511358193,81.666229537537333,63.322363021244449,72.083804976311697,79.924346350055231,94.169309247148021,90.672423397422023,77.972792484984737,75.54877716312798,85.284348680949321,95.077084477507654,86.009747785886319,77.244667025900569,2053,84.691241193572381,71.205559749239796,65.226355967591843,50.918447772878274,56.903234235580221,66.058419158395751,84.097919384178809,81.959481340072458,62.472784224512957,58.972205015938883,69.483014592475811,71.935397760469726,68.660338366242243,48.754213502375549,2053,76.347292070035223,73.672512243967276,73.848962943907466,43.009987646774405,56.765582254634147,82.662038087135073,106.95783435122922,97.90976301755353,77.753775432609544,71.192564941182638,74.642672804348535,75.292575122275963,75.837963409637766,0,2053,126.51181482018609,108.67320330349678,88.082452057175658,70.188602629713159,76.652353398203346,85.335640686290262,104.07059937897314,96.24915761769067,82.560299622141599,82.253631265514002,92.559297594723475,101.24335434073357,92.865033892903497,102.63977960278341]
[2054,118.38566656038084,102.33773741585357,83.299554128288079,64.588810281669339,73.525481075837931,81.522833277056336,96.052695432090985,92.48587186537047,79.532248334684439,77.05975270639054,86.990035654568302,96.978626167057811,87.729942741604063,78.789560366418584,2054,86.385066017443833,72.6296709442246,66.530883086943675,51.936816728335842,58.04129892029183,67.379587541563666,85.779877771862388,83.598670966873911,63.722239909003214,60.151649116257659,70.872674884325335,73.374105715679121,70.033545133567074,49.72929777242306,2054,77.874237911435927,75.145962488846621,75.325942202785612,43.870187399709891,57.900893899726832,84.315278848877782,109.0969910382538,99.867958277904606,79.308850941261738,72.616416240006288,76.135526260435512,76.798426624721486,77.354722677830509,0,2054,129.04205111658982,110.84666736956672,89.844101098319172,71.592374682307423,78.185400466167408,87.042353500016063,106.15201136655261,98.174140770044488,84.211505614584439,83.898703890824279,94.41048354661794,103.26822142754826,94.722334570761561,104.69257519483908]
[2055,120.75337989158847,104.38449216417064,84.965545210853847,65.880586487302722,74.995990697354685,83.153289942597468,97.973749340732809,94.335589302677874,81.122893301378127,78.600947760518352,88.729836367659672,98.918198690398967,89.484541596436131,80.365351573746963,2055,88.112767337792718,74.08226436310909,67.861500748682545,52.975553062902563,59.202124898697669,68.727179292394936,87.495475327299644,85.270644386211387,64.996684707183277,61.354682098582813,72.290128382011844,74.841587829992704,71.434216036238425,50.723883727871524,2055,79.431722669664651,76.648881738623558,76.832461046841331,44.747591147704092,59.05891177772137,86.001584425855341,111.27893085901889,101.8653174434627,80.895027960086978,74.068744564806408,77.65823678564422,78.334395157215923,78.901817131387119,0,2055,131.62289213892163,113.06360071695805,91.640983120285554,73.024222175953568,79.749108475490758,88.78320057001639,108.27505159388367,100.13762358544538,85.895735726876126,85.576677968640766,96.298693217550294,105.33358585609922,96.616781262176787,106.78642669873587]
[2056,123.16844748942023,106.47218200745405,86.664856115070918,67.198198217048784,76.495910511301787,84.816355741449414,99.933224327547464,96.222301088731427,82.745351167405687,80.17296671572872,90.504433095012871,100.89656266420695,91.274232428364868,81.972658605221909,2056,89.875022684548568,75.563909650371272,69.218730763656197,54.035064124160613,60.386167396671624,70.101722878242839,89.245384833845634,86.976057273935623,66.296618401326938,62.58177574055447,73.735930949652086,76.338419586592565,72.862900356963209,51.738361402428957,2056,81.020357123057948,78.181859373396037,78.369110267778154,45.642542970658177,60.240090013275797,87.721616114372452,113.50450947619926,103.90262379233195,82.512928519288721,75.550119456102536,79.211401521357104,79.901083060360236,80.47985347401486,0,2056,134.25534998170005,115.32487273129722,93.473802782691266,74.484706619472647,81.344090645000577,90.558864581416714,110.44055262576136,102.1403760571543,87.613650441413654,87.288211528013576,98.224667081901302,107.4402575732212,98.549116887420325,108.92215523271058]
[2057,125.63181643920863,108.60162564760313,88.398153237372341,68.542162181389756,78.02582872152783,86.512682856278403,101.93188881409841,98.146747110506055,84.400258190753803,81.776426050043298,92.314521756913123,102.9144939174911,93.099717076932151,83.612111777326348,2057,91.672523138239541,77.0751878433787,70.603105378929328,55.115765406643824,61.593890744605055,71.503757335807691,91.030292530522544,88.715578419414342,67.622550769353481,63.833411255365561,75.210649568645124,77.865187978324414,74.320158364102483,52.773128630477537,2057,82.64076426551911,79.745496560863955,79.936492473133725,46.555393830071338,61.444891813541311,89.476048436659909,115.77459966572324,105.9806762681786,84.163187089674494,77.061121845224591,80.795629551784245,81.499104721567448,82.089450543495161,0,2057,136.94045698133405,117.63137018592316,95.343278838345086,75.974400751862106,82.970972457900587,92.370041873045054,112.64936367827659,104.18318357829739,89.365923450241922,89.033975758573845,100.18916042353933,109.58906272468563,100.52009922516874,111.10059833736479]
[2058,128.14445276799282,110.77365816055519,90.166116302119789,69.913005425017559,79.586345295958381,88.242936513403976,103.97052659038039,100.10968205271618,86.08826335456888,83.411954571044163,94.160812192051381,104.97278379584093,94.961711418470813,85.284354012872882,2058,93.505973601004328,78.61669160024627,72.01516748650792,56.218080714776704,62.825768559497156,72.93383248252384,92.850898381132993,90.489889987802627,68.975001784740556,65.110079480472876,76.714862560018034,79.422491737890908,75.806561531384503,53.828591203087086,2058,84.293579550829492,81.340406492081229,81.535222322596397,47.486501706672769,62.673789649812136,91.265569405393109,118.09009165903771,108.10028979354217,85.84645083146799,78.602344282129081,82.411542142819926,83.129086815998804,83.731239554365075,0,2058,139.67926612096073,119.98399758964163,97.25014441511199,77.493888766899346,84.630391907058595,94.217442710505949,114.90235095184212,106.26684724986333,91.153241919246767,90.814655273745331,102.19294363201013,111.78084397917935,102.53050120967208,113.32261030411209]
[2059,130.70734182335266,112.98913132376629,91.96943862816218,71.311265533517911,81.178072201877555,90.007795243672064,106.049937122188,102.1118756937705,87.810028621660265,85.080193662465049,96.044028435892415,107.07223947175774,96.860945646840221,86.990041093130344,2059,95.376093073024421,80.189025432251199,73.455470836238078,57.342442329072242,64.082283930687097,74.392509132174325,94.70791634875566,92.299687787558682,70.354501820435374,66.412281070082329,78.249159811218391,81.010941572648733,77.32269276201221,54.905163027148831,2059,85.979451141846084,82.967214621922849,83.165926769048326,48.436231740806228,63.927265442808377,93.090880793500972,120.45189349221847,110.26229558941301,87.563379848097355,80.17439116777166,84.059772985676332,84.791668552318782,85.405864345452372,0,2059,142.47285144337994,122.38367754143447,99.195147303414231,79.043766542237336,86.322999745199766,96.101791564716066,117.20039797087897,108.3921841948606,92.976306757631704,92.630948379220243,104.23680250465033,114.01646085876294,104.58111123386556,115.58906251019434]
[2060,133.32148865981972,115.24891395024162,93.80882740072542,72.737490844188272,82.801633645915103,91.807951148545513,108.17093586463176,104.15411320764591,89.566229194093467,86.781797535714347,97.964909004610263,109.2136842611929,98.798164559777021,88.729841914992946,2060,97.283614934484916,81.79280594089623,74.924580252962841,58.48929117565369,65.36392960930084,75.880359314817809,96.602074675730776,94.145681543309863,71.761591856844078,67.740526691483979,79.814143007442766,82.631160404101706,78.869146617252468,56.003266287691808,2060,87.699040164683012,84.626558914361311,84.829245304429293,49.404956375622355,65.205810751664544,94.952698409370996,122.86093136206284,112.46754150120128,89.314647445059308,81.777878991127096,85.740968445389854,86.487501923365159,87.113981632361416,0,2060,145.32230847224753,124.83135109226316,101.17905024948251,80.624641873082084,88.049459740103757,98.02382739601039,119.54440593029655,110.56002787875782,94.835832892784339,94.483567346804648,106.32153855474334,116.2967900759382,106.67273345854285,117.90084376039823]
[2061,135.98791843301612,117.55389222924644,95.685003948739933,74.192240661072034,84.457666318833404,93.644110171516431,110.3343545819244,106.23719547179883,91.35755377797534,88.517433486428629,99.924207184702468,111.39795794641675,100.77412785097256,90.504438753292803,2061,99.229287233174617,83.428662059714156,76.423071858022098,59.659076999166764,66.671208201486863,77.397966501114169,98.534116169245394,96.028595174176061,73.19682369398096,69.095337225313656,81.410425867591627,84.28378361218374,80.4465295495975,57.123331613445643,2061,89.45302096797667,86.319090092648537,86.525830210517881,50.393055503134804,66.509926966697833,96.851752377558412,125.3181499893041,114.71689233122531,91.100940393960499,83.413436570949642,87.455787814297651,88.21725196183246,88.856261265008641,0,2061,148.22875464169249,127.32797811410843,103.20263125447217,82.237134710543728,89.810448934905835,99.984303943930598,121.93529404890248,112.77122843633298,96.73254955064003,96.373238693740745,108.44796932583822,118.62272587745697,108.80618812771372,120.2588606356062]
[2062,138.70767680167646,119.90497007383138,97.598704027714732,75.676085474293473,86.146819645210073,95.516992374946767,112.54104167356289,108.36193938123481,93.184704853534853,90.287782156157206,101.92269132839652,113.6259171053451,102.78961040799201,92.314527528358667,2062,101.21387297783811,85.097235300908437,77.951533295182543,60.8522585391501,68.004632365516599,78.945925831136449,100.5047984926303,97.949167077659581,74.660760167860587,70.477243969819938,83.038634384943464,85.969459284427415,82.05546014058946,58.265798245714556,2062,91.242081387336199,88.045471894501503,88.256346814728246,51.400916613197502,67.840125506031796,98.788787425109589,127.82451298909018,117.01123017784982,92.922959201839717,85.081705302368633,89.20490357058361,89.981597001069105,90.633386490308837,0,2062,151.19332973452634,129.87453767639062,105.26668387956161,83.881877404754604,91.606657913603954,101.98399002280921,124.37399992988053,115.02665300505964,98.667200541652832,98.300703467615563,110.61692871235498,120.99518039500612,110.98231189026801,122.66403784831833]
[2063,141.48183033770999,122.30306947530801,99.550678108269025,77.189607183779344,87.869756038114275,97.427332222445699,114.79186250703415,110.5291781688595,95.048398950605545,92.093537799280355,103.96114515496446,115.898435447452,104.84540261615184,94.160818078925843,2063,103.23815043739488,86.799180006926605,79.510563961086191,62.069303709933102,69.364725012826938,80.524844347759185,102.51489446248291,99.908150419212774,76.153975371217797,71.886788849216344,84.69940707264233,87.688848470115971,83.696569343401265,59.431114210628849,2063,93.066923015082921,89.806381332391538,90.02147375102281,52.428934945461457,69.196928016152427,100.76456317361178,130.38100324887199,119.35145478140683,94.781418385876506,86.783339408416012,90.989001641995287,91.78122894109049,92.446054220115002,0,2063,154.21719632921688,132.47202842991842,107.37201755715284,85.559514952849696,93.438791071876039,104.02366982326539,126.86147992847813,117.32718606516084,100.64054455248589,100.26671753696787,112.82926728660208,123.41508400290624,113.20195812807337,125.11731860528469]
[2064,144.3114669444642,124.74913086481416,101.5416916704344,78.733399327454933,89.627151158876558,99.37587886689461,117.08769975717483,112.7397617322367,96.949366929617653,93.935408555265965,106.04036805806375,118.21640415640104,106.94231066847489,96.044034440504362,2064,105.30291344614278,88.535163607065144,81.100775240307911,63.310689784131768,70.752019513083482,82.135341234714375,104.56519235173258,101.90631342759703,77.677054878642153,73.32452462620067,86.393395214095179,89.442625439518295,85.370500730269285,60.619736494841426,2064,94.928261475384588,91.602508959039369,91.821903226043261,53.477513644370688,70.580866576475472,102.77985443708401,132.98862331384944,121.73848387703497,96.677046753594041,88.519006196584328,92.808781674835188,93.616853519912297,94.294975304517308,0,2064,157.30154025580123,135.1214689985168,109.51945790829591,87.270705251906691,95.307566893313563,106.1041432197307,129.39870952704769,119.67372978646407,102.65335544353562,102.27205188770724,115.08585263233412,125.88338568296437,115.46599729063485,127.61966497739039]
[2065,147.19769628335348,127.24411348211045,103.5725255038431,80.308067314004035,91.419694182054087,101.36339644423251,119.42945375231832,114.99455696688143,98.888354268210009,95.814116726371282,108.16117541922503,120.58073223952907,109.08115688184438,97.964915129314448,2065,107.40897171506563,90.305866879206448,82.722790745114068,64.576903579814399,72.167059903345148,83.778048059408661,106.65649619876723,103.94443969614898,79.230595976215,74.791015118724687,88.121263118377087,91.231477948308665,87.077910744874657,61.832131224738255,2065,96.826826704892284,93.434559138220152,93.658341290564124,54.5470639172581,71.992483908004985,104.83545152582569,135.64839578012644,124.17325355457567,98.61058768866593,90.289386320516016,94.664957308331893,95.489190590310542,96.180874810607648,0,2065,160.44757106091726,137.82389837848714,111.70984706646182,89.016119356944827,97.21371823117984,108.22622608412532,131.98668371758865,122.06720438219335,104.70642255240634,104.31749292546138,117.3875696849808,128.40105339662367,117.77531723644755,130.1720582769382]
[2066,150.14165020902055,129.78899575175265,105.64397601391995,81.914228660284124,93.248088065695171,103.39066437311716,121.81804282736469,117.29444810621906,100.86612135357421,97.730399060898705,110.32439892760954,122.99234688431966,111.26278001948128,99.924213431900739,2066,109.55715114936694,92.111984216790574,84.377246560016346,65.868441651410691,73.610401101412052,85.453609020596829,108.78962612274258,106.02332849007196,80.815207895739306,76.286835421099184,89.88368838074463,93.056107507274845,88.819468959772166,63.068773849233018,2066,98.763363238990138,95.30325032098456,95.531508116375406,55.638005195603263,73.432333586165086,106.93216055634221,138.36136369572895,126.65671862566718,100.58279944243925,92.095174046926331,96.558256454498533,97.39897440211675,98.104492306819807,0,2066,163.65652248213561,140.58037634605688,113.94404400779106,90.796441744083722,99.157992595803435,110.39075060580782,134.62641739194044,124.50854846983722,106.80055100345447,106.4038427839706,119.73532107868043,130.96907446455614,120.13082358117647,132.77549944247696]
[2067,153.14448321320097,132.3847756667877,107.75685553419835,83.552513233489805,95.113049827009078,105.4584776605795,124.25440368391199,119.64033706834344,102.88344378064571,99.685007042116681,112.53088690616173,125.45219382200605,113.4880356198709,101.92269770053876,2067,111.74829417235429,93.954223901126383,86.064791491216681,67.185810484438903,75.082609123440292,87.162681201008766,110.96541864519743,108.1437950598734,82.431512053654089,77.812572129521172,91.681362148359526,94.91722965742035,90.595858338967616,64.330149326217679,2067,100.73863050376994,97.209315327404255,97.442138278702913,56.750765299515329,74.900980257888392,109.07080376746906,141.12859096964354,129.18985299818053,102.59445543128804,93.937077527864858,98.489421583588509,99.346953890159085,100.0665821529562,0,2067,166.92965293177832,143.39198387297802,116.22292488794689,92.612370578965397,101.14115244771951,112.59856561792398,137.31894573977925,126.99871943923397,108.93656202352356,108.53191963965001,122.13002750025404,133.58845595384727,122.5334400528,135.43100943132649]
[2068,156.20737287746499,135.03247118012345,109.91199264488232,85.223563498159606,97.015310823549257,107.56764721379109,126.73949175759023,122.03314380971031,104.94111265625862,101.67870718295902,114.78150464428496,127.96123769844617,115.75779633226834,103.96115165454954,2068,113.98326005580138,95.833308379148917,87.786087321041023,68.529526694127682,76.584261305909095,88.905934825028936,113.18472701810138,110.30667096107086,84.080142294727167,79.368823572111594,93.514989391326722,96.815574250568758,92.407775505746955,65.616752312742037,2068,102.75340311384534,99.153501633952345,99.39098104427697,57.885780605505637,76.398999863046157,111.25221984281845,143.9511627890364,131.77365005814414,104.6463445399138,95.815819078422152,100.45921001526028,101.33389296796227,102.06791379601533,0,2068,170.2682459904139,146.25982355043757,118.54738338570583,94.46461799054471,103.1639754966739,114.85053693028246,140.06532465457485,129.53869382801864,111.11529326399403,110.70255803244302,124.57262805025913,136.26022507292421,124.984108853856,138.13962961995301]
[2069,159.33152033501429,137.73312060372592,112.11023249777996,86.928034768122799,98.955617040020243,109.71900015806692,129.27428159274203,124.47380668590452,107.0399349093838,103.7122813266182,117.07713473717067,130.5204624524151,118.0729522589137,106.04037468764054,2069,116.26292525691741,97.749974546731892,89.541809067461841,69.900117228010231,78.11594653202728,90.68405352152952,115.44842155846341,112.51280438029228,85.761745140621713,80.956200043553821,95.385289179153261,98.751885735580132,94.255931015861918,66.929087358996881,2069,104.80847117612224,101.1365716666314,101.37880066516252,59.043496217615754,77.926979860307085,113.47726423967482,146.83018604481714,134.40912305930703,106.73927143071208,97.732135459990602,102.4683942155655,103.36057082732152,104.10927207193565,0,2069,173.67361091022218,149.18502002144632,120.91833105341995,96.353910350355605,105.22725500660738,117.14754766888811,142.86663114766634,132.12946770457901,113.33759912927391,112.91660919309189,127.06408061126432,138.98542957438269,127.48379103093312,140.90242221235206]
[2070,162.51815074171458,140.48778301580043,114.35243714773556,88.666595463485251,100.93472938082066,111.91338016122826,131.85976722459688,126.96328281962262,109.18073360757148,105.78652695315056,119.41867743191408,133.13087170146341,120.43441130409197,108.16118218139334,2070,118.58818376205576,99.704974037666531,91.332645248811076,71.298119572570442,79.678265462667824,92.497734591960111,117.75738998963269,114.76306046789813,87.476980043434153,82.575324044424903,97.29299496273633,100.72692345029174,96.141049636179147,68.267669106176825,2070,106.90464059964468,103.15930309996402,103.40637667846576,60.224366141968069,79.485519457513234,115.74680952446832,149.7667897657135,137.09730552049317,108.87405685932632,99.686778169190418,104.5177620998768,105.42778224386795,106.19145751337436,0,2070,177.14708312842663,152.16872042187524,123.33669767448835,98.280988557362718,107.33180010673952,119.49049862226587,145.72396377061966,134.77205705867058,115.60435111185939,115.17494137695373,129.60536222348961,141.76513816587035,130.03346685155182,143.7204706565991]
[2071,165.76851375654888,143.29753867611643,116.63948589069027,90.439927372754951,102.95342396843706,114.15164776445283,134.49696256908882,129.50254847601508,111.36434827972292,107.90225749221356,121.80705098055236,135.79348913549268,122.8430995301738,110.32440582502122,2071,120.95994743729688,101.69907351841987,93.159298153787304,72.724081964021849,81.271830771921188,94.347689283799312,120.11253778942535,117.05832167725609,89.22651964430284,84.226830525313403,99.238854861991058,102.74146191929758,98.063870628902706,69.633022488300369,2071,109.04273341163757,105.22248916196331,105.47450421203507,61.428853464807432,81.075229846663504,118.06174571495768,152.76212556102777,139.83925163090302,111.05153799651285,101.68051373257423,106.60811734187435,107.53633788874531,108.31528666364183,0,2071,180.69002479099515,155.21209483031274,125.80343162797811,100.24660832850998,109.47843610887432,121.8803085947112,148.63844304603205,137.46749819984399,117.91643813409658,117.4784402044928,132.19746946795939,144.60044092918776,132.63413618858283,146.59488006973109]
[2072,169.08388403167987,146.16348944963877,118.97227560850408,92.248725920210049,105.01249244780581,116.43468071974189,137.18690182047061,132.09259944553537,113.59163524531738,110.06030264205783,124.2431920001634,138.50935891820254,125.29996152077729,112.53089394152164,2072,123.37914638604282,103.73305498878827,95.022484116863055,74.178563603302294,82.897267387359619,96.234643069475297,122.51478854521386,119.39948811080122,91.011050037188895,85.911367135819674,101.22363195923089,104.79629115768353,100.02514804148079,71.025682938066382,2072,111.22358807987032,107.32693894520258,107.58399429627578,62.657430534103582,82.696734443596782,120.42298062925684,155.81736807224834,142.63603666352108,113.27256875644311,103.71412400722571,108.74027968871184,109.68706464652021,110.48159239691466,0,2072,184.30382528681506,158.31633672691899,128.31950026053767,102.25154049508018,111.6680048310518,124.31791476660543,151.61121190695269,140.21684816384087,120.27476689677852,119.82800900858265,134.84141885731859,147.4924497477715,135.28681891235451,149.52677767112573]
[2073,172.46556171231347,149.08675923863154,121.35172112067416,94.093700438614249,107.11274229676194,118.76337433413673,139.93063985688002,134.73445143444607,115.86346795022372,112.26150869489899,126.72805584016668,141.27954609656658,127.80596075119286,114.78151182035208,2073,125.84672931376367,105.80771608856404,96.922933799200322,75.662134875368338,84.555212735106807,98.159335930864799,124.96508431611814,121.78747787301724,92.83127103793268,87.629594478536063,103.24810459841551,106.8922169808372,102.0256510023104,72.446196596827704,2073,113.44805984146774,109.47347772410664,109.73567418220129,63.910579144785657,84.350669132468724,122.83144024184197,158.93371543369332,145.4887573967915,115.53802013157197,105.78840648737022,110.91508528248607,111.88080593945062,112.69122424485299,0,2073,187.98990179255136,161.48266346145738,130.88589026574843,104.29657130498178,113.90136492767284,126.80427306193754,154.64343614509175,143.02118512711769,122.68026223471409,122.22456918875432,137.53824723446496,150.44229874272693,137.99255529060159,152.51731322454825]
[2074,175.91487294655974,152.06849442340419,123.77875554308764,95.975574447386535,109.25499714269718,121.13864182081946,142.72925265401761,137.42914046313498,118.18073730922819,114.50673886879697,129.26261695697002,144.10513701849791,130.3620799662167,117.07714205675913,2074,128.36366390003894,107.92387041033531,98.861392475184331,77.175377572875703,86.246316989808946,100.12252264948209,127.46438600244051,124.22322743047758,94.687896458691341,89.382186368106787,105.31306669038382,109.03006132045395,104.06616402235663,73.895120528764267,2074,115.71702103829709,111.66294727858877,111.93038766584532,65.188790727681365,86.037682515118107,125.28806904667881,162.11238974236718,148.39853254472735,117.84878053420341,107.90417461711763,113.1333869881358,114.11842205823964,114.94504872975004,0,2074,191.74969982840238,164.71231673068652,133.50360807106341,106.38250273108142,116.1793922262263,129.34035852317629,157.7363048679936,145.88160882966005,125.13386747940838,124.6690605725294,140.28901217915427,153.45114471758149,140.75240639641362,155.56765948903922]
[2075,179.43317040549093,155.10986431187229,126.2543306539494,97.895085936334269,111.44009708555113,123.56141465723584,145.58383770709796,140.17772327239769,120.54435205541276,116.79687364617291,131.84786929610942,146.98723975886787,132.96932156554101,119.41868489789431,2075,130.93093717803973,110.08234781854202,100.83862032468802,78.718885124333212,87.97124332960513,102.12497310247174,130.01367372248933,126.70769197908713,96.581654387865171,91.169830095468924,107.4193280241915,111.21066254686303,106.14748730280375,75.373022939339549,2075,118.03136145906304,113.89620622416055,114.16899541916223,66.492566542234997,87.758436165420477,127.79383042761239,165.35463753721453,151.3665031956219,120.20575614488749,110.06225810945999,115.39605472789852,116.40079049940444,117.24394970434503,0,2075,195.58469382497043,168.00656306530027,136.17368023248468,108.51015278570304,118.50298007075082,131.92716569363981,160.89103096535348,148.79924100625325,127.63654482899655,127.16244178398,143.09479242273736,156.52016761193312,143.56745452434191,158.67901267882002]
[2076,183.02183381360075,158.21206159810973,128.77941726702838,99.852987655060957,113.66889902726216,126.03264295038056,148.49551446123991,142.98127773784563,122.95523909652101,119.13281111909637,134.48482668203161,149.92698455404522,135.62870799685186,121.8070585958522,2076,133.54955592160053,112.28399477491286,102.85539273118178,80.293262826819884,89.730668196197229,104.16747256452118,132.61394719693911,129.24184581866888,98.513287475622477,92.993226697378304,109.56771458467533,113.4348757978003,108.27043704885982,76.880483398126344,2076,120.3919886882443,116.17413034864376,116.45237532754548,67.822417873079701,89.513604888728892,130.34970703616463,168.66173028795882,154.39383325953435,122.60987126778524,112.26350327164918,117.70397582245648,118.72880630939252,119.58882869843193,0,2076,199.49638770146984,171.36669432660628,138.89715383713437,110.68035584141711,120.87303967216585,134.5657090075126,164.10885158466056,151.77522582637832,130.18927572557649,129.70569061965961,145.95668827119209,159.65057096417178,146.43880361482874,161.85259293239642]
[2077,186.68227048987276,161.37630283007192,131.35500561236896,101.85004740816218,115.94227700780741,128.55329580938817,151.46542475046471,145.84090329260255,125.41434387845143,121.5154673414783,137.17452321567225,152.92552424512613,138.34128215678888,124.24319976776924,2077,136.22054704003253,114.52967467041111,104.91250058580542,81.899128083356288,91.525281560121172,106.25082201581161,135.2662261408779,131.82668273504225,100.48355322513493,94.853091231325877,111.75906887636884,115.70357331375631,110.43584578983702,78.418093066088872,2077,122.79982846200919,118.49761295561663,118.78142283409639,69.178866230541303,91.303876986503468,132.95670117688792,172.03496489371798,157.48170992472504,125.06206869314094,114.50877333708218,120.05805533890562,121.10338243558037,121.98060527240058,0,2077,203.48631545549924,174.7940282131384,141.67509691387707,112.89396295824545,123.29050046560917,137.25702318766284,167.39102861635376,154.81073034290588,132.79306124008804,132.29980443205281,148.87582203661594,162.84358238345521,149.3675796871253,165.08964479104435]
[2078,190.41591589967021,164.60382888667337,133.98210572461633,103.88704835632542,118.26112254796355,131.12436172557594,154.49473324547401,148.7577213584546,127.92263075602047,123.94577668830787,139.91801367998571,155.98403473002864,141.10810779992468,126.72806376312462,2078,138.94495798083318,116.82026816381934,107.01075059752152,83.537110645023418,93.3557871913236,108.37583845612784,137.97155066369547,134.46321638974311,102.49322428963762,96.750153055952396,113.99425025389623,118.01764478003143,112.64456270563375,79.986454927410648,2078,125.25582503124937,120.86756521472897,121.15705129077831,70.562443555152129,93.129954526233533,135.61583520042569,175.47566419159236,160.63134412321955,127.56331006700377,116.79894880382382,122.45921644568374,123.52545008429198,124.42021737784863,0,2078,207.55604176460923,178.28990877740117,144.50859885215462,115.15184221741036,125.75631047492135,140.00216365141611,170.73884918868083,157.90694494976401,135.44892246488979,134.94580052069387,151.85333847734827,166.10045403112431,152.35493128086785,168.39143768686523]
[2079,194.22423421766362,167.89590546440684,136.66174783910867,105.96478932345194,120.62634499892283,133.74684896008745,157.58462791038349,151.73287578562369,130.48108337114087,126.42469222207403,142.71637395358542,159.10371542462923,143.93026995592317,129.26262503838711,2079,141.72385714044984,119.15667352709572,109.15096560947195,85.207852857923882,95.222902935150074,110.54335522525039,140.73098167696938,137.15248071753797,104.54308877543038,98.685156117071443,116.27413525897416,120.37799767563206,114.89745395974643,81.586184025958858,2079,127.76094153187437,123.28491651902355,123.58019231659388,71.97369242625517,94.992553616758201,138.32815190443421,178.98517747542419,163.84397100568395,130.11457626834385,119.13492777990029,124.90840077459741,125.99595908597782,126.90862172540557,0,2079,211.70716259990141,181.85570695294919,147.3987708291977,117.45487906175858,128.27143668441977,142.80220692444445,174.15362617245444,161.06508384875929,138.15790091418759,137.64471653110775,154.89040524689526,169.42246311174679,155.40202990648518,171.75926644060254]
[2080,198.1087189020169,171.25382357369497,139.39498279589085,108.08408510992098,123.03887189890129,136.42178593928921,160.73632046859117,154.76753330133616,133.0907050385637,128.95318606651551,145.57070143265713,162.28578973312182,146.80887535504166,131.84787753915487,2080,144.55833428325883,121.53980699763764,111.3339849216614,86.912009915082365,97.127360993853074,112.75422232975541,143.54560131050877,139.89553033188872,106.63395055093899,100.65885923941288,118.59961796415364,122.78555762914471,117.19540303894136,83.21790770647803,2080,130.31616036251185,125.75061484940403,126.05179616292575,73.413166274780281,96.892404689093368,141.0947149425229,182.56488102493267,167.12085042579764,132.71686779371072,121.51762633549831,127.40656879008937,128.51587826769739,129.44679415991371,0,2080,215.94130585189944,185.49282109200817,150.34674624578165,119.80397664299375,130.83686541810818,145.65825106293335,177.63669869590353,164.28638552573449,140.92105893247134,140.3976108617299,157.98821335183317,172.81091237398172,158.51007050461484,175.1944517694146]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.02,"Long run escalator",0,0,0,"NEPOOL at NB",0,0,0,"OFF peak",0,0,0,0,0,0.02,"Long run escalator",0,0,0,"HQ-NY transaction point",0,0,0,"OFF peak",0,0,0,0,0,0.02,"Long run escalator",0,0,0,"ONTARIO",0,0,0,"OFF peak",0,0,0,0,0,0.02,"Long run escalator",0,0,0,"NEPOOL at Ph I/II",0,0,0,"OFF peak",0,0,0,0,0]
["At HQ Interface",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"At HQ Interface",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0,0,1,2,3,4,5,6,7,8,9,10,11,12,"Average",0]
["LT Scalar",-0.11094643054597542,-9.5199929990422816E-2,-8.7854277699470296E-2,-0.15014922984611068,-7.3453765217741718E-2,-8.6539783042438589E-2,-9.0580707800104743E-2,-7.2839770339965915E-2,-0.10627159778469109,-7.7679829342833684E-2,-8.9005404776285935E-2,-6.5678732995910649E-2,0,0,"LT Scalar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"LT Scalar",-2.0267995569288155E-2,-2.0716014631596558E-2,-6.36043876332959E-3,-1.1454938450748409E-2,-1.5602388717255722E-2,-2.0154504707522891E-2,-2.7533019707721262E-2,-2.1102420063516258E-2,-2.5560440206415014E-2,-1.2476140614614439E-2,-9.4816123572158961E-3,-4.4062242152731468E-3,0,0]
["Short Term Scalar",-0.11094643054597542,-9.5199929990422816E-2,-8.7854277699470296E-2,-0.15014922984611068,-7.3453765217741718E-2,-8.6539783042438589E-2,-9.0580707800104743E-2,-7.2839770339965915E-2,-0.10627159778469109,-7.7679829342833684E-2,-8.9005404776285935E-2,-6.5678732995910649E-2,0,0,"Short Term Scalar",-0.13341525760842987,-0.12487560743862669,-0.11082409701011198,-0.12752269468625743,-8.8009421839116198E-2,-7.431337678817318E-2,-8.7067803756065931E-2,-6.5895010873844084E-2,-0.13705813283193446,-0.1863154311759434,-0.10963878581218667,-9.6886978079892216E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Short Term Scalar",-2.0267995569288155E-2,-2.0716014631596558E-2,-6.36043876332959E-3,-1.1454938450748409E-2,-1.5602388717255722E-2,-2.0154504707522891E-2,-2.7533019707721262E-2,-2.1102420063516258E-2,-2.5560440206415014E-2,-1.2476140614614439E-2,-9.4816123572158961E-3,-4.4062242152731468E-3,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2018,86.795739795918337,32.623551136363638,28.553580562659839,26.728968749999989,19.689107489122989,19.365356599500302,22.553598446557402,21.463759316629787,19.974829789512157,25.871080786933515,26.874340559099565,45.781742083200378,31.356304609624825,0,2018,45.804107142857113,17.763636363636376,16.617354702750664,23.019718749999971,16.005434646723511,16.245800237367561,20.267094756615336,19.89643626838712,14.281687901631486,13.751269213126555,15.892947673252468,21.178000364026527,20.060290668364559,0,2018,18.8733190950799,11.205179195804192,9.0860743293973165,18.771484375000004,8.9102300643920849,11.86838026046747,14.39492988586421,13.362926864623981,12.43878011703486,9.1117280960082887,12.427471828460638,12.220957660674999,12.722621814400661,0,2018,100.39339285714287,35.768153409090921,31.536777493606127,43.167374999999986,20.918449239758317,20.772724500200514,24.117181111248513,22.661478975529597,21.778724161386627,27.700044255760066,29.220292435462131,48.784095013451619,35.568224037719773,0]
[2019,61.077980221491494,58.902484557623467,37.21554546986161,21.756179715939567,20.059725983035889,20.32448982730574,23.099250021877339,22.900857672602843,19.617338428626031,21.67452401044341,26.282194072204152,45.454729639748948,31.530441635063379,0,2019,27.860699467888978,26.122463117956993,19.91754022697349,14.395875537676753,14.819846895114361,16.014378581564603,20.951793903798286,19.335973274911428,14.62686464849871,12.978268872743703,15.492285126867952,19.371774320186312,18.490646997848465,0,2019,12.9565304756164,12.586459159851,10.912648582458401,8.5867977142333896,7.8941221237182599,11.505871772766101,12.8534488677978,12.3608493804931,11.493185043334901,9.2182683944702095,12.275610923766999,11.5424442291259,11.182186388969372,0,2019,67.3075887043899,63.751387447483062,40.540494098456151,25.306753575660842,21.312208284271414,21.801562270257616,24.700661299423878,24.178770224431148,21.388948337469191,23.206810695556559,28.576455483494321,48.435637191926958,34.208939801068418,0]
[2020,60.589000758291782,59.807284627633045,37.534796472666798,20.821343868770288,20.615653723905247,20.507181870697252,23.190191951097329,23.039931707051849,19.662024848736795,21.259479933647683,25.826696774592296,44.33354411934404,31.432260888036197,0,2020,26.690810065660362,25.116070066511412,18.939446733684616,13.741517558691445,14.181453490401744,15.320113614155735,19.94756848792996,18.308457786872658,14.022805341481066,12.327321217684458,14.69096003409892,18.423505647170199,17.642502503695216,0,2020,11.908818244934,13.7090253829956,15.7271575927734,12.690991401672299,8.8275032043456996,13.872235298156699,17.2643527984619,17.986791610717699,16.338706970214801,10.768149375915501,14.295389175415,14.0857849121093,13.956242163975993,0,2020,66.768736101953024,64.730671432851466,40.888267944888987,24.219354007956664,21.902846851041062,21.997531369316111,24.797907997453109,24.325604861421624,21.43767031545887,22.762424958833137,28.081196289672931,47.240924660985293,34.096094732652695,0]
[2021,58.188556120765909,57.18336442460528,38.538156767197378,21.203776715339536,26.958620213612722,26.1300117014477,26.419210828755681,27.621630234971228,25.797315002086833,27.32812598426538,31.657114311552856,44.664904116359502,34.307565535079995,0,2021,26.604151591421203,24.984801407627209,19.117281914282593,13.567022097628698,20.949629045712822,22.492216621422994,25.425830998575538,27.322011416237547,22.814513371021238,19.490634832270327,22.92785172159439,24.366881593975766,22.50523555098086,0,2021,22.789129257202099,29.118738174438398,26.397253036498999,16.810613632202099,15.658182144165,23.624290466308501,27.860204696655199,29.334070205688398,27.310886383056602,19.600152969360298,25.457210540771399,27.4650573730468,24.285482406616151,0,2021,64.123459689990099,61.890747875283097,41.981271462249325,24.664199285653826,28.641853310208091,28.028997631533148,28.250786404801612,29.162971108918423,28.127028538177687,29.260095680790585,34.420570648503436,47.59401514733424,37.178833065286966,0]
[2022,56.582037704482261,53.700686982889238,38.956852197054289,26.65226407044571,26.854158261521587,26.447046972860875,26.594949765350133,27.523585615500984,26.024857017759327,26.272382101786935,32.933481182139104,45.480934716666603,34.501936382371419,0,2022,29.606726539087145,27.93227804472065,25.289602781737994,21.809174354417802,20.182310161236952,22.648031044529848,25.116595762455663,26.64600301285753,22.21400670619721,19.763030122422524,23.562478879837737,24.286821903194333,24.088088276057949,0,2022,27.386272430419901,30.069715499877901,27.283796310424801,20.705926895141602,17.5962200164794,25.9551696777343,28.9040412902832,29.2209148406982,27.539710998535099,20.687444686889599,28.4819946289062,30.785284042358398,26.218040943145713,0,2022,62.353085482835155,58.121373448908194,42.43737439957993,31.001871094586175,28.53086899852654,28.369073287567396,28.438708867471583,29.059455408336216,28.375119502990767,28.12971568204809,35.808355890394239,48.463560789938207,37.424046904431869,0]
[2023,56.644311880669065,50.008148415926321,36.581603775315543,27.140839758775172,26.338224727138144,26.571732006594917,26.442362263259174,27.645838106186726,26.29258449133637,28.546941142186615,32.35973432286773,44.897828628998525,34.122512459937859,0,2023,29.185698441345078,27.025152012781628,24.120540433493758,21.947362938005526,21.449530807418778,23.018623170058049,25.158734065997255,27.202441378919563,22.806652314955496,18.928377331071065,21.967239486335775,22.719299612477396,23.794137666071617,0,2023,34.591060638427699,38.596084594726499,35.8399238586425,25.599712371826101,22.2783489227294,27.877937316894499,29.7222385406494,30.903463363647401,28.6393737792968,19.2980422973632,24.259370803833001,25.352352142333899,28.579825719197544,0,2023,62.421711272726803,54.124861950026791,39.849914148544542,31.570181556673138,27.982721782810874,28.502819745668884,28.275542868397835,29.18852982659223,28.667025009015198,30.565075325516556,35.184524731636344,47.842214779731229,37.014593583111704,0]
[2024,53.468440813659136,48.599523840990614,35.83614636488479,24.975871959449375,25.609019861704837,27.654742892294092,27.230350572927122,27.89371192346033,26.299549697962153,30.735377467066002,37.70379645519229,46.59858174618909,34.383759466314991,0,2024,28.008067025534956,24.271720687459538,23.553304944476164,21.221231948143139,20.234333145349822,23.669996920430467,25.517107067673091,27.038697088841687,22.147622835472337,20.781288170610924,25.644930371025225,26.811478894204672,24.074981591601841,0,2024,25.283899307250898,26.6531867980957,24.936864852905199,19.629905700683501,16.921077728271399,26.931165695190401,29.834157943725501,30.1097316741943,26.1744365692138,17.8142070770263,25.892316818237301,25.465925216674801,24.637239615122425,0,2024,58.921919321825648,52.600278195721472,39.037855333695454,29.051894462517616,27.20798707371458,29.664537922339463,29.118160370116691,29.450235486624393,28.674619232116392,32.908223783415096,40.99508808132677,49.654502776825474,37.273775170019924,0]
[2025,57.572533539698462,51.471428100681955,34.963785929254165,26.968325667445225,27.884404765069842,28.397913710781374,28.400857058506674,30.000847159377276,27.742163997650827,28.649769089069387,38.807930495220241,46.084010752374859,35.578664188760854,0,2025,32.515523168561025,28.255612377079036,24.767193110802101,21.85672380991652,20.793905518114098,24.618014054820136,27.125645967818901,29.403020956902537,24.070839987008046,22.356971762740244,26.586356939843039,27.233515423769344,25.798610256447919,0,2025,28.560531616210898,34.527988433837798,29.910688400268501,18.459039688110298,16.4057006835937,27.390071868896399,31.039115905761701,32.204566955566399,28.678625106811499,20.087133407592699,26.3171272277832,25.970500946044901,26.629257520039832,0,2025,63.444606290307512,55.708600069522021,38.087555596155653,31.369513440550826,29.625441680443092,30.461718319700346,30.369815043826726,31.674952981025893,30.247513681544334,30.675172723566519,42.195605707670566,49.106186371395125,38.580556825475718,0]
[2026,58.632130580655023,52.588915415541848,39.759951995011058,29.272902035498646,28.712660273216859,29.57448367124557,29.92170700218816,30.77633019463666,29.068994948235055,30.490442465690965,40.356486470559211,47.316858328131872,37.20598861505092,0,2026,32.528754007037065,27.80388676116986,26.160931793287116,22.638368677198269,22.440038017530274,25.76031741565026,29.207154993653635,30.956425975910197,25.52729192508524,22.745941724434115,27.199185150762492,28.764195514564857,26.811040996356951,0,2026,26.372411727905199,23.4540081024169,24.076002120971602,17.283369064331001,13.258062362670801,27.782056808471602,32.254791259765597,32.331733703613203,28.235588073730401,19.638988494873001,27.238325119018501,27.410188674926701,24.944627126057878,0,2026,64.612276235621096,56.91807989558243,43.312225546015611,34.050192999374772,30.505411522361779,31.72379493152815,31.99610158172495,32.493709483098421,31.694168576032428,32.645973031938965,43.879340359785253,50.419883721826508,40.3542631570742,0]
[2027,57.252643285570784,52.917957469810354,38.480570052628003,27.915116431377864,29.520629556561786,31.421158156254556,30.887017919665141,32.158044534693659,29.96612583513593,33.545979868216072,41.78893011292233,47.86261209463985,37.809732109789699,0,2027,33.175356914149184,30.048729271217933,26.799197099809991,24.601541675161059,23.78449425891915,28.181632241617525,29.951318702606958,32.190963980694157,26.757040134555606,24.34076261898656,29.232243035373472,29.289986255860196,28.196105515745984,0,2027,28.577156066894499,34.472343444824197,30.2630615234375,20.5736370086669,15.8614892959594,31.128250122070298,33.4873847961425,33.985267639160099,29.741390228271399,22.154451370239201,30.6379299163818,29.924327850341701,28.400557438532456,0,2027,63.092089039781399,57.274208973086211,41.918539777608558,32.47081894838319,31.363828515121448,33.704675589291568,33.028335009158845,33.95252617990743,32.672317893366433,35.917522526609602,45.436826841551081,51.001427856841943,40.986093095892308,0]
[2028,60.006184740446137,55.308413547718033,40.521693745271584,31.426294547292283,33.398474236080332,34.242422743269202,34.596631575445379,36.034207671190551,33.804162653478102,34.614111939326982,45.095476573929481,51.213489538746295,40.855130292682865,0,2028,35.908256381631197,31.332189474655745,28.577345613241889,26.74346009207564,23.854209777099914,30.744026108967773,33.272351178127856,35.634353959416366,30.087926736908106,27.572003039897609,31.968183238283121,31.208768973051544,30.575256214446394,0,2028,27.865320205688398,27.308025360107401,28.624315261840799,21.524042129516602,13.2989091873168,34.581409454345703,37.240840911865199,37.784023284912102,34.326778411865199,26.0511665344238,34.335674285888601,32.553806304931598,29.624525944391848,0,2028,66.126476147101371,59.861449439144948,44.142023592533384,36.555015737518872,35.483796732725438,36.730974212149846,36.995126587948739,38.04498678420569,36.856961570871412,37.061166500529403,49.032012901264714,54.572054839857209,44.288503753820912,0]
[2029,63.213362469060598,57.573261241883166,45.249375115188357,35.436803432445657,34.718098549562114,37.36836107475149,37.58329325071599,38.934975214211789,36.54804153836325,37.082988918971132,47.633034253863322,53.228166104709985,43.714146763643903,0,2029,37.477689027403926,35.046510839946059,32.589030773512924,28.502268807915328,27.642602696209323,33.17590198296876,36.652658895045462,38.917537625031336,32.868180234020194,29.092307085599511,35.203446313591165,35.275462291834536,33.536966381089876,0,2029,33.383792877197202,42.050868988037102,38.496807098388601,25.754367828369102,18.6775722503662,35.779365539550703,38.819969177246001,39.203079223632798,35.6455268859863,24.8094482421875,36.207794189453097,34.1895332336425,33.584843794504771,0,2029,69.660767861998394,62.312741331917451,49.292090218097336,41.220033281716503,36.885815297171256,40.084088596120118,40.188845794717757,41.107622817313988,39.848635692547433,39.704581445633295,51.791082554209673,56.718853291448077,47.401263181907609,0]
[2030,66.717870391896639,60.605416975766076,45.339558345895881,35.61834790143164,36.700885719516833,40.805140847020745,40.896812175713848,43.127327915876585,39.839406801720379,41.499379925651454,50.67904385040476,56.474824157304582,46.525334584016626,0,2030,40.803835320497747,38.358041105689487,34.84078002480954,32.647311689349557,32.35782324550479,37.173726786261561,39.750157112475492,43.316804879140697,35.584374064576458,31.926419873877435,37.805544453635861,37.851185800099898,36.868000362993207,0,2030,32.741184234619098,35.748538970947202,36.5087890625,28.445512771606399,23.1510829925537,42.449245452880803,44.239662170410099,45.715053558349602,41.182716369628899,31.241588592529201,42.2078247070312,41.623092651367102,37.104524294535274,0,2030,73.522715769020451,65.594506718278524,49.390330689548684,41.431205518737812,38.992403053414407,43.770634671861018,43.732082419200658,45.533916981597372,43.437238796572935,44.433190479917322,55.102988607362221,60.178426206478811,50.426636659332509,0]
[2031,69.770763357245002,63.574878967004956,46.713298990737663,36.784153285112509,39.525295851613215,41.691278517739789,41.752747439182073,43.996257684335482,40.477018112720046,40.093427826213251,51.732353549783461,57.701487927984083,47.817746792472633,0,2031,45.385748511491329,40.87431990243924,36.027039477547831,33.497937558197975,33.748358263178069,37.358453579071039,40.367605456329059,44.360331866880195,35.975192713655908,33.369887738985824,38.761199789346882,38.121282177735431,38.153946419571568,0,2031,42.781478881835902,48.176479339599602,42.5572090148925,31.781789779663001,27.838356018066399,41.901206970214801,43.22359085083,45.277477264404297,39.157138824462798,30.421825408935501,40.271976470947202,37.187644958496001,39.214681148529003,0,2031,76.886986547540573,68.808417359498563,50.886805450347737,42.78726848324694,41.993162738085573,44.721171968115669,44.647357461340029,46.451334726954151,44.132431747440179,42.927844193975268,56.248245264851931,61.485534219748281,51.831380013428742,0]
[2032,72.581328992406085,60.250585026923986,48.962364656153547,39.785354155312341,38.456062118745308,43.120692666141359,43.824706292658327,45.787703817320931,42.727870829921898,42.161030934307419,54.286758847048354,59.384185047178782,49.277386948676529,0,2032,45.110905904435178,39.390629285735649,37.156784006342718,34.395104151713362,34.234224349825006,38.963776141221054,43.612688873618332,46.630318759535193,38.309605893825513,33.095651532090024,39.746824647266322,39.467471814705213,39.176165446692799,0,2032,36.428256988525298,38.0592041015625,39.355926513671797,29.447923660278299,24.243535995483398,43.174633026122997,45.536045074462798,47.089504241943303,41.080665588378899,28.238826751708899,41.4888916015625,39.408897399902301,37.796025911966915,0,2032,79.984213978966835,65.210464700029746,53.336809398554607,46.278260552850099,40.857168555576749,46.254468096636266,46.862959864776862,48.342747050376438,46.586555310564869,45.14161709620678,59.025633220498001,63.278582111907419,53.429956661412056,0]
[2033,72.69501107419353,64.065066443898445,48.390488565542114,38.726366906037683,36.941425667057509,44.132208800858578,44.883008024830382,47.107523534502462,44.379603270292371,44.857877324418943,54.153260245609751,60.462943605691848,50.066231955244469,0,2033,45.492036441841172,42.207096319593866,37.972543141134338,35.712181404713874,35.450932483140036,39.769634103398083,43.849172014435432,47.58516061603877,39.626945587777378,33.581739609654456,40.35110089342065,39.63658250108103,40.10292709301909,0,2033,39.557456970214801,46.798660278320298,41.9402046203613,29.922466278076101,23.471113204956001,41.142997741699197,44.420875549316399,45.6967163085937,40.368938446044901,25.218538284301701,39.057430267333899,35.270523071288999,37.738826751708942,0,2033,80.109490990031389,69.338957488595653,52.713840180079593,45.046448272060466,39.247961751823844,47.339495675964741,47.994630919647363,49.736215283558948,48.387453019647225,48.029117814568934,58.880481075641349,64.4280853335069,54.271014817093864,0]
[2034,73.471386437045325,63.833254225034082,48.179195776689433,39.537032547945849,42.760014717677059,46.07435364957675,46.643523103292715,49.241646594410923,45.695055671139087,42.447753642694202,55.112987129990692,61.966852128860261,51.246921302029698,0,2034,47.224786158583356,41.50875035394413,38.433806583967673,35.239516529666339,35.10225219240224,41.817464024312443,45.08334108204722,49.409523968647157,41.03994861827109,36.677263505171425,43.112287592392413,42.578022731038907,41.43558027837036,0,2034,38.0421333312988,36.858394622802699,37.198162078857401,25.881401062011701,18.789680480956999,43.233123779296797,45.993312835693303,47.719264984130803,41.934535980224602,29.169582366943299,42.4290771484375,39.687225341796797,37.244657834370891,0,2034,80.965052248173023,69.088062289677083,52.483669858742623,45.9894132548784,45.429849872940508,49.422784959826792,49.877197956431729,51.989426575200582,49.821701786088113,45.448609748614892,59.923985758411717,66.030619727074892,55.539197836338353,0]
[2035,74.939642073678101,65.005831543546307,51.569097752222063,42.493942260530595,32.214341192145632,46.864048760387,47.994614940991049,51.319413715982407,47.646274949904438,47.176023719227608,59.675476895772412,64.672500302300278,52.630934008890648,0,2035,47.672098402778154,43.817953421690284,40.72166775601611,37.557090075567018,36.040558744076336,43.313508124955149,47.400076393400077,51.828215089594828,42.427299443276539,37.283152999995451,43.923985370767866,43.242442940018783,42.935670730178053,0,2035,38.026409149169901,43.997173309326101,43.380416870117102,27.773563385009702,13.7337741851806,44.656032562255803,47.805873870849602,49.709175109863203,43.855640411376903,29.1701545715332,43.274703979492102,40.643001556396399,38.835493246714215,0,2035,82.583061654263503,70.357167175591925,56.176435860109429,49.428885920524586,34.225729195314088,50.269870779895804,51.321957497793257,54.183137157160843,51.949132502565227,50.511146232954999,64.884750652224312,68.913703497155012,57.067081510462749,0]
[2036,77.560997585243513,66.541648758328577,52.790732920285294,42.783922583703891,44.603175260820464,49.774386032894697,50.09870167862659,52.843110784080039,49.138936117270077,48.660671250402018,59.448200869894983,66.112147150801022,55.029719249362593,0,2036,48.620400446318115,43.242557071537554,41.518838898182899,39.703634572583461,40.438335162368894,44.928314578560069,48.676179446384403,53.507738332526351,43.699331567428352,38.637336406867,45.32595093674032,44.723974429464228,44.418549320746813,0,2036,39.707164764404297,38.886180877685497,41.0322875976562,31.346656799316399,25.5643405914306,46.742336273193303,49.382129669189403,51.786735534667898,44.945568084716797,31.238395690917901,44.915210723876903,41.870140075683501,40.618095556894893,0,2036,85.471780599791884,72.019414176604499,57.507215583906344,49.766190570336825,47.388093042864313,53.391715402474425,53.571915128526811,55.791859495331018,53.576593470845324,52.100751346727698,64.637634935092436,70.447761954682534,59.639243808932015,0]
[2037,77.007380769407405,69.753277583490856,53.277652078997974,43.139483775519842,48.343662458282942,51.438778957351893,52.208477837493305,54.796872912929523,50.60596614248545,47.980545269150461,60.058871395449913,67.081725017129116,56.307724516474053,0,2037,48.338676305652314,46.424608246792396,42.53911967127403,39.038405299776137,40.658180009468204,45.940291152792582,50.328863636419293,54.937478083515771,45.257831994397257,40.207805949613402,46.290243225200527,45.790206807609472,45.479309198542609,0,2037,39.726577758788999,46.616859436035099,44.4852294921875,29.3429241180419,23.510902404785099,47.680122375488203,51.351631164550703,53.5691108703613,45.995361328125,32.401618957519503,45.397121429443303,42.859443664550703,41.911408583323116,0,2037,84.861698000383683,75.495427032566894,58.037637562974282,50.179778782046725,51.362127498987341,55.177067275660406,55.827956613354672,57.854645363965162,55.17610859023889,51.372543664361544,65.301612951564749,71.480924447012541,61.01062731525974,0]
[2038,79.493118169799956,69.482863359686547,55.852634191957932,45.029706670733376,43.793150669570203,52.322850275575078,53.213861013897407,55.938131948368934,51.772213794054878,49.039916593401117,63.316682092131394,68.052022842319303,57.275595968458013,0,2038,50.33146723440364,46.266260958428887,43.343334544194455,40.071274135333653,40.512436497027927,46.773806584490501,51.063486086240601,55.627984714139124,46.288090218105253,39.036203482324439,47.285933751377193,46.904474978026094,46.125396098674315,0,2038,42.341541290283203,43.580150604247997,42.895687103271399,30.576471328735298,25.961521148681602,48.501365661621001,52.407161712646399,54.465221405029297,46.877407073974602,30.456666946411101,46.321971893310497,43.7939643859863,42.348260879516552,0,2038,87.600966554550283,75.202752078657369,60.842676313208976,52.37848304156315,46.527492413588185,56.125388048253519,56.903040405814465,59.05958888088233,56.447678169306421,52.50680754791167,68.84380893762318,72.514854112891143,62.079461375354221,0]
[2039,79.897808745318301,71.59822837932154,54.269511036589719,44.849929050005379,43.609989687695204,53.119981467710765,54.215247718802594,57.203233282093095,53.438043703538298,50.62682209515657,61.798415686235067,69.841441388279065,57.872387686728793,0,2039,50.832990560858207,48.087853925189364,43.940735156990058,41.350849150853861,41.818184177246799,47.696490180046588,51.803843644513904,56.313097671903648,47.632550652767598,39.749839211089729,47.85260096614406,48.038727483825824,47.093146898452467,0,2039,43.3083686828613,49.25581741333,45.773086547851499,32.753208160400298,25.047426223754801,49.005661010742102,53.564247131347599,55.638084411621001,48.732326507568303,31.597246170043899,46.840976715087798,44.418418884277301,43.827905654907163,0,2039,88.046933279559099,77.492255755326099,59.118112179403397,52.169365999619941,46.332895289052551,56.980450363252579,57.973850661739775,60.395285338021232,58.263946466995542,54.205899788794639,67.193007933681614,74.421622191010357,62.716135437204741,0]
[2040,80.863801208192044,69.791078831533028,53.984594242083112,44.721412722222027,50.987170149779338,54.805034432551658,55.937432056299969,59.146324777958846,54.527391110050111,48.058572210162453,62.868162933051003,70.490552021325513,58.848460557934089,0,2040,51.645779842948713,46.75021628512804,43.955930733635817,40.954904757725132,42.601482228011072,49.468758966234468,53.22690548622294,58.288124640435434,48.941848553499163,42.237047167211962,49.736890582459189,49.513318402521406,48.110100637169445,0,2040,44.0805053710937,44.3785591125488,43.166797637939403,31.520030975341701,27.1400451660156,51.298137664794901,54.860145568847599,57.8595581054687,50.160774230957003,34.401695251464801,48.741039276122997,46.931880950927699,44.544930775960239,0,2040,89.111451509318243,75.536340111667599,58.807740062579249,52.019876011941669,54.170689618424532,58.787963735239188,59.815429586397784,62.446805131526176,59.451671065019362,51.456086742324693,68.356137027593775,75.113301304907594,63.756124325578327,0]
[2041,82.481077232355887,71.186900408163694,55.064286126924777,45.615840976666469,52.006913552774925,55.901135121202692,57.056180697425972,60.329251273518025,55.617938932251114,49.019743654365705,64.125526191712027,71.900363061752032,60.025429769092788,0,2041,52.67869543980769,47.685220610830605,44.835049348308537,41.774002852879633,43.453511872571298,50.458134145559157,54.291443595947399,59.453887133244145,49.920685524569144,43.081788110556204,50.731628394108377,50.503584770571834,49.072302649912835,0,2041,44.962115478515578,45.26613029479978,44.030133590698192,32.150431594848534,27.682846069335913,52.324100418090801,55.957348480224553,59.016749267578078,51.163989715576143,35.089729156494094,49.715860061645458,47.870518569946256,45.435829391479444,0,2041,90.893680539504615,77.047066913900949,59.983894863830834,53.060273532180503,55.254103410793022,59.963723009943976,61.011738178125739,63.695741234156699,60.640704486319748,52.485208477171192,69.723259768145653,76.615567331005749,65.031246812089904,0]
[2042,84.130698777003005,72.610638416326964,56.165571849463277,46.5281577961998,53.047051823830422,57.019157823626749,58.197304311374495,61.535836298988386,56.730297710896139,50.000138527453018,65.408036715546274,73.338370322987075,61.225938364474636,0,2042,53.732269348603843,48.638925023047214,45.731750335274711,42.609482909937228,44.322582110022722,51.467296828470339,55.377272467866348,60.64296487590903,50.919099235060528,43.943423872767326,51.746260961990544,51.513656465983274,50.053748702911093,0,2042,45.86135778808589,46.171452900695776,44.91073626251216,32.793440226745503,28.236502990722631,53.370582426452614,57.076495449829046,60.197084252929642,52.18726950988767,35.791523739623976,50.710177262878368,48.827928941345185,46.344545979309039,0,2042,92.711554150294702,78.588008252178966,61.183572761107449,54.121479002824117,56.359185479008886,61.162997470142855,62.231972941688255,64.969656058839831,61.853518576046142,53.534912646714616,71.117724963508564,78.147878677625869,66.331871748331665,0]
[2043,85.813312752543069,74.06285118465351,57.288883286452545,47.458720952123798,54.107992860307029,58.159540980099287,59.361250397601985,62.766553024968154,57.864903665114063,51.000141298002077,66.716197449857205,74.805137729446813,62.450457131764118,0,2043,54.806914735575923,49.611703523508162,46.646385341980206,43.461672568135974,45.209033752223178,52.496642765039745,56.484817917223673,61.855824173427209,51.937481219761743,44.822292350222675,52.781186181230353,52.543929595302941,51.054823676969313,0,2043,46.778584943847605,47.094881958709692,45.808950987762401,33.449309031280414,28.801233050537085,54.437994074981667,58.218025358825628,61.401025937988237,53.231014900085427,36.507354214416459,51.724380808135933,49.804487520172088,47.271436898895217,0,2043,94.565785233300602,80.159768417222551,62.407244216329602,55.203908582880601,57.486369188589066,62.386257419545714,63.476612400522022,66.269049180016623,63.090588947567063,54.605610899648909,72.540079462778735,79.710836251178392,67.658509183298335,0]
[2044,87.529579007593938,75.544108208346586,58.434660952181595,48.407895371166276,55.190152717513172,59.322731799701273,60.548475405554029,64.021884085467519,59.022201738416342,52.020144123962119,68.050521398854357,76.301240484035745,63.699466274399413,0,2044,55.903053030287445,50.603937593978323,47.579313048819813,44.330906019498691,46.113214427267643,53.546575620340541,57.614514275568148,63.092940656895756,52.97623084415698,45.718738197227133,53.83680990485496,53.594808187209004,52.075920150508693,0,2044,47.714156642724561,48.036779597883886,46.725130007517649,34.118295211906023,29.377257711547827,55.526753956481301,59.382385866002139,62.629046456748,54.295635198087133,37.237501298704792,52.758868424298655,50.800577270575531,48.216865636873131,0,2044,96.457100937966615,81.76296378556701,63.655389100656194,56.307986754538213,58.636096572360849,63.633982567936627,64.746144648532464,67.594430163616963,64.352400726518411,55.697723117641885,73.990881052034311,81.305052976201964,69.011679366964287,0]
[2045,89.280170587745815,77.054990372513515,59.603354171225227,49.376053278589602,56.293955771863438,60.509186435695298,61.759444913665114,65.302321767176878,60.20264577318467,53.060547006441361,69.41153182683145,77.827265293716465,64.973455599887401,0,2045,57.021114090893192,51.616016345857894,48.530899309796212,45.217524139888667,47.035478715812999,54.617507132747349,58.76680456107951,64.354799470033669,54.035755461040118,46.633112961171676,54.913546102952061,54.666704350953182,53.117438553518873,0,2045,48.668439775579053,48.997515189841565,47.659632607668001,34.800661116144141,29.964802865778783,56.637289035610927,60.570033583322186,63.881627385882965,55.381547902048879,37.982251324678892,53.814045792784626,51.816588815987039,49.181202949610586,0,2045,98.386242956725951,83.398223061278358,64.928496882669322,57.434146489628979,59.80881850380807,64.906662219295356,66.041067541503111,68.946318766889306,65.639448741048781,56.811677579994722,75.470698673074992,82.93115403572601,70.391912954303564,0]
[2046,91.065773999500735,78.596090179963781,60.795421254649732,50.363574344161393,57.419834887300709,61.719370164409206,62.994633811938414,66.60836820252041,61.406698688648362,54.121757946570192,70.799762463368083,79.383810599590802,66.272924711885153,0,2046,58.161536372711055,52.648336672775052,49.501517295992137,46.121874622686441,47.976188290129258,55.7098572754023,59.942140652301099,65.641895459434338,55.116470570260923,47.565775220395111,56.011817025011105,55.760038437972248,54.179787324589256,0,2046,49.641808571090635,49.977465493638398,48.612825259821363,35.496674338467024,30.56409892309436,57.770034816323147,61.781434254988632,65.159259933600623,56.489178860089858,38.741896351172471,54.890326708640316,52.852920592306781,50.164827008602806,0,2046,100.35396781586047,85.066187522503924,66.227066820322705,58.582829419421557,61.004994873884229,66.204795463681265,67.36188889233317,70.325245142227089,66.952237715869757,57.947911131594616,76.980112646536497,84.58977711644053,71.799751213389641,0]
[2047,92.887089479490754,80.168011983563062,62.01132967974273,51.370845831044619,58.568231585046725,62.953757567697394,64.254526488177177,67.940535566570816,62.634832662421331,55.204193105501595,72.215757712635451,80.971486811582622,67.598383206122861,0,2047,59.324767100165275,53.701303406230551,50.491547641911978,47.044312115140173,48.935712055931845,56.824054420910343,61.140983465347119,66.954733368623025,56.218799981666145,48.517090724803012,57.132053365511325,56.875239206731692,55.263383071081044,0,2047,50.63464474251245,50.977014803511167,49.58508176501779,36.206607825236368,31.175380901556249,58.925435512649614,63.017062940088408,66.462445132272634,57.618962437291657,39.516734278195919,55.98813324281312,53.909979004152916,51.168123548774865,0,2047,102.36104717217768,86.76751127295401,67.551608156729159,59.754486007809987,62.225094771361917,67.528891372954888,68.709126670179828,71.731750045071635,68.291282470187156,59.106869354226511,78.519714899467232,86.281572658769349,73.235746237657452,0]
[2048,94.744831269080578,81.771372223234323,63.251556273337584,52.398262747665513,59.739596216747657,64.212832719051349,65.539617017940728,69.299346277902231,63.887529315669759,56.308276967611626,73.660072866888157,82.590916547814274,68.950350870245316,0,2048,60.511262442168579,54.775329474355161,51.501378594750221,47.985198357442975,49.914426297050483,57.960535509328551,62.363803134654063,68.293828035995489,57.343175981299467,49.487432539299071,58.274694432821555,58.012743990866326,56.368650732502658,0,2048,51.647337637362696,51.996555099581393,50.576783400318149,36.930739981741098,31.798888519587376,60.103944222902605,64.277404198890181,67.791694034918095,58.771341686037488,40.307068963759839,57.107895907669381,54.988178584235975,52.19148601975035,0,2048,104.40826811562123,88.502861498413097,68.90264031986375,60.949575727966192,63.469596666789158,68.879469200413993,70.083309203583426,73.166385045973072,69.657108119590902,60.289006741311042,80.090109197456584,88.007204111944731,74.700461162410591,0]
[2049,96.639727894462197,83.406799667699005,64.516587398804333,53.446228002618824,60.934388141082614,65.497089373432374,66.850409358299544,70.685333203460274,65.165279901983155,57.434442506963862,75.133274324225923,84.242734878770563,70.329357887650204,0,2049,61.721487691011951,55.870836063842262,52.531406166645226,48.944902324591837,50.912714822991497,59.119746219515122,63.611079197347145,69.6597045967154,58.490039500925455,50.477181190085055,59.44018832147799,59.172998870683656,57.496023747152712,0,2049,52.680284390109954,53.03648620157302,51.588319068324516,37.669354781375922,32.434866289979126,61.306023107360659,65.562952282867982,69.147527915616465,59.946768519758237,41.113210343035036,58.250053825822768,56.087942155920693,53.23531574014536,0,2049,106.49643347793365,90.272918728381356,70.280693126261028,62.168567242525519,64.738988600124941,70.257058584422268,71.484975387655098,74.629712746892537,71.050250281982727,61.494786876137262,81.691911381405717,89.767348194183626,76.194470385658803,0]
[2050,98.57252245235145,85.07493566105299,65.806919146780416,54.515152562671204,62.153075903904266,66.807031160901019,68.187417545465536,72.099039867529484,66.468585500022826,58.583131357103142,76.63593981071044,85.92758957634598,71.735945045403227,0,2050,62.955917444832188,56.988252785119109,53.582034289978132,49.923800371083672,51.930969119451326,60.302141143905423,64.883300781294082,71.052898688649705,59.659840290943968,51.486724813886759,60.628992087907548,60.356458848097333,58.645944222095771,0,2050,53.73389007791215,54.09721592560448,52.620085449691004,38.422741877003439,33.083563615778708,62.532143569507873,66.874211328525348,70.530478473928795,61.145703890153406,41.935474549895737,59.415054902339222,57.209700999039107,54.300022054948272,0,2050,108.62636214749233,92.078377102948991,71.686306988786257,63.411938587376028,66.03376837212744,71.662199756110709,72.914674895408197,76.122307001830393,72.471255287622384,62.724682613660008,83.325749609033835,91.562695158067299,77.718359793371988,0]
[2051,100.54397290139848,86.776434374274046,67.123057529716021,55.605455613924626,63.396137421982353,68.143171784119048,69.551165896374854,73.541020664880079,67.797957210023284,59.754793984245204,78.168658606924652,87.6461413678729,73.170663946311294,0,2051,64.215035793728831,58.128017840821492,54.653674975777697,50.922276378505344,52.969588501840356,61.508183966783534,66.180966796919961,72.473956662422694,60.853037096762847,52.516459310164493,61.841571929665697,61.563588025059282,59.818863106537684,0,2051,54.808567879470395,55.179160244116574,53.672487158684824,39.191196714543509,33.745234888094281,63.782786440898029,68.211695555095858,71.941088043407376,62.368617967956475,42.774184040893651,60.603356000386007,58.353895019019888,55.386022496047239,0,2051,110.79888939044218,93.919944645007973,73.120033128561985,64.680177359123547,67.354443739569987,73.095443751232921,74.372968393316356,77.644753141867,73.920680393374838,63.979176265933212,84.992264601214515,93.393949061228653,79.27272698923943,0]
[2052,102.55485235942645,88.511963061759531,68.465518680310339,56.717564726203122,64.664060170422005,69.506035219801433,70.94218921430236,75.011841078177682,69.153916354223753,60.94988986393011,79.732031779063149,89.399064195230366,74.634077225237533,0,2052,65.49933650960341,59.29057819763792,55.746748475293252,51.940721906075453,54.028980271877167,62.738347646119209,67.504586132858364,73.923435795671153,62.070097838698103,53.566788496367785,63.078403368259011,62.794859785560469,61.015240368668437,0,2052,55.904739237059808,56.282743448998907,54.745936901858521,39.975020648834381,34.42013958585617,65.058442169715988,69.575929466197778,73.379909804275528,63.615990327315608,43.629667721711527,61.815423120393731,59.520972919400286,56.493742945968172,0,2052,113.01486717825102,95.798343537908139,74.582433791133226,65.973780906306018,68.701532614361383,74.557352626257583,75.860427761182677,79.197648204704336,75.399094001242332,65.258759791251876,86.692109893238808,95.261828042453232,80.858181529024222,0]
[2053,104.60594940661498,90.282202322994721,69.83482905391655,57.851916020727188,65.957341373830445,70.896155924197458,72.361032998588414,76.512077899741243,70.536994681308229,62.168887661208714,81.32667241464442,91.18704547913498,76.126758769742281,0,2053,66.809323239795475,60.476389761590681,56.86168344479912,52.979536344196966,55.109559877314709,63.993114599041597,68.854677855515533,75.401904511584576,63.311499795472066,54.638124266295144,64.339971435624193,64.050756981271675,62.235545176041803,0,2053,57.022834021801003,57.408398317978886,55.840855639895693,40.774521061811072,35.108542377573293,66.35961101311031,70.967448055521729,74.847508000361046,64.888310133861921,44.502261076145757,63.051731582801608,60.711392377788293,57.623617804887552,0,2053,115.27516452181605,97.714310408666307,76.074082466955886,67.293256524432138,70.075563266648615,76.048499678782733,77.377636316406338,80.781601168798417,76.907075881267176,66.563934987076919,88.425952091103582,97.167064603302293,82.475345159604686,0]
[2054,106.69806839474728,92.08784636945461,71.231525634994881,59.008954341141731,67.27648820130706,72.314079042681414,73.80825365856019,78.04231945773607,71.947734574934401,63.412265414432888,82.95320586293731,93.010786388717676,77.649293945137131,0,2054,68.14550970459139,61.685917556822496,57.9989171136951,54.039127071080905,56.211751074861006,65.272976891022424,70.231771412625847,76.909942601816269,64.577729791381515,55.73088675162105,65.626770864336677,65.331772120897114,63.48025607956265,0,2054,58.163290702237028,58.556566284338466,56.957672752693611,41.590011483047292,35.810713225124758,67.686803233372515,72.386797016632158,76.344458160368262,66.186076336539159,45.392306297668675,64.312766214457639,61.925620225344062,58.776090160985312,0,2054,117.58066781225237,99.668596616839636,77.595564116295009,68.639121654920785,71.477074531981586,77.569469672358395,78.925189042734473,82.397233192174383,78.445217398892524,67.895213686818465,90.194471132925656,99.110405895368345,84.124852062796805,0]
[2055,108.83202976264222,93.929603296843709,72.656156147694773,60.189133427964563,68.6220179653332,73.76036062353505,75.284418731731392,79.603165846890789,73.386689266433095,64.68051072272155,84.612269980196061,94.871002116492036,79.202279824039877,0,2055,69.508419898683215,62.919635907958948,59.158895455969002,55.119909612502525,57.335986096358226,66.578436428842878,71.636406840878365,78.4481414538526,65.869284387209149,56.845504486653475,66.939306281623416,66.638407563315056,64.749861201153905,0,2055,59.326556516281769,59.727697610025238,58.096826207747483,42.421811712708241,36.526927489627255,69.040539298039974,73.834532956964807,77.871347323575634,67.509797863269938,46.300152423622052,65.599021538746797,63.164132629850947,59.951611964205007,0,2055,119.93228116849743,101.66196854917644,79.147475398620912,70.011904088019207,72.906616022621222,79.120859065805561,80.503692823589162,84.045177856017872,80.014121746870373,69.253117960554832,91.998360555584171,101.09261401327571,85.807349104052761,0]
[2056,111.00867035789507,95.80819536278058,74.10927927064867,61.392916096523855,69.994458324639865,75.235567836005757,76.790107106366023,81.1952291638286,74.854423051761756,65.974120937175982,86.30451537979998,96.768422158821878,80.786325420520669,0,2056,70.898588296656882,64.178028626118135,60.342073365088382,56.222307804752575,58.482705818285389,67.910005157419732,73.069134977695938,80.017104282929651,67.186670074953327,57.982414576386546,68.278092407255883,67.971175714581364,66.044858425176969,0,2056,60.513087646607403,60.922251562225746,59.258762731902436,43.270247946962407,37.257466039419803,70.421350084000778,75.311223616104101,79.428774270047143,68.859993820535337,47.226155472094497,66.911001969521735,64.427415282447967,61.150644203489122,0,2056,122.33092679186737,103.69520792015997,80.730424906593328,71.412142169779599,74.364748343073643,80.703276247121678,82.113766680060948,85.726081413138232,81.614404181807785,70.638180319765937,93.838327766695855,103.11446629354123,87.52349608613379,0]
[2057,113.22884376505297,97.724359270036189,75.591464856061648,62.620774418454332,71.394347491132663,76.740279192725879,78.325909248493346,82.81913374710517,76.351511512796989,67.293603355919501,88.030605687395976,98.703790601998321,82.402051928931073,0,2057,72.316560062590028,65.461589198640496,61.548914832390153,57.346753960847629,59.652359934651095,69.268205260568124,74.530517677249861,81.617446368588247,68.530403476452392,59.142062867914277,69.643654255401003,69.330599228872998,67.365755593680532,0,2057,61.723349399539551,62.14069659347026,60.443937986540483,44.135652905901658,38.002615360208203,71.829777085680789,76.81744808842619,81.01734975544808,70.237193696946051,48.170678581536386,68.24922200891217,65.715963588096926,62.373657087558904,0,2057,124.77754532770471,105.76911207856317,82.3450334047252,72.840385013175194,75.852043309935112,82.317341772064111,83.756042013662167,87.440603041401005,83.24669226544394,72.050943926161253,95.715094322029771,105.17675561941205,89.273966007856473,0]
[2058,115.49342064035403,99.678846455436911,77.103294153182887,63.87318990682342,72.822234440955313,78.2750847765804,79.892427433463212,84.475516422047278,77.878541743052935,68.639475423037894,89.791217801143901,100.67786641403829,84.050092967509698,0,2058,73.762891263841837,66.770820982613301,62.779893129037958,58.493689040064581,60.845407133344118,70.653569365779489,76.021128030794856,83.249795295960013,69.901011545981447,60.32490412527256,71.036527340509025,70.717211213450454,68.713070705554131,0,2058,62.957816387530343,63.383510525339666,61.652816746271291,45.018365964019694,38.762667667412366,73.266372627394404,78.353797050194714,82.637696750557041,71.641937570884977,49.134092153167117,69.614206449090418,67.030282859858872,63.621130229310069,0,2058,127.27309623425882,107.88449432013444,83.991934072819703,74.297192713438704,77.369084176133811,83.963688607505389,85.431162853935419,89.18941510222902,84.91162611075282,73.491962804684476,97.629396208470368,107.28029073180029,91.059445328013609,0]
[2059,117.80328905316111,101.67242338454565,78.645360036246544,65.150653704959893,74.278679129774417,79.840586472112008,81.490275982132474,86.165026750488224,79.436112577913988,70.012264931498649,91.587042157166778,102.69142374231906,85.731094826859888,0,2059,75.238149089118679,68.106237402265563,64.035490991618715,59.66356282086587,62.062315276010999,72.066640753095086,77.541550591410754,84.914791201879211,71.299031776901074,61.531402207778015,72.457257887319201,72.13155543771947,70.08733211966522,0,2059,64.216972715280946,64.651180735846467,62.885873081196721,45.918733283300085,39.537921020760614,74.7317000799423,79.920872991198607,84.290450685568189,73.074776322302682,50.116773996230464,71.006490578072231,68.370888517056045,64.89355283389628,0,2059,129.818558158944,110.04218420653713,85.671772754276105,75.783136567707473,78.916465859656483,85.642962379655501,87.139786111014132,90.973203404273605,86.609858632967885,74.961802060778169,99.581984132639775,109.42589654643631,92.880634234573861,0]
[2060,120.15935483422433,103.70587185223657,80.218267236971471,66.453666779059091,75.76425271236991,81.437398201554245,83.120081501775118,87.888327285497994,81.024834829472269,71.412510230128618,93.418783000310114,104.74525221716544,87.445716723397098,0,2060,76.742912070901056,69.468362150310881,65.316200811451097,60.856834077283189,63.30356158153122,73.507973568156984,79.092381603238977,86.613087025916798,72.725012412439099,62.762030251933574,73.906403045065588,73.574186546473854,71.489078762058526,0,2060,65.501312169586569,65.944204350563396,64.143590542820661,46.837107948966086,40.328679441175829,76.226334081541154,81.519290451022584,85.976259699279552,74.53627184874874,51.119109476155074,72.426620389633683,69.738306287397165,66.1914238905742,0,2060,132.41492932212287,112.24302789066788,87.385208209361636,77.298799299061628,80.494795176849621,87.355821627248616,88.882581833234411,92.792667472359085,88.34205580562724,76.461038101993736,101.57362381529258,111.61441447736503,94.73824691926535,0]
[2061,122.56254193090882,105.7799892892813,81.822632581710906,67.782740114640276,77.27953776661731,83.066146165585337,84.782483131810622,89.646093831207949,82.64533152606171,72.840760434731195,95.287158660316322,106.84015726150875,89.194631057865038,0,2061,78.277770312319078,70.857729393317101,66.622524827680124,62.073970758828857,64.569632813161846,74.978133039520131,80.674229235303756,88.345348766435137,74.179512660687877,64.017270856972246,75.3845311059669,75.045670277403332,72.918860337299705,0,2061,66.811338412978301,67.263088437574666,65.426462353677081,47.773850107945407,41.135253029999348,77.750860763171971,83.149676260043037,87.695784893265142,76.026997285723709,52.141491665678174,73.875152797426352,71.133072413145115,67.515252368385703,0,2061,135.06322790856532,114.48788844848123,89.132912373548876,78.844775285042857,82.104691080386615,89.102938059793587,90.660233469899097,94.648520821806272,90.108896921739785,77.990258864033606,103.60509629159843,113.84670276691233,96.633011857650672,0]
[2062,125.013792769527,107.89558907506694,83.459085233345121,69.13839491693308,78.825128521949651,84.727469088897053,86.478132794446836,91.439015707832112,84.29823815658294,74.297575643425816,97.192901833522654,108.97696040673893,90.978523679022331,0,2062,79.843325718565467,72.27488398118345,67.954975324233729,63.315450174005434,65.861025469425087,76.477695700310534,82.287713820009827,90.112255741763846,75.663102913901639,65.297616274111689,76.892221728086241,76.546583682951393,74.377237544045684,0,2062,68.147565181237866,68.608350206326165,66.734991600750618,48.729327110104315,41.957958090599334,79.305877978435419,84.812669785243898,89.449700591130451,77.547537231438184,53.184321498991736,75.352655853374884,72.555733861408015,68.865557415753415,0,2062,137.76449246673664,116.77764621745085,90.915570621019853,80.421670790743718,83.746784901994346,90.884996820989457,92.473438139297087,96.541491238242401,91.91107486017458,79.550064041314286,105.6771982174304,116.12363682225057,98.565672094803688,0]
[2063,127.51406862491754,110.05350085656828,85.128266938012018,70.521162815271737,80.401631092388641,86.422018470674999,88.207695450335777,93.267796021988758,85.984202919714605,75.78352715629434,99.136759870193103,111.15649961487371,92.798094152602786,0,2063,81.440192232936781,73.720381660807121,69.314074830718411,64.581759177485537,67.178245978813592,78.007249614316748,83.933468096410024,91.914500856599119,77.17636497217967,66.603568599593928,78.430066162647961,78.077515356610419,75.864782294926627,0,2063,69.51051648486262,69.980517210452689,68.069691432765637,49.703913652306404,42.797117252411319,80.891995538004124,86.508923180948784,91.238694602953061,79.098487976066949,54.248007928971575,76.859708970442384,74.006848538636177,70.242868564068488,0,2063,140.51978231607137,119.11319914179987,92.733882033440253,82.03010420655859,85.421720600034234,92.702696757409242,94.322906902083034,98.472321063007257,93.749296357378071,81.141065322140577,107.79074218177901,118.44610955869558,100.53698553669973,0]
[2064,130.06434999741589,112.25457087369965,86.830832276772256,71.931586071577172,82.00966371423641,88.150458840088504,89.971849359342499,95.13315194242854,87.703886978108898,77.299197699420233,101.11949506759697,113.37962960717118,94.654056035654847,0,2064,83.068996077595514,75.194789294023266,70.700356327332784,65.873394361035253,68.521810898389859,79.567394606603088,85.612137458338225,93.752790873731101,78.719892271623266,67.9356399715858,79.998667485900924,79.639065663742628,77.382077940825141,0,2064,70.900726814559874,71.38012755466174,69.431085261420947,50.697991925352532,43.653059597459546,82.509835448764207,88.239101644567768,93.063468495012117,80.680457735588291,55.332968087551009,78.396903149851227,75.486985509408896,71.647725935349854,0,2064,143.33017796239281,121.49546312463586,94.588559674109064,83.670706290689765,87.130155012034919,94.556750692557429,96.209365040124695,100.4417674842674,95.624282284525634,82.763886628583393,109.94655702541459,120.81503174986949,102.54772524743377,0]
[2065,132.6656369973642,114.49966229117365,88.567448922307705,73.37021779300872,83.649856988521137,89.913468016890278,91.771286346529351,97.035814981277113,89.457964717671075,78.845181653408645,103.14188496894892,115.64722219931461,96.547137156367953,0,2065,84.730375999147427,76.69868507990374,72.114363453879434,67.190862248255954,69.892247116357652,81.158742498735151,87.324380207504987,95.627846691205718,80.294290117055738,69.294352771017515,81.598640835618937,81.231846977017483,78.929719499641649,0,2065,72.31874135085107,72.80773010575497,70.819706966649363,51.711951763859581,44.526120789408736,84.160032157739494,90.003883677459129,94.924737864912359,82.294066890300059,56.43962744930203,79.964841212848256,76.996725219597081,73.080680454056846,0,2065,146.19678152164067,123.92537238712858,96.480330867591249,85.344120416503557,88.872758112275619,96.447885706408584,98.133552340927196,102.45060283395276,97.536767930216143,84.419164361155069,112.14548816592288,123.23133238486689,104.59867975238241,0]
[2066,135.3189497373115,116.78965553699713,90.33879790075386,74.837622148868903,85.322854128291567,91.71173737722809,93.606712073459946,98.976531280902663,91.2471240120245,80.422085286476815,105.20472266832789,117.96016664330091,98.478079899495313,0,2066,86.424983519130379,78.232658781501812,73.556650722957031,68.534679493221077,71.290092058684806,82.781917348709854,89.070867811655091,97.540403625029839,81.900175919396858,70.68023982643787,83.230613652331314,82.856483916557835,80.508313889634465,0,2066,73.765116177868094,74.263884707870076,72.236101105982357,52.746190799136777,45.416643205196912,85.843232800894285,91.803961351008311,96.823232622210611,83.939948228106061,57.568419998288071,81.564138037105224,78.536659723989018,74.542294063137987,0,2066,149.1207171520735,126.40387983487115,98.409937484943072,87.051002824833631,90.650213274521136,98.376843420536758,100.09622338774574,104.49961489063182,99.487503288820463,86.107547648378173,114.38839792924135,125.69595903256423,106.69065334743009,0]
[2067,138.02532873205774,119.12544864773707,92.145573858768941,76.334374591846284,87.029311210857401,93.545972124772646,95.478846314929143,100.95606190652072,93.072066492264995,82.030526992206347,107.30881712169445,120.31936997616693,100.44764149748521,0,2067,88.153483189512983,79.797311957131853,75.027783737416172,69.905373083085493,72.7158938998585,84.437555695684054,90.852285167888198,99.491211697530431,83.538179437784791,72.093844622966628,84.895225925377943,84.513613594888994,82.11848016742718,0,2067,75.240418501425452,75.74916240202748,73.680823128102006,53.801114615119516,46.324976069300853,87.560097456912175,93.640040578028476,98.759697274654826,85.618747192668181,58.719788398253833,83.195420797847333,80.107392918468804,76.033139944400745,0,2067,152.10313149511498,128.93195743156858,100.37813623464193,88.792022881330311,92.463217540011556,100.34438028894749,102.09814785550066,106.58960718844446,101.47725335459687,87.82969860134574,116.67616588782617,128.20987821321552,108.82446641437866,0]
[2068,140.78583530669891,121.50795762069181,93.988485335944318,77.861062083683208,88.769897435074554,95.416891567268095,97.388423241227727,102.97518314465113,94.9335078221103,83.67113753205048,109.45499346412834,122.72575737569026,102.45659432743493,0,2068,89.916552853303244,81.393258196274488,76.528339412164499,71.303480544747202,74.17021177785567,86.126306809597736,92.669330871245961,101.48103593148105,85.208943026540481,73.535721515425962,86.593130443885499,86.203885866786777,83.760849770775721,0,2068,76.745226871453966,77.264145650068031,75.15443959066404,54.877136907421907,47.251475590686873,89.311299406050423,95.512841389589042,100.73489122014793,87.331122136521543,59.894184166218913,84.859329213804287,81.709540776838182,77.553802743288756,0,2068,155.14519412501727,131.51059658019994,102.38569895933477,90.567863338956926,94.312481890811782,102.35126789472645,104.14011081261067,108.72139933221335,103.50679842168881,89.58629257337266,119.0096892055827,130.77407577747982,111.00095574266625,0]
[2069,143.60155201283288,123.93811677310565,95.868255042663208,79.418283325356867,90.54529538377605,97.325229398613459,99.33619170605229,105.03468680754415,96.832177978552508,85.344560282691489,111.64409333341091,125.18027252320407,104.50572621398364,0,2069,91.714883910369309,83.021123360199979,78.05890620040779,72.729550155642144,75.653616013412787,87.848832945789695,94.522717488670878,103.51065665011066,86.913121887071298,75.006435945734481,88.324993052763205,87.927963584122509,85.436066766191232,0,2069,78.280131408883051,78.809428563069389,76.657528382477324,55.974679645570347,48.196505102500609,91.097525394171427,97.423098217380826,102.74958904455089,89.07774457925197,61.092067849543291,86.556515798080369,83.343731592374951,79.104878798154544,0,2069,158.24809800751763,134.14080851180395,104.43341293852147,92.379220605736066,96.198731528628016,104.39829325262097,106.22291302886289,110.89582731885763,105.57693439012259,91.378018424840121,121.38988298969436,133.38955729302941,113.22097485751959,0]
[2070,146.47358305308956,126.41687910856777,97.785620143516468,81.006648991864012,92.356201291451569,99.27173398658573,101.32291554017334,107.13538054369504,98.768821538123561,87.051451488345322,113.87697520007913,127.68387797366815,106.59584073826331,0,2070,93.549181588576701,84.68154582740398,79.620084324415942,74.184141158754983,77.166688333681037,89.605809604705485,96.413171838444299,105.58086978311287,88.651384324812724,76.506564664649176,90.09149291381847,89.686522855804967,87.144788101515061,0,2070,79.845734037060708,80.385617134330772,78.190678950126866,57.094173238481758,49.160435204550623,92.919475902054856,99.371560181728441,104.8045808254419,90.859299470837016,62.313909206534156,88.287646114041976,85.010606224222457,80.68697637411762,0,2070,161.41305996766798,136.82362468204005,106.5220811972919,94.226805017850793,98.122706159200575,106.4862591176734,108.34737128944015,113.11374386523478,107.68847307792504,93.205578793336926,123.81768064948825,136.05734843889002,115.48539435466996,0]
[2071,149.40305471415135,128.94521669073913,99.741332546386801,82.626781971701291,94.203325317280601,101.25716866631744,103.3493738509768,109.27808815456893,100.74419796888603,88.792480518112228,116.15451470408071,130.23755553314152,108.72775755302855,0,2071,95.420165220348238,86.375176743952068,81.212486010904257,75.667823981930084,78.710022100354664,91.397925796799598,98.341435275213186,107.69248717877514,90.424412011308974,78.036695957942158,91.893322772094848,91.480253312921064,88.887683863545348,0,2071,81.44264871780193,81.993329477017383,79.754492529129408,58.236056703251393,50.143643908641636,94.777865420095949,101.35899138536301,106.90067244195075,92.676485460253758,63.560187390664836,90.053399036322816,86.710818348706908,82.300715901599986,0,2071,164.64132116702135,139.56009717568085,108.65252282123774,96.111341118207804,100.08516028238459,108.61598430002687,110.51431871522895,115.37601874253947,109.84224253948354,95.06969036920367,126.29403426247802,138.77849540766783,117.7951022417634,0]
[2072,152.39111580843439,131.52412102455392,101.73615919731454,84.279317611135312,96.08739182362622,103.28231203964378,105.41636132799634,111.46364991766032,102.75908192826375,90.568330128474472,118.47760499816232,132.84230664380436,110.90231270408913,0,2072,97.328568524755198,88.102680278831116,82.836735731122346,77.181180461568687,80.284222542361761,93.225884312735587,100.30826398071746,109.84633692235064,92.232900251535156,79.597429877101007,93.731189227536746,93.309858379179488,90.665437540816285,0,2072,83.071501692157966,83.63319606655773,81.349582379712004,59.400777837316419,51.146516786814466,96.673422728497869,103.38617121307027,109.03868589078976,94.530015169458835,64.831391138478139,91.854467017049274,88.445034715681047,83.946730219631988,0,2072,167.93414759036179,142.35129911919446,110.8255732776625,98.033567940571956,102.08686348803229,110.7883039860274,112.72460508953354,117.68353911739027,112.03908739027321,96.971084176587752,128.8199149477276,141.55406531582119,120.15100428659865,0]
[2073,155.43893812460308,134.15460344504501,103.77088238126083,85.964903963358026,98.009139660098739,105.34795828043666,107.52468855455626,113.69292291601353,104.81426356682903,92.379696731043964,120.84715709812556,135.49915277668046,113.12035895817093,0,2073,99.275139895250305,89.864733884407741,84.493470445744791,78.724804070800062,81.889906993208996,95.090401998990302,102.31442926033181,112.04326366079766,94.077558256565865,81.189378474643021,95.605813012087481,95.176055546763081,92.478746291632604,0,2073,84.732931726001127,85.30585998788888,82.976574027306242,60.588793394062748,52.169447122550757,98.60689118306783,105.45389463733167,111.21945960860556,96.420615472848013,66.128018961247705,93.691556357390255,90.213935409994676,85.625664824024625,0,2073,171.29283054216901,145.19832510157835,113.04208474321575,99.994239299383395,104.12860075779294,113.00407006574795,114.97909719132421,120.03720989973807,114.27986913807868,98.910505860119514,131.39631324668215,144.38514662213763,122.55402437233063,0]
[2074,158.54771688709513,136.8376955139459,105.84630002888605,87.684202042625188,99.96932245330072,107.45491744604539,109.67518232564738,115.96678137433381,106.91054883816561,94.227290665664839,123.26410024008808,138.20913583221406,115.38276613733434,0,2074,101.26064269315532,91.662028562095898,86.183339854659692,80.299300152216063,83.527705133073184,96.992210038970114,104.36071784553845,114.28412893401362,95.959109421697178,82.813166044135883,97.517929272329226,97.07957665769834,94.328321217465259,0,2074,86.427590360521151,87.011977187646664,84.636105507852363,61.800569261944005,53.212836065001774,100.57902900672919,107.56297253007831,113.44384880077767,98.349027782304972,67.450579340472657,95.565387484538064,92.018214118194564,87.33817812050512,0,2074,174.71868715301241,148.10229160360993,115.30292643808006,101.99412408537107,106.2111727729488,115.26415146706292,117.2786791351507,122.43795409773284,116.56546652084026,100.88871597732191,134.0242395116158,147.27284955458038,125.00510485977725,0]
[2075,161.71867122483704,139.57444942422481,107.96322602946377,89.437886083477693,101.96870890236674,109.6040157949663,111.86868597216034,118.28611700182049,109.04875981492893,96.111836478978134,125.72938224488985,140.97331854885834,117.69042146008103,0,2075,103.28585554701843,93.495269133337814,87.907006651752894,81.905286155260384,85.198259235734653,98.932054239749519,106.44793220244922,116.5698115126939,97.878291610131129,84.469429365018598,99.468287857775806,99.021168190852308,96.21488764181457,0,2075,88.156142167731574,88.752216731399599,86.328827618009413,63.036580647182888,54.277092786301807,102.59060958686378,109.71423198067988,115.71272577679323,100.31600833795108,68.799590927282111,97.476695234228828,93.858578400558457,89.084941682915215,0,2075,178.21306089607268,151.06433743568212,117.60898496684166,104.03400656707849,108.33539622840777,117.56943449640417,119.62425271785371,124.8867131796875,118.89677585125706,102.90649029686834,136.70472430184813,150.21830654567199,127.50520695697277,0]
[2076,164.95304464933378,142.36593841270931,110.12249055005304,91.226643805147248,104.00808308041408,111.79609611086563,114.10605969160355,120.6518393418569,111.2297350112275,98.0340732085577,128.24396988978765,143.79278491983553,120.04422988928268,0,2076,105.3515726579588,95.365174516004572,89.66514678478795,83.543391878365597,86.902224420449343,100.91069532454451,108.57689084649822,118.90120774294779,99.835857442333747,86.158817952318969,101.45765361493132,101.00159155466936,98.139185394650852,0,2076,89.91926501108621,90.527261066027592,88.055404170369599,64.297312260126546,55.362634642027842,104.64242177860106,111.90851662029348,118.0269802923291,102.3223285047101,70.175582745827754,99.426229138913399,95.735749968569621,90.866640516573511,0,2076,181.77732211399413,154.08562418439575,119.96116466617849,106.11468669842006,110.50210415297593,119.92082318633226,122.01673777221079,127.38444744328126,121.2747113682822,104.96462010280571,139.43881878788508,153.22267267658543,130.05531109611226,0]
[2077,168.25210554232046,145.2132571809635,112.3249403610541,93.051176681250197,106.08824474202237,114.03201803308295,116.38818088543562,123.06487612869404,113.45432971145206,99.99475467272886,130.8088492875834,146.66864061823225,122.44511448706834,0,2077,107.45860411111798,97.272478006324661,91.458449720483713,85.214259715932911,88.640268908858332,102.92890923103539,110.74842866342819,121.27923189780675,101.83257459118042,87.881994311365347,103.48680668722994,103.02162338576275,100.10196910254386,0,2077,91.717650311307935,92.337806287348144,89.816512253776992,65.583258505329084,56.469887334868403,106.73527021417308,114.14668695269935,120.38751989817568,104.3687750748043,71.57909440074431,101.41475372169167,97.650464967941019,92.683973326905004,0,2077,185.41286855627402,157.16733666808366,122.36038795950206,108.23698043238846,112.71214623603545,122.3192396500589,124.457072527655,129.9321363921469,123.70020559564784,107.06391250486183,142.22759516364277,156.28712613011714,132.65641731803453,0]
[2078,171.61714765316688,148.11752232458278,114.57143916827519,94.912200214875199,108.21000963686282,116.31265839374461,118.71594450314433,125.52617365126792,115.7234163056811,101.99464976618344,133.42502627333508,149.60201343059688,124.89401677680968,0,2078,109.60777619334034,99.217927566451152,93.287618714893384,86.918544910251569,90.413074287035499,104.9874874156561,112.96339723669675,123.70481653576289,103.86922608300402,89.639634197592656,105.55654282097454,105.08205585347801,102.10400848459476,0,2078,93.552003317534101,94.184562413095108,91.61284249885253,66.894923675435663,57.599285081565775,108.86997561845655,116.42962069175334,122.79527029613919,106.45615057630039,73.0106762887592,103.44304879612551,99.603474267299845,94.537652793443101,0,2078,189.1211259273995,160.31068340144535,124.80759571869211,110.40172004103623,114.96638916075617,124.76562444306009,126.94621397820811,132.53077911998983,126.17420970756081,109.20519075495908,145.07214706691562,159.41286865271948,135.30954566439522,0]
[2079,175.04949060623022,151.07987277107443,116.86286795164069,96.810444219172709,110.37420982960008,118.63891156161951,121.09026339320722,128.03669712429328,118.03788463179473,104.03454276150711,136.09352679880178,152.59405369920881,127.39189711234587,0,2079,111.79993171720714,101.20228611778018,95.153371089191253,88.656915808456603,92.221335772776214,107.08723716396923,115.22266518143068,126.17891286647814,105.9466106046641,91.432426881544515,107.66767367739403,107.18369697054757,104.14608865428664,0,2079,95.423043383884789,96.068253661357005,93.445099348829586,68.232822148944379,58.751270783197093,111.04737513082569,118.75821310558841,125.25117570206199,108.58527358782639,74.470889814534388,105.51190977204803,101.59554375264584,96.428405849311972,0,2079,192.90354844594751,163.51689706947425,127.30374763306595,112.60975444185695,117.26571694397128,127.26093693192129,129.48513825777226,135.18139470238964,128.69769390171203,111.38929457005825,147.97359000825392,162.60112602577388,138.0157365776831,0]
[2080,178.55048041835482,154.10147022649593,119.20012531067351,98.74665310355617,112.58169402619208,121.0116897928519,123.51206866107137,130.59743106677917,120.39864232443063,106.11523361673726,138.81539733477783,155.64593477319301,129.9397350545928,0,2080,114.03593035155129,103.22633184013579,97.056438510975084,90.430054124625741,94.065762488231741,109.22898190724862,117.5271184850593,128.7024911238077,108.06554281675739,93.261075419175413,109.82102715094192,109.32737090995853,106.22901042737236,0,2080,97.331504251562492,97.989618734584141,95.314001335806182,69.597478591923263,59.926296198861039,113.2683226334422,121.13337736770018,127.75619921610323,110.75697905958292,75.960307610825083,107.62214796748898,103.62745462769875,98.356973966298213,0,2080,196.76161941486646,166.78723501086375,129.84982258572728,114.86194953069409,119.61103128285072,129.80615567055972,132.0748410229277,137.88502259643744,131.27164777974627,113.61708046145942,150.93306180841901,165.85314854628936,140.77605130923675,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salisbury","HGI","Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,40.90230579827373,28.85624937532587,34.879277586799802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,40.998439853038739,26.84864219128276,33.923541022160748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,41.598851424542829,26.883507892268906,34.241179658405869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,41.748761932237379,28.060344442737556,34.904553187487465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,40.979385402291193,28.361667241136931,34.670526321714064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,39.66989336403023,27.571393634052711,33.620643499041471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,39.660139493817631,28.140178700783991,33.900159097300815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,40.85208852455434,30.089196845270703,35.470642684912519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,41.923128124904913,31.125329165500649,36.524228645202783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,42.986676104611668,32.77795566310008,37.882315883855874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,46.415693014355924,35.630062377201376,41.022877695778647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,49.207174404760472,38.36561650651371,43.786395455637091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,52.552921072452364,41.451877674218743,47.00239937333555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,54.191233204835278,42.901102695510026,48.546167950172652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,55.442632515903775,43.897362707272642,49.669997611588208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,56.760556979620297,44.949104323964342,50.854830651792319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,57.87420411107874,46.079894049870234,51.977049080474487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,59.43523806225835,47.2578183135739,53.346528187916121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,61.433202366304464,48.638854187477534,55.036028276891003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,62.964516328109049,49.756791645227707,56.360653986668382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,64.012269860067349,50.559998295134569,57.286134077600963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,65.030802374288967,51.764442750516196,58.397622562402582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,66.488332512422389,53.076674740107229,59.782503626264813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,67.818099162670833,54.138208234909378,60.978153698790109]

{"sheet":"Dates","index":23,"n_rows":604,"n_cols":23,"rows_kept":281,"cut":true,"hidden":false,"merged":[[0,19,0,20],[0,21,0,22]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NLH-Periods",null,"Commercial Periods"]
["Date","Holiday",null,null,null,"New Years Day","Memorial Day","Independence Day","Labour Day","Thanksgiving Day","Christmas Day",null,"Year","Month","Days in Month","Hours in Month","NERC Holidays","NERC Peak Days","Season","Peak Hours","Off Peak Hours","Peak Hours","Off Peak Hours"]
["2012-01-01","NY",null,null,2012,{"$f":"DATE($E3,1,CHOOSE(WEEKDAY(DATE($E3,1,1)),2,1,1,1,1,1,1))","v":"2012-01-02"},{"$f":"DATE($E3,6,1)-WEEKDAY(DATE($E3,6,6))","v":"2012-05-28"},{"$f":"DATE($E3,7,CHOOSE(WEEKDAY(DATE($E3,7,4)),5,4,4,4,4,4,4))","v":"2012-07-04"},{"$f":"DATE($E3,9,CHOOSE(WEEKDAY(DATE($E3,9,1)),2,1,7,6,5,4,3))","v":"2012-09-03"},{"$f":"DATE($E3,11,CHOOSE(WEEKDAY(DATE($E3,11,1)),26,25,24,23,22,28,27))","v":"2012-11-22"},{"$f":"DATE($E3,12,CHOOSE(WEEKDAY(DATE($E3,12,25)),26,25,25,25,25,25,25))","v":"2012-12-25"},null,{"$f":"Controls!D54","v":2019},1,{"$f":"EOMONTH(DATE(M3,N3,1),0)-DATE(M3,N3,1)+1","v":31},{"$f":"O3*24","v":744},{"$f":"IF(N3=1,IF(WEEKDAY(DATE(M3,N3,1))=7,0,1),0)+IF(N3=5,1,0)+IF(N3=7,IF(WEEKDAY(DATE(M3,N3,4))=7,0,1),0)+IF(N3=9,1,0)+IF(N3=11,1,0)+IF(N3=12,IF(WEEKDAY(DATE(M3,N3,25))=7,0,1),0)","v":1},{"$f":"NETWORKDAYS.INTL(DATE(M3,N3,1),EOMONTH(DATE(M3,N3,1),0),1)-Q3","v":22},1,{"$f":"IF($S3=1,Controls!$D$58*$O3,Controls!$D$59*$O3)","v":465},{"$f":"P3-T3","v":279},{"$f":"R3*Controls!$D$57","v":352},{"$f":"P3-V3","v":392}]
["2012-05-28","Memorial",null,null,{"$f":"E3+1","v":2013},"2013-01-01",{"$f":"DATE($E4,6,1)-WEEKDAY(DATE($E4,6,6))","v":"2013-05-27"},"2013-07-04",{"$f":"DATE($E4,9,CHOOSE(WEEKDAY(DATE($E4,9,1)),2,1,7,6,5,4,3))","v":"2013-09-02"},{"$f":"DATE($E4,11,CHOOSE(WEEKDAY(DATE($E4,11,1)),26,25,24,23,22,28,27))","v":"2013-11-28"},{"$f":"DATE($E4,12,CHOOSE(WEEKDAY(DATE($E4,12,25)),26,25,25,25,25,25,25))","v":"2013-12-25"},null,{"$f":"M3","v":2019},{"$f":"N3+1","v":2},28,{"$f":"O4*24","v":672},{"$f":"IF(N4=1,IF(WEEKDAY(DATE(M4,N4,1))=7,0,1),0)+IF(N4=5,1,0)+IF(N4=7,IF(WEEKDAY(DATE(M4,N4,4))=7,0,1),0)+IF(N4=9,1,0)+IF(N4=11,1,0)+IF(N4=12,IF(WEEKDAY(DATE(M4,N4,25))=7,0,1),0)","v":0},{"$f":"NETWORKDAYS.INTL(DATE(M4,N4,1),EOMONTH(DATE(M4,N4,1),0),1)-Q4","v":20},1,{"$f":"IF($S4=1,Controls!$D$58*$O4,Controls!$D$59*$O4)","v":420},252,{"$f":"R4*Controls!$D$57","v":320},352]
["2012-07-04","4th",null,null,{"$f":"E4+1","v":2014},"2014-01-01","2014-05-26","2014-07-04","2014-09-01","2014-11-27","2014-12-25",null,{"$f":"M4","v":2019},{"$f":"N4+1","v":3},31,744,0,21,1,{"$f":"IF($S5=1,Controls!$D$58*$O5,Controls!$D$59*$O5)","v":465},279,{"$f":"R5*Controls!$D$57","v":336},408]
["2012-09-03","Labor",null,null,2015,"2015-01-01","2015-05-25","2015-07-04","2015-09-07","2015-11-26","2015-12-25",null,2019,4,30,720,0,22,0,{"$f":"IF($S6=1,Controls!$D$58*$O6,Controls!$D$59*$O6)","v":420},300,{"$f":"R6*Controls!$D$57","v":352},368]
["2012-11-22","Thanksgiving",null,null,2016,"2016-01-01","2016-05-30","2016-07-04","2016-09-05","2016-11-24","2016-12-26",null,2019,5,31,744,1,22,0,{"$f":"IF($S7=1,Controls!$D$58*$O7,Controls!$D$59*$O7)","v":434},310,{"$f":"R7*Controls!$D$57","v":352},392]
["2012-12-25","Xmas",null,null,2017,"2017-01-02","2017-05-29","2017-07-04","2017-09-04","2017-11-23","2017-12-25",null,2019,6,30,720,0,20,0,{"$f":"IF($S8=1,Controls!$D$58*$O8,Controls!$D$59*$O8)","v":420},300,{"$f":"R8*Controls!$D$57","v":320},400]
["2013-01-01","NY",null,null,2018,"2018-01-01","2018-05-28","2018-07-04","2018-09-03","2018-11-22","2018-12-25",null,2019,7,31,744,1,22,0,{"$f":"IF($S9=1,Controls!$D$58*$O9,Controls!$D$59*$O9)","v":434},310,{"$f":"R9*Controls!$D$57","v":352},392]
["2013-05-27","Memorial",null,null,2019,"2019-01-01","2019-05-27","2019-07-04","2019-09-02","2019-11-28","2019-12-25",null,2019,8,31,744,0,22,0,{"$f":"IF($S10=1,Controls!$D$58*$O10,Controls!$D$59*$O10)","v":434},310,{"$f":"R10*Controls!$D$57","v":352},392]
["2013-07-04","4th",null,null,2020,"2020-01-01","2020-05-25","2020-07-04","2020-09-07","2020-11-26","2020-12-25",null,2019,9,30,720,1,20,0,{"$f":"IF($S11=1,Controls!$D$58*$O11,Controls!$D$59*$O11)","v":420},300,{"$f":"R11*Controls!$D$57","v":320},400]
["2013-09-02","Labor",null,null,2021,{"$f":"DATE($E12,1,CHOOSE(WEEKDAY(DATE($E12,1,1)),2,1,1,1,1,1,1))","v":"2021-01-01"},"2021-05-31",{"$f":"DATE($E12,7,CHOOSE(WEEKDAY(DATE($E12,7,4)),5,4,4,4,4,4,4))","v":"2021-07-05"},"2021-09-06","2021-11-25","2021-12-25",null,2019,10,31,744,0,23,0,{"$f":"IF($S12=1,Controls!$D$58*$O12,Controls!$D$59*$O12)","v":434},310,{"$f":"R12*Controls!$D$57","v":368},376]
["2013-11-28","Thanksgiving",null,null,2022,{"$f":"DATE($E13,1,CHOOSE(WEEKDAY(DATE($E13,1,1)),2,1,1,1,1,1,1))","v":"2022-01-01"},"2022-05-30",{"$f":"DATE($E13,7,CHOOSE(WEEKDAY(DATE($E13,7,4)),5,4,4,4,4,4,4))","v":"2022-07-04"},"2022-09-05","2022-11-24","2022-12-26",null,2019,11,30,720,1,20,0,{"$f":"IF($S13=1,Controls!$D$58*$O13,Controls!$D$59*$O13)","v":420},300,{"$f":"R13*Controls!$D$57","v":320},400]
["2013-12-25","Xmas",null,null,2023,{"$f":"DATE($E14,1,CHOOSE(WEEKDAY(DATE($E14,1,1)),2,1,1,1,1,1,1))","v":"2023-01-02"},"2023-05-29","2023-07-04","2023-09-04","2023-11-23","2023-12-25",null,2019,12,31,744,1,21,1,{"$f":"IF($S14=1,Controls!$D$58*$O14,Controls!$D$59*$O14)","v":465},279,{"$f":"R14*Controls!$D$57","v":336},408]
["2014-01-01","NY",null,null,2024,{"$f":"DATE($E15,1,CHOOSE(WEEKDAY(DATE($E15,1,1)),2,1,1,1,1,1,1))","v":"2024-01-01"},"2024-05-27","2024-07-04","2024-09-02","2024-11-28","2024-12-25",null,{"$f":"M3+1","v":2020},{"$f":"N3","v":1},31,744,1,22,{"$f":"S3","v":1},{"$f":"IF($S15=1,Controls!$D$58*$O15,Controls!$D$59*$O15)","v":465},279,{"$f":"R15*Controls!$D$57","v":352},392]
["2014-05-26","Memorial",null,null,2025,"2025-01-01","2025-05-26","2025-07-04","2025-09-01","2025-11-27","2025-12-25",null,{"$f":"M4+1","v":2020},{"$f":"N4","v":2},29,696,0,20,{"$f":"S4","v":1},{"$f":"IF($S16=1,Controls!$D$58*$O16,Controls!$D$59*$O16)","v":435},261,{"$f":"R16*Controls!$D$57","v":320},376]
["2014-07-04","4th",null,null,2026,"2026-01-01","2026-05-25","2026-07-04","2026-09-07","2026-11-26","2026-12-25",null,2020,3,31,744,0,22,1,{"$f":"IF($S17=1,Controls!$D$58*$O17,Controls!$D$59*$O17)","v":465},279,{"$f":"R17*Controls!$D$57","v":352},392]
["2014-09-01","Labor",null,null,2027,"2027-01-01","2027-05-31","2027-07-05","2027-09-06","2027-11-25","2027-12-25",null,2020,4,30,720,0,22,0,{"$f":"IF($S18=1,Controls!$D$58*$O18,Controls!$D$59*$O18)","v":420},300,{"$f":"R18*Controls!$D$57","v":352},368]
["2014-11-27","Thanksgiving",null,null,2028,"2028-01-01","2028-05-29","2028-07-04","2028-09-04","2028-11-23","2028-12-25",null,2020,5,31,744,1,20,0,{"$f":"IF($S19=1,Controls!$D$58*$O19,Controls!$D$59*$O19)","v":434},310,{"$f":"R19*Controls!$D$57","v":320},424]
["2014-12-25","Xmas",null,null,2029,"2029-01-01","2029-05-28","2029-07-04","2029-09-03","2029-11-22","2029-12-25",null,2020,6,30,720,0,22,0,{"$f":"IF($S20=1,Controls!$D$58*$O20,Controls!$D$59*$O20)","v":420},300,{"$f":"R20*Controls!$D$57","v":352},368]
["2015-01-01","NY",null,null,2030,"2030-01-01","2030-05-27","2030-07-04","2030-09-02","2030-11-28","2030-12-25",null,2020,7,31,744,0,23,0,{"$f":"IF($S21=1,Controls!$D$58*$O21,Controls!$D$59*$O21)","v":434},310,{"$f":"R21*Controls!$D$57","v":368},376]
["2015-05-25","Memorial",null,null,2031,"2031-01-01","2031-05-26","2031-07-04","2031-09-01","2031-11-27","2031-12-25",null,2020,8,31,744,0,21,0,{"$f":"IF($S22=1,Controls!$D$58*$O22,Controls!$D$59*$O22)","v":434},310,{"$f":"R22*Controls!$D$57","v":336},408]
["2015-07-04","4th",null,null,2032,"2032-01-01","2032-05-31","2032-07-05","2032-09-06","2032-11-25","2032-12-25",null,2020,9,30,720,1,21,0,{"$f":"IF($S23=1,Controls!$D$58*$O23,Controls!$D$59*$O23)","v":420},300,{"$f":"R23*Controls!$D$57","v":336},384]
["2015-09-07","Labor",null,null,2033,"2033-01-01","2033-05-30","2033-07-04","2033-09-05","2033-11-24","2033-12-26",null,2020,10,31,744,0,22,0,{"$f":"IF($S24=1,Controls!$D$58*$O24,Controls!$D$59*$O24)","v":434},310,{"$f":"R24*Controls!$D$57","v":352},392]
["2015-11-26","Thanksgiving",null,null,2034,"2034-01-02","2034-05-29","2034-07-04","2034-09-04","2034-11-23","2034-12-25",null,2020,11,30,720,1,20,0,{"$f":"IF($S25=1,Controls!$D$58*$O25,Controls!$D$59*$O25)","v":420},300,{"$f":"R25*Controls!$D$57","v":320},400]
["2015-12-25","Xmas",null,null,2035,"2035-01-01","2035-05-28","2035-07-04","2035-09-03","2035-11-22","2035-12-25",null,2020,12,31,744,1,22,1,{"$f":"IF($S26=1,Controls!$D$58*$O26,Controls!$D$59*$O26)","v":465},279,{"$f":"R26*Controls!$D$57","v":352},392]
["2016-01-01","NY",null,null,2036,"2036-01-01","2036-05-26","2036-07-04","2036-09-01","2036-11-27","2036-12-25",null,2021,1,31,744,1,20,1,{"$f":"IF($S27=1,Controls!$D$58*$O27,Controls!$D$59*$O27)","v":465},279,{"$f":"R27*Controls!$D$57","v":320},424]
["2016-05-30","Memorial",null,null,2037,"2037-01-01","2037-05-25","2037-07-04","2037-09-07","2037-11-26","2037-12-25",null,2021,2,28,672,0,20,1,{"$f":"IF($S28=1,Controls!$D$58*$O28,Controls!$D$59*$O28)","v":420},252,{"$f":"R28*Controls!$D$57","v":320},352]
["2016-07-04","4th",null,null,2038,"2038-01-01","2038-05-31","2038-07-05","2038-09-06","2038-11-25","2038-12-25",null,2021,3,31,744,0,23,1,{"$f":"IF($S29=1,Controls!$D$58*$O29,Controls!$D$59*$O29)","v":465},279,{"$f":"R29*Controls!$D$57","v":368},376]
["2016-09-05","Labor",null,null,2039,"2039-01-01","2039-05-30","2039-07-04","2039-09-05","2039-11-24","2039-12-26",null,2021,4,30,720,0,22,0,{"$f":"IF($S30=1,Controls!$D$58*$O30,Controls!$D$59*$O30)","v":420},300,{"$f":"R30*Controls!$D$57","v":352},368]
["2016-11-24","Thanksgiving",null,null,2040,"2040-01-02","2040-05-28","2040-07-04","2040-09-03","2040-11-22","2040-12-25",null,2021,5,31,744,1,20,0,{"$f":"IF($S31=1,Controls!$D$58*$O31,Controls!$D$59*$O31)","v":434},310,{"$f":"R31*Controls!$D$57","v":320},424]
["2016-12-25","Xmas",null,null,2041,"2041-01-01","2041-05-27","2041-07-04","2041-09-02","2041-11-28","2041-12-25",null,2021,6,30,720,0,22,0,{"$f":"IF($S32=1,Controls!$D$58*$O32,Controls!$D$59*$O32)","v":420},300,{"$f":"R32*Controls!$D$57","v":352},368]
["2017-01-01","NY",null,null,2042,"2042-01-01","2042-05-26","2042-07-04","2042-09-01","2042-11-27","2042-12-25",null,2021,7,31,744,1,21,0,{"$f":"IF($S33=1,Controls!$D$58*$O33,Controls!$D$59*$O33)","v":434},310,{"$f":"R33*Controls!$D$57","v":336},408]
["2017-05-29","Memorial",null,null,2043,"2043-01-01","2043-05-25","2043-07-04","2043-09-07","2043-11-26","2043-12-25",null,2021,8,31,744,0,22,0,{"$f":"IF($S34=1,Controls!$D$58*$O34,Controls!$D$59*$O34)","v":434},310,{"$f":"R34*Controls!$D$57","v":352},392]
["2017-07-04","4th",null,null,2044,"2044-01-01","2044-05-30","2044-07-04","2044-09-05","2044-11-24","2044-12-26",null,2021,9,30,720,1,21,0,{"$f":"IF($S35=1,Controls!$D$58*$O35,Controls!$D$59*$O35)","v":420},300,{"$f":"R35*Controls!$D$57","v":336},384]
["2017-09-04","Labor",null,null,2045,"2045-01-02","2045-05-29","2045-07-04","2045-09-04","2045-11-23","2045-12-25",null,2021,10,31,744,0,21,0,{"$f":"IF($S36=1,Controls!$D$58*$O36,Controls!$D$59*$O36)","v":434},310,{"$f":"R36*Controls!$D$57","v":336},408]
["2017-11-23","Thanksgiving",null,null,2046,"2046-01-01","2046-05-28","2046-07-04","2046-09-03","2046-11-22","2046-12-25",null,2021,11,30,720,1,21,0,{"$f":"IF($S37=1,Controls!$D$58*$O37,Controls!$D$59*$O37)","v":420},300,{"$f":"R37*Controls!$D$57","v":336},384]
["2017-12-25","Xmas",null,null,2047,"2047-01-01","2047-05-27","2047-07-04","2047-09-02","2047-11-28","2047-12-25",null,2021,12,31,744,0,23,1,{"$f":"IF($S38=1,Controls!$D$58*$O38,Controls!$D$59*$O38)","v":465},279,{"$f":"R38*Controls!$D$57","v":368},376]
["2018-01-01","NY",null,null,2048,"2048-01-01","2048-05-25","2048-07-04","2048-09-07","2048-11-26","2048-12-25",null,2022,1,31,744,0,21,1,{"$f":"IF($S39=1,Controls!$D$58*$O39,Controls!$D$59*$O39)","v":465},279,{"$f":"R39*Controls!$D$57","v":336},408]
["2018-05-28","Memorial",null,null,2049,"2049-01-01","2049-05-31","2049-07-05","2049-09-06","2049-11-25","2049-12-25",null,2022,2,28,672,0,20,1,{"$f":"IF($S40=1,Controls!$D$58*$O40,Controls!$D$59*$O40)","v":420},252,{"$f":"R40*Controls!$D$57","v":320},352]
["2018-07-04","4th",null,null,2050,"2050-01-01","2050-05-30","2050-07-04","2050-09-05","2050-11-24","2050-12-26",null,2022,3,31,744,0,23,1,{"$f":"IF($S41=1,Controls!$D$58*$O41,Controls!$D$59*$O41)","v":465},279,{"$f":"R41*Controls!$D$57","v":368},376]
["2018-09-03","Labor",null,null,2051,"2051-01-02","2051-05-29","2051-07-04","2051-09-04","2051-11-23","2051-12-25",null,2022,4,30,720,0,21,0,{"$f":"IF($S42=1,Controls!$D$58*$O42,Controls!$D$59*$O42)","v":420},300,{"$f":"R42*Controls!$D$57","v":336},384]
["2018-11-22","Thanksgiving",null,null,2052,"2052-01-01","2052-05-27","2052-07-04","2052-09-02","2052-11-28","2052-12-25",null,2022,5,31,744,1,21,0,{"$f":"IF($S43=1,Controls!$D$58*$O43,Controls!$D$59*$O43)","v":434},310,{"$f":"R43*Controls!$D$57","v":336},408]
["2018-12-25","Xmas",null,null,2053,"2053-01-01","2053-05-26","2053-07-04","2053-09-01","2053-11-27","2053-12-25",null,2022,6,30,720,0,22,0,{"$f":"IF($S44=1,Controls!$D$58*$O44,Controls!$D$59*$O44)","v":420},300,{"$f":"R44*Controls!$D$57","v":352},368]
["2019-01-01","NY",null,null,2054,"2054-01-01","2054-05-25","2054-07-04","2054-09-07","2054-11-26","2054-12-25",null,2022,7,31,744,1,20,0,{"$f":"IF($S45=1,Controls!$D$58*$O45,Controls!$D$59*$O45)","v":434},310,{"$f":"R45*Controls!$D$57","v":320},424]
["2019-05-27","Memorial",null,null,2055,"2055-01-01","2055-05-31","2055-07-05","2055-09-06","2055-11-25","2055-12-25",null,2022,8,31,744,0,23,0,{"$f":"IF($S46=1,Controls!$D$58*$O46,Controls!$D$59*$O46)","v":434},310,{"$f":"R46*Controls!$D$57","v":368},376]
["2019-07-04","4th",null,null,null,null,null,null,null,null,null,null,2022,9,30,720,1,21,0,{"$f":"IF($S47=1,Controls!$D$58*$O47,Controls!$D$59*$O47)","v":420},300,{"$f":"R47*Controls!$D$57","v":336},384]
["2019-09-02","Labor",null,null,null,null,null,null,null,null,null,null,2022,10,31,744,0,21,0,{"$f":"IF($S48=1,Controls!$D$58*$O48,Controls!$D$59*$O48)","v":434},310,{"$f":"R48*Controls!$D$57","v":336},408]
["2019-11-28","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2022,11,30,720,1,21,0,{"$f":"IF($S49=1,Controls!$D$58*$O49,Controls!$D$59*$O49)","v":420},300,{"$f":"R49*Controls!$D$57","v":336},384]
["2019-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2022,12,31,744,1,21,1,{"$f":"IF($S50=1,Controls!$D$58*$O50,Controls!$D$59*$O50)","v":465},279,{"$f":"R50*Controls!$D$57","v":336},408]
["2020-01-01","NY",null,null,null,null,null,null,null,null,null,null,2023,1,31,744,1,21,1,{"$f":"IF($S51=1,Controls!$D$58*$O51,Controls!$D$59*$O51)","v":465},279,{"$f":"R51*Controls!$D$57","v":336},408]
["2020-05-25","Memorial",null,null,null,null,null,null,null,null,null,null,2023,2,28,672,0,20,1,{"$f":"IF($S52=1,Controls!$D$58*$O52,Controls!$D$59*$O52)","v":420},252,{"$f":"R52*Controls!$D$57","v":320},352]
["2020-07-04","4th",null,null,null,null,null,null,null,null,null,null,2023,3,31,744,0,23,1,{"$f":"IF($S53=1,Controls!$D$58*$O53,Controls!$D$59*$O53)","v":465},279,{"$f":"R53*Controls!$D$57","v":368},376]
["2020-09-07","Labor",null,null,null,null,null,null,null,null,null,null,2023,4,30,720,0,20,0,{"$f":"IF($S54=1,Controls!$D$58*$O54,Controls!$D$59*$O54)","v":420},300,{"$f":"R54*Controls!$D$57","v":320},400]
["2020-11-26","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2023,5,31,744,1,22,0,{"$f":"IF($S55=1,Controls!$D$58*$O55,Controls!$D$59*$O55)","v":434},310,{"$f":"R55*Controls!$D$57","v":352},392]
["2020-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2023,6,30,720,0,22,0,{"$f":"IF($S56=1,Controls!$D$58*$O56,Controls!$D$59*$O56)","v":420},300,{"$f":"R56*Controls!$D$57","v":352},368]
["2021-01-01","NY",null,null,null,null,null,null,null,null,null,null,2023,7,31,744,1,20,0,{"$f":"IF($S57=1,Controls!$D$58*$O57,Controls!$D$59*$O57)","v":434},310,{"$f":"R57*Controls!$D$57","v":320},424]
["2021-05-31","Memorial",null,null,null,null,null,null,null,null,null,null,2023,8,31,744,0,23,0,{"$f":"IF($S58=1,Controls!$D$58*$O58,Controls!$D$59*$O58)","v":434},310,{"$f":"R58*Controls!$D$57","v":368},376]
["2021-07-04","4th",null,null,null,null,null,null,null,null,null,null,2023,9,30,720,1,20,0,{"$f":"IF($S59=1,Controls!$D$58*$O59,Controls!$D$59*$O59)","v":420},300,{"$f":"R59*Controls!$D$57","v":320},400]
["2021-09-06","Labor",null,null,null,null,null,null,null,null,null,null,2023,10,31,744,0,22,0,{"$f":"IF($S60=1,Controls!$D$58*$O60,Controls!$D$59*$O60)","v":434},310,{"$f":"R60*Controls!$D$57","v":352},392]
["2021-11-25","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2023,11,30,720,1,21,0,{"$f":"IF($S61=1,Controls!$D$58*$O61,Controls!$D$59*$O61)","v":420},300,{"$f":"R61*Controls!$D$57","v":336},384]
["2021-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2023,12,31,744,1,20,1,{"$f":"IF($S62=1,Controls!$D$58*$O62,Controls!$D$59*$O62)","v":465},279,{"$f":"R62*Controls!$D$57","v":320},424]
["2022-01-01","NY",null,null,null,null,null,null,null,null,null,null,2024,1,31,744,1,22,1,{"$f":"IF($S63=1,Controls!$D$58*$O63,Controls!$D$59*$O63)","v":465},279,{"$f":"R63*Controls!$D$57","v":352},392]
["2022-05-30","Memorial",null,null,null,null,null,null,null,null,null,null,2024,2,29,696,0,21,1,{"$f":"IF($S64=1,Controls!$D$58*$O64,Controls!$D$59*$O64)","v":435},261,{"$f":"R64*Controls!$D$57","v":336},360]
["2022-07-04","4th",null,null,null,null,null,null,null,null,null,null,2024,3,31,744,0,21,1,{"$f":"IF($S65=1,Controls!$D$58*$O65,Controls!$D$59*$O65)","v":465},279,{"$f":"R65*Controls!$D$57","v":336},408]
["2022-09-05","Labor",null,null,null,null,null,null,null,null,null,null,2024,4,30,720,0,22,0,{"$f":"IF($S66=1,Controls!$D$58*$O66,Controls!$D$59*$O66)","v":420},300,{"$f":"R66*Controls!$D$57","v":352},368]
["2022-11-24","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2024,5,{"$f":"EOMONTH(DATE(M67,N67,1),0)-DATE(M67,N67,1)+1","v":31},744,1,22,0,{"$f":"IF($S67=1,Controls!$D$58*$O67,Controls!$D$59*$O67)","v":434},{"$f":"P67-T67","v":310},{"$f":"R67*Controls!$D$57","v":352},{"$f":"P67-V67","v":392}]
["2022-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2024,6,30,{"$f":"O68*24","v":720},{"$f":"IF(N68=1,IF(WEEKDAY(DATE(M68,N68,1))=7,0,1),0)+IF(N68=5,1,0)+IF(N68=7,IF(WEEKDAY(DATE(M68,N68,4))=7,0,1),0)+IF(N68=9,1,0)+IF(N68=11,1,0)+IF(N68=12,IF(WEEKDAY(DATE(M68,N68,25))=7,0,1),0)","v":0},{"$f":"NETWORKDAYS.INTL(DATE(M68,N68,1),EOMONTH(DATE(M68,N68,1),0),1)-Q68","v":20},0,{"$f":"IF($S68=1,Controls!$D$58*$O68,Controls!$D$59*$O68)","v":420},300,{"$f":"R68*Controls!$D$57","v":320},400]
["2023-01-01","NY",null,null,null,null,null,null,null,null,null,null,2024,7,31,744,1,22,0,{"$f":"IF($S69=1,Controls!$D$58*$O69,Controls!$D$59*$O69)","v":434},310,{"$f":"R69*Controls!$D$57","v":352},392]
["2023-05-29","Memorial",null,null,null,null,null,null,null,null,null,null,2024,8,31,744,0,22,0,{"$f":"IF($S70=1,Controls!$D$58*$O70,Controls!$D$59*$O70)","v":434},310,{"$f":"R70*Controls!$D$57","v":352},392]
["2023-07-04","4th",null,null,null,null,null,null,null,null,null,null,2024,9,30,720,1,20,0,{"$f":"IF($S71=1,Controls!$D$58*$O71,Controls!$D$59*$O71)","v":420},300,{"$f":"R71*Controls!$D$57","v":320},400]
["2023-09-04","Labor",null,null,null,null,null,null,null,null,null,null,2024,10,31,744,0,23,0,{"$f":"IF($S72=1,Controls!$D$58*$O72,Controls!$D$59*$O72)","v":434},310,{"$f":"R72*Controls!$D$57","v":368},376]
["2023-11-23","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2024,11,30,720,1,20,0,{"$f":"IF($S73=1,Controls!$D$58*$O73,Controls!$D$59*$O73)","v":420},300,{"$f":"R73*Controls!$D$57","v":320},400]
["2023-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2024,12,31,744,1,21,1,{"$f":"IF($S74=1,Controls!$D$58*$O74,Controls!$D$59*$O74)","v":465},279,{"$f":"R74*Controls!$D$57","v":336},408]
["2024-01-01","NY",null,null,null,null,null,null,null,null,null,null,2025,1,31,744,1,22,1,{"$f":"IF($S75=1,Controls!$D$58*$O75,Controls!$D$59*$O75)","v":465},279,{"$f":"R75*Controls!$D$57","v":352},392]
["2024-05-27","Memorial",null,null,null,null,null,null,null,null,null,null,2025,2,28,672,0,20,1,{"$f":"IF($S76=1,Controls!$D$58*$O76,Controls!$D$59*$O76)","v":420},252,{"$f":"R76*Controls!$D$57","v":320},352]
["2024-07-04","4th",null,null,null,null,null,null,null,null,null,null,2025,3,31,744,0,21,1,{"$f":"IF($S77=1,Controls!$D$58*$O77,Controls!$D$59*$O77)","v":465},279,{"$f":"R77*Controls!$D$57","v":336},408]
["2024-09-02","Labor",null,null,null,null,null,null,null,null,null,null,2025,4,30,720,0,22,0,{"$f":"IF($S78=1,Controls!$D$58*$O78,Controls!$D$59*$O78)","v":420},300,{"$f":"R78*Controls!$D$57","v":352},368]
["2024-11-28","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2025,5,31,744,1,21,0,{"$f":"IF($S79=1,Controls!$D$58*$O79,Controls!$D$59*$O79)","v":434},310,{"$f":"R79*Controls!$D$57","v":336},408]
["2024-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,{"$f":"M68+1","v":2025},{"$f":"N68","v":6},30,720,0,21,{"$f":"S68","v":0},{"$f":"IF($S80=1,Controls!$D$58*$O80,Controls!$D$59*$O80)","v":420},300,{"$f":"R80*Controls!$D$57","v":336},384]
["2025-01-01","NY",null,null,null,null,null,null,null,null,null,null,2025,7,31,744,1,22,0,{"$f":"IF($S81=1,Controls!$D$58*$O81,Controls!$D$59*$O81)","v":434},310,{"$f":"R81*Controls!$D$57","v":352},392]
["2025-05-26","Memorial",null,null,null,null,null,null,null,null,null,null,2025,8,31,744,0,21,0,{"$f":"IF($S82=1,Controls!$D$58*$O82,Controls!$D$59*$O82)","v":434},310,{"$f":"R82*Controls!$D$57","v":336},408]
["2025-07-04","4th",null,null,null,null,null,null,null,null,null,null,2025,9,30,720,1,21,0,{"$f":"IF($S83=1,Controls!$D$58*$O83,Controls!$D$59*$O83)","v":420},300,{"$f":"R83*Controls!$D$57","v":336},384]
["2025-09-01","Labor",null,null,null,null,null,null,null,null,null,null,2025,10,31,744,0,23,0,{"$f":"IF($S84=1,Controls!$D$58*$O84,Controls!$D$59*$O84)","v":434},310,{"$f":"R84*Controls!$D$57","v":368},376]
["2025-11-27","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2025,11,30,720,1,19,0,{"$f":"IF($S85=1,Controls!$D$58*$O85,Controls!$D$59*$O85)","v":420},300,{"$f":"R85*Controls!$D$57","v":304},416]
["2025-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2025,12,31,744,1,22,1,{"$f":"IF($S86=1,Controls!$D$58*$O86,Controls!$D$59*$O86)","v":465},279,{"$f":"R86*Controls!$D$57","v":352},392]
["2026-01-01","NY",null,null,null,null,null,null,null,null,null,null,2026,1,31,744,1,21,1,{"$f":"IF($S87=1,Controls!$D$58*$O87,Controls!$D$59*$O87)","v":465},279,{"$f":"R87*Controls!$D$57","v":336},408]
["2026-05-25","Memorial",null,null,null,null,null,null,null,null,null,null,2026,2,28,672,0,20,1,{"$f":"IF($S88=1,Controls!$D$58*$O88,Controls!$D$59*$O88)","v":420},252,{"$f":"R88*Controls!$D$57","v":320},352]
["2026-07-04","4th",null,null,null,null,null,null,null,null,null,null,2026,3,31,744,0,22,1,{"$f":"IF($S89=1,Controls!$D$58*$O89,Controls!$D$59*$O89)","v":465},279,{"$f":"R89*Controls!$D$57","v":352},392]
["2026-09-07","Labor",null,null,null,null,null,null,null,null,null,null,2026,4,30,720,0,22,0,{"$f":"IF($S90=1,Controls!$D$58*$O90,Controls!$D$59*$O90)","v":420},300,{"$f":"R90*Controls!$D$57","v":352},368]
["2026-11-26","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2026,5,31,744,1,20,0,{"$f":"IF($S91=1,Controls!$D$58*$O91,Controls!$D$59*$O91)","v":434},310,{"$f":"R91*Controls!$D$57","v":320},424]
["2026-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2026,6,30,720,0,22,0,{"$f":"IF($S92=1,Controls!$D$58*$O92,Controls!$D$59*$O92)","v":420},300,{"$f":"R92*Controls!$D$57","v":352},368]
["2027-01-01","NY",null,null,null,null,null,null,null,null,null,null,2026,7,31,744,0,23,0,{"$f":"IF($S93=1,Controls!$D$58*$O93,Controls!$D$59*$O93)","v":434},310,{"$f":"R93*Controls!$D$57","v":368},376]
["2027-05-31","Memorial",null,null,null,null,null,null,null,null,null,null,2026,8,31,744,0,21,0,{"$f":"IF($S94=1,Controls!$D$58*$O94,Controls!$D$59*$O94)","v":434},310,{"$f":"R94*Controls!$D$57","v":336},408]
["2027-07-04","4th",null,null,null,null,null,null,null,null,null,null,2026,9,30,720,1,21,0,{"$f":"IF($S95=1,Controls!$D$58*$O95,Controls!$D$59*$O95)","v":420},300,{"$f":"R95*Controls!$D$57","v":336},384]
["2027-09-06","Labor",null,null,null,null,null,null,null,null,null,null,2026,10,31,744,0,22,0,{"$f":"IF($S96=1,Controls!$D$58*$O96,Controls!$D$59*$O96)","v":434},310,{"$f":"R96*Controls!$D$57","v":352},392]
["2027-11-25","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2026,11,30,720,1,20,0,{"$f":"IF($S97=1,Controls!$D$58*$O97,Controls!$D$59*$O97)","v":420},300,{"$f":"R97*Controls!$D$57","v":320},400]
["2027-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2026,12,31,744,1,22,1,{"$f":"IF($S98=1,Controls!$D$58*$O98,Controls!$D$59*$O98)","v":465},279,{"$f":"R98*Controls!$D$57","v":352},392]
["2028-01-01","NY",null,null,null,null,null,null,null,null,null,null,2027,1,31,744,1,20,1,{"$f":"IF($S99=1,Controls!$D$58*$O99,Controls!$D$59*$O99)","v":465},279,{"$f":"R99*Controls!$D$57","v":320},424]
["2028-05-29","Memorial",null,null,null,null,null,null,null,null,null,null,2027,2,28,672,0,20,1,{"$f":"IF($S100=1,Controls!$D$58*$O100,Controls!$D$59*$O100)","v":420},252,{"$f":"R100*Controls!$D$57","v":320},352]
["2028-07-04","4th",null,null,null,null,null,null,null,null,null,null,2027,3,31,744,0,23,1,{"$f":"IF($S101=1,Controls!$D$58*$O101,Controls!$D$59*$O101)","v":465},279,{"$f":"R101*Controls!$D$57","v":368},376]
["2028-09-04","Labor",null,null,null,null,null,null,null,null,null,null,2027,4,30,720,0,22,0,{"$f":"IF($S102=1,Controls!$D$58*$O102,Controls!$D$59*$O102)","v":420},300,{"$f":"R102*Controls!$D$57","v":352},368]
["2028-11-23","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2027,5,31,744,1,20,0,{"$f":"IF($S103=1,Controls!$D$58*$O103,Controls!$D$59*$O103)","v":434},310,{"$f":"R103*Controls!$D$57","v":320},424]
["2028-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2027,6,30,720,0,22,0,{"$f":"IF($S104=1,Controls!$D$58*$O104,Controls!$D$59*$O104)","v":420},300,{"$f":"R104*Controls!$D$57","v":352},368]
["2029-01-01","NY",null,null,null,null,null,null,null,null,null,null,2027,7,31,744,1,21,0,{"$f":"IF($S105=1,Controls!$D$58*$O105,Controls!$D$59*$O105)","v":434},310,{"$f":"R105*Controls!$D$57","v":336},408]
["2029-05-28","Memorial",null,null,null,null,null,null,null,null,null,null,2027,8,31,744,0,22,0,{"$f":"IF($S106=1,Controls!$D$58*$O106,Controls!$D$59*$O106)","v":434},310,{"$f":"R106*Controls!$D$57","v":352},392]
["2029-07-04","4th",null,null,null,null,null,null,null,null,null,null,2027,9,30,720,1,21,0,{"$f":"IF($S107=1,Controls!$D$58*$O107,Controls!$D$59*$O107)","v":420},300,{"$f":"R107*Controls!$D$57","v":336},384]
["2029-09-03","Labor",null,null,null,null,null,null,null,null,null,null,2027,10,31,744,0,21,0,{"$f":"IF($S108=1,Controls!$D$58*$O108,Controls!$D$59*$O108)","v":434},310,{"$f":"R108*Controls!$D$57","v":336},408]
["2029-11-22","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2027,11,30,720,1,21,0,{"$f":"IF($S109=1,Controls!$D$58*$O109,Controls!$D$59*$O109)","v":420},300,{"$f":"R109*Controls!$D$57","v":336},384]
["2029-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2027,12,31,744,0,23,1,{"$f":"IF($S110=1,Controls!$D$58*$O110,Controls!$D$59*$O110)","v":465},279,{"$f":"R110*Controls!$D$57","v":368},376]
["2030-01-01","NY",null,null,null,null,null,null,null,null,null,null,2028,1,31,744,0,21,1,{"$f":"IF($S111=1,Controls!$D$58*$O111,Controls!$D$59*$O111)","v":465},279,{"$f":"R111*Controls!$D$57","v":336},408]
["2030-05-27","Memorial",null,null,null,null,null,null,null,null,null,null,2028,2,29,696,0,21,1,{"$f":"IF($S112=1,Controls!$D$58*$O112,Controls!$D$59*$O112)","v":435},261,{"$f":"R112*Controls!$D$57","v":336},360]
["2030-07-04","4th",null,null,null,null,null,null,null,null,null,null,2028,3,31,744,0,23,1,{"$f":"IF($S113=1,Controls!$D$58*$O113,Controls!$D$59*$O113)","v":465},279,{"$f":"R113*Controls!$D$57","v":368},376]
["2030-09-02","Labor",null,null,null,null,null,null,null,null,null,null,2028,4,30,720,0,20,0,{"$f":"IF($S114=1,Controls!$D$58*$O114,Controls!$D$59*$O114)","v":420},300,{"$f":"R114*Controls!$D$57","v":320},400]
["2030-11-28","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2028,5,31,744,1,22,0,{"$f":"IF($S115=1,Controls!$D$58*$O115,Controls!$D$59*$O115)","v":434},310,{"$f":"R115*Controls!$D$57","v":352},392]
["2030-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2028,6,30,720,0,22,0,{"$f":"IF($S116=1,Controls!$D$58*$O116,Controls!$D$59*$O116)","v":420},300,{"$f":"R116*Controls!$D$57","v":352},368]
["2031-01-01","NY",null,null,null,null,null,null,null,null,null,null,2028,7,31,744,1,20,0,{"$f":"IF($S117=1,Controls!$D$58*$O117,Controls!$D$59*$O117)","v":434},310,{"$f":"R117*Controls!$D$57","v":320},424]
["2031-05-26","Memorial",null,null,null,null,null,null,null,null,null,null,2028,8,31,744,0,23,0,{"$f":"IF($S118=1,Controls!$D$58*$O118,Controls!$D$59*$O118)","v":434},310,{"$f":"R118*Controls!$D$57","v":368},376]
["2031-07-04","4th",null,null,null,null,null,null,null,null,null,null,2028,9,30,720,1,20,0,{"$f":"IF($S119=1,Controls!$D$58*$O119,Controls!$D$59*$O119)","v":420},300,{"$f":"R119*Controls!$D$57","v":320},400]
["2031-09-01","Labor",null,null,null,null,null,null,null,null,null,null,2028,10,31,744,0,22,0,{"$f":"IF($S120=1,Controls!$D$58*$O120,Controls!$D$59*$O120)","v":434},310,{"$f":"R120*Controls!$D$57","v":352},392]
["2031-11-27","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2028,11,30,720,1,21,0,{"$f":"IF($S121=1,Controls!$D$58*$O121,Controls!$D$59*$O121)","v":420},300,{"$f":"R121*Controls!$D$57","v":336},384]
["2031-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2028,12,31,744,1,20,1,{"$f":"IF($S122=1,Controls!$D$58*$O122,Controls!$D$59*$O122)","v":465},279,{"$f":"R122*Controls!$D$57","v":320},424]
["2032-01-01","NY",null,null,null,null,null,null,null,null,null,null,2029,1,31,744,1,22,1,{"$f":"IF($S123=1,Controls!$D$58*$O123,Controls!$D$59*$O123)","v":465},279,{"$f":"R123*Controls!$D$57","v":352},392]
["2032-05-31","Memorial",null,null,null,null,null,null,null,null,null,null,2029,2,28,672,0,20,1,{"$f":"IF($S124=1,Controls!$D$58*$O124,Controls!$D$59*$O124)","v":420},252,{"$f":"R124*Controls!$D$57","v":320},352]
["2032-07-04","4th",null,null,null,null,null,null,null,null,null,null,2029,3,31,744,0,22,1,{"$f":"IF($S125=1,Controls!$D$58*$O125,Controls!$D$59*$O125)","v":465},279,{"$f":"R125*Controls!$D$57","v":352},392]
["2032-09-06","Labor",null,null,null,null,null,null,null,null,null,null,2029,4,30,720,0,21,0,{"$f":"IF($S126=1,Controls!$D$58*$O126,Controls!$D$59*$O126)","v":420},300,{"$f":"R126*Controls!$D$57","v":336},384]
["2033-07-04","4th",null,null,null,null,null,null,null,null,null,null,2029,9,{"$f":"EOMONTH(DATE(M131,N131,1),0)-DATE(M131,N131,1)+1","v":30},720,1,19,0,{"$f":"IF($S131=1,Controls!$D$58*$O131,Controls!$D$59*$O131)","v":420},{"$f":"P131-T131","v":300},{"$f":"R131*Controls!$D$57","v":304},{"$f":"P131-V131","v":416}]
["2033-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2029,12,31,744,1,20,1,{"$f":"IF($S134=1,Controls!$D$58*$O134,Controls!$D$59*$O134)","v":465},279,{"$f":"R134*Controls!$D$57","v":320},424]
["2034-05-29","Memorial",null,null,null,null,null,null,null,null,null,null,2030,2,28,672,0,20,1,{"$f":"IF($S136=1,Controls!$D$58*$O136,Controls!$D$59*$O136)","v":420},252,{"$f":"R136*Controls!$D$57","v":320},352]
["2035-05-28","Memorial",null,null,null,null,null,null,null,null,null,null,2030,8,31,744,0,22,0,{"$f":"IF($S142=1,Controls!$D$58*$O142,Controls!$D$59*$O142)","v":434},310,{"$f":"R142*Controls!$D$57","v":352},392]
["2035-11-22","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2030,11,30,720,1,20,0,{"$f":"IF($S145=1,Controls!$D$58*$O145,Controls!$D$59*$O145)","v":420},300,{"$f":"R145*Controls!$D$57","v":320},400]
["2036-09-01","Labor",null,null,null,null,null,null,null,null,null,null,2031,4,30,720,0,22,0,{"$f":"IF($S150=1,Controls!$D$58*$O150,Controls!$D$59*$O150)","v":420},300,{"$f":"R150*Controls!$D$57","v":352},368]
["2036-11-27","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2031,5,31,744,1,21,0,{"$f":"IF($S151=1,Controls!$D$58*$O151,Controls!$D$59*$O151)","v":434},310,{"$f":"R151*Controls!$D$57","v":336},408]
["2037-07-04","4th",null,null,null,null,null,null,null,null,null,null,2031,9,30,720,1,21,0,{"$f":"IF($S155=1,Controls!$D$58*$O155,Controls!$D$59*$O155)","v":420},300,{"$f":"R155*Controls!$D$57","v":336},384]
["2038-01-01","NY",null,null,null,null,null,null,null,null,null,null,2032,1,31,744,1,21,1,{"$f":"IF($S159=1,Controls!$D$58*$O159,Controls!$D$59*$O159)","v":465},279,{"$f":"R159*Controls!$D$57","v":336},408]
["2038-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2032,6,30,720,0,22,0,{"$f":"IF($S164=1,Controls!$D$58*$O164,Controls!$D$59*$O164)","v":420},300,{"$f":"R164*Controls!$D$57","v":352},368]
["2039-01-01","NY",null,null,null,null,null,null,null,null,null,null,2032,7,31,744,1,21,0,{"$f":"IF($S165=1,Controls!$D$58*$O165,Controls!$D$59*$O165)","v":434},310,{"$f":"R165*Controls!$D$57","v":336},408]
["2040-01-01","NY",null,null,null,null,null,null,null,null,null,null,2033,1,31,744,0,21,1,{"$f":"IF($S171=1,Controls!$D$58*$O171,Controls!$D$59*$O171)","v":465},279,{"$f":"R171*Controls!$D$57","v":336},408]
["2040-09-03","Labor",null,null,null,null,null,null,null,null,null,null,2033,4,30,720,0,21,0,{"$f":"IF($S174=1,Controls!$D$58*$O174,Controls!$D$59*$O174)","v":420},300,{"$f":"R174*Controls!$D$57","v":336},384]
["2040-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2033,6,30,720,0,22,0,{"$f":"IF($S176=1,Controls!$D$58*$O176,Controls!$D$59*$O176)","v":420},300,{"$f":"R176*Controls!$D$57","v":352},368]
["2041-07-04","4th",null,null,null,null,null,null,null,null,null,null,2033,9,30,720,1,21,0,{"$f":"IF($S179=1,Controls!$D$58*$O179,Controls!$D$59*$O179)","v":420},300,{"$f":"R179*Controls!$D$57","v":336},384]
["2042-05-26","Memorial",null,null,null,null,null,null,null,null,null,null,2034,2,28,672,0,20,1,{"$f":"IF($S184=1,Controls!$D$58*$O184,Controls!$D$59*$O184)","v":420},252,{"$f":"R184*Controls!$D$57","v":320},352]
["2042-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2034,6,30,720,0,22,0,{"$f":"IF($S188=1,Controls!$D$58*$O188,Controls!$D$59*$O188)","v":420},300,{"$f":"R188*Controls!$D$57","v":352},368]
["2043-11-26","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2034,11,30,720,1,21,0,{"$f":"IF($S193=1,Controls!$D$58*$O193,Controls!$D$59*$O193)","v":420},300,{"$f":"R193*Controls!$D$57","v":336},384]
["2044-05-30","Memorial",null,null,null,null,null,null,null,null,null,null,2035,2,28,{"$f":"O196*24","v":672},{"$f":"IF(N196=1,IF(WEEKDAY(DATE(M196,N196,1))=7,0,1),0)+IF(N196=5,1,0)+IF(N196=7,IF(WEEKDAY(DATE(M196,N196,4))=7,0,1),0)+IF(N196=9,1,0)+IF(N196=11,1,0)+IF(N196=12,IF(WEEKDAY(DATE(M196,N196,25))=7,0,1),0)","v":0},{"$f":"NETWORKDAYS.INTL(DATE(M196,N196,1),EOMONTH(DATE(M196,N196,1),0),1)-Q196","v":20},1,{"$f":"IF($S196=1,Controls!$D$58*$O196,Controls!$D$59*$O196)","v":420},252,{"$f":"R196*Controls!$D$57","v":320},352]
["2044-09-05","Labor",null,null,null,null,null,null,null,null,null,null,2035,4,30,720,0,21,0,{"$f":"IF($S198=1,Controls!$D$58*$O198,Controls!$D$59*$O198)","v":420},300,{"$f":"R198*Controls!$D$57","v":336},384]
["2045-01-01","NY",null,null,null,null,null,null,null,null,null,null,2035,7,31,744,1,21,0,{"$f":"IF($S201=1,Controls!$D$58*$O201,Controls!$D$59*$O201)","v":434},310,{"$f":"R201*Controls!$D$57","v":336},408]
["2046-01-01","NY",null,null,null,null,null,null,null,null,null,null,2036,1,31,744,1,22,1,{"$f":"IF($S207=1,Controls!$D$58*$O207,Controls!$D$59*$O207)","v":465},279,{"$f":"R207*Controls!$D$57","v":352},392]
["2046-05-28","Memorial",null,null,null,null,null,null,null,null,null,null,{"$f":"M196+1","v":2036},{"$f":"N196","v":2},29,696,0,21,{"$f":"S196","v":1},{"$f":"IF($S208=1,Controls!$D$58*$O208,Controls!$D$59*$O208)","v":435},261,{"$f":"R208*Controls!$D$57","v":336},360]
["2047-01-01","NY",null,null,null,null,null,null,null,null,null,null,2036,7,31,744,1,22,0,{"$f":"IF($S213=1,Controls!$D$58*$O213,Controls!$D$59*$O213)","v":434},310,{"$f":"R213*Controls!$D$57","v":352},392]
["2047-11-28","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2036,11,30,720,1,19,0,{"$f":"IF($S217=1,Controls!$D$58*$O217,Controls!$D$59*$O217)","v":420},300,{"$f":"R217*Controls!$D$57","v":304},416]
["2048-05-25","Memorial",null,null,null,null,null,null,null,null,null,null,2037,2,28,672,0,20,1,{"$f":"IF($S220=1,Controls!$D$58*$O220,Controls!$D$59*$O220)","v":420},252,{"$f":"R220*Controls!$D$57","v":320},352]
["2048-09-07","Labor",null,null,null,null,null,null,null,null,null,null,2037,4,30,720,0,22,0,{"$f":"IF($S222=1,Controls!$D$58*$O222,Controls!$D$59*$O222)","v":420},300,{"$f":"R222*Controls!$D$57","v":352},368]
["2049-09-06","Labor",null,null,null,null,null,null,null,null,null,null,2037,10,31,744,0,22,0,{"$f":"IF($S228=1,Controls!$D$58*$O228,Controls!$D$59*$O228)","v":434},310,{"$f":"R228*Controls!$D$57","v":352},392]
["2050-01-01","NY",null,null,null,null,null,null,null,null,null,null,2038,1,31,744,1,20,1,{"$f":"IF($S231=1,Controls!$D$58*$O231,Controls!$D$59*$O231)","v":465},279,{"$f":"R231*Controls!$D$57","v":320},424]
["2050-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2038,6,30,720,0,22,0,{"$f":"IF($S236=1,Controls!$D$58*$O236,Controls!$D$59*$O236)","v":420},300,{"$f":"R236*Controls!$D$57","v":352},368]
["2051-01-01","NY",null,null,null,null,null,null,null,null,null,null,2038,7,31,744,1,21,0,{"$f":"IF($S237=1,Controls!$D$58*$O237,Controls!$D$59*$O237)","v":434},310,{"$f":"R237*Controls!$D$57","v":336},408]
["2051-11-23","Thanksgiving",null,null,null,null,null,null,null,null,null,null,2038,11,30,720,1,21,0,{"$f":"IF($S241=1,Controls!$D$58*$O241,Controls!$D$59*$O241)","v":420},300,{"$f":"R241*Controls!$D$57","v":336},384]
["2052-07-04","4th",null,null,null,null,null,null,null,null,null,null,2039,3,31,744,0,23,1,{"$f":"IF($S245=1,Controls!$D$58*$O245,Controls!$D$59*$O245)","v":465},279,{"$f":"R245*Controls!$D$57","v":368},376]
["2053-05-26","Memorial",null,null,null,null,null,null,null,null,null,null,2039,8,31,744,0,23,0,{"$f":"IF($S250=1,Controls!$D$58*$O250,Controls!$D$59*$O250)","v":434},310,{"$f":"R250*Controls!$D$57","v":368},376]
["2053-07-04","4th",null,null,null,null,null,null,null,null,null,null,2039,9,30,720,1,21,0,{"$f":"IF($S251=1,Controls!$D$58*$O251,Controls!$D$59*$O251)","v":420},300,{"$f":"R251*Controls!$D$57","v":336},384]
["2054-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2040,3,31,744,0,22,1,{"$f":"IF($S257=1,Controls!$D$58*$O257,Controls!$D$59*$O257)","v":465},279,{"$f":"R257*Controls!$D$57","v":352},392]
["2055-12-25","Xmas",null,null,null,null,null,null,null,null,null,null,2040,6,30,{"$f":"O260*24","v":720},{"$f":"IF(N260=1,IF(WEEKDAY(DATE(M260,N260,1))=7,0,1),0)+IF(N260=5,1,0)+IF(N260=7,IF(WEEKDAY(DATE(M260,N260,4))=7,0,1),0)+IF(N260=9,1,0)+IF(N260=11,1,0)+IF(N260=12,IF(WEEKDAY(DATE(M260,N260,25))=7,0,1),0)","v":0},{"$f":"NETWORKDAYS.INTL(DATE(M260,N260,1),EOMONTH(DATE(M260,N260,1),0),1)-Q260","v":21},0,{"$f":"IF($S260=1,Controls!$D$58*$O260,Controls!$D$59*$O260)","v":420},300,{"$f":"R260*Controls!$D$57","v":336},384]
["2056-07-04","4th",null,null,null,null,null,null,null,null,null,null,2040,8,31,744,0,23,0,{"$f":"IF($S262=1,Controls!$D$58*$O262,Controls!$D$59*$O262)","v":434},310,{"$f":"R262*Controls!$D$57","v":368},376]
["2057-07-04","4th",null,null,null,null,null,null,null,null,null,null,2040,11,30,720,1,21,0,{"$f":"IF($S265=1,Controls!$D$58*$O265,Controls!$D$59*$O265)","v":420},300,{"$f":"R265*Controls!$D$57","v":336},384]
["2059-01-01","NY"]
["2060-07-04","4th"]
["2062-01-01","NY"]
["2063-01-01","NY"]
["2063-12-25","Xmas"]
["2064-12-25","Xmas"]
["2066-12-25","Xmas"]
["2067-01-01","NY"]
["2068-12-25","Xmas"]
["2070-01-01","NY"]
["2071-07-04","4th"]
["2071-12-25","Xmas"]
["2073-12-25","Xmas"]
["2074-12-25","Xmas"]
["2076-07-04","4th"]
["2077-01-01","NY"]
["2078-01-01","NY"]
["2079-07-04","4th"]
["2081-01-01","NY"]
["2081-07-04","4th"]
["2083-07-04","4th"]
["2084-07-04","4th"]
["2085-01-01","NY"]
["2086-01-01","NY"]
["2087-12-25","Xmas"]
["2089-01-01","NY"]
["2090-12-25","Xmas"]
["2091-12-25","Xmas"]
["2092-07-04","4th"]
["2093-07-04","4th"]
["2095-07-04","4th"]
["2095-12-25","Xmas"]
["2097-07-04","4th"]
["2098-12-25","Xmas"]
["2100-01-01","NY"]
["2100-07-04","4th"]
["2101-12-25","Xmas"]
["2103-07-04","4th"]
["2105-01-01","NY"]
["2105-12-25","Xmas"]
["2106-12-25","Xmas"]
["2108-01-01","NY"]
["2109-12-25","Xmas"]
["2110-01-01","NY"]
["2111-07-04","4th"]
["2113-01-01","NY"]
["2113-12-25","Xmas"]
["2114-12-25","Xmas"]
["2116-07-04","4th"]
["2117-12-25","Xmas"]
["2119-07-04","4th"]
["2120-07-04","4th"]
["2121-01-01","NY"]
["2122-01-01","NY"]
["2124-01-01","NY"]
["2124-07-04","4th"]
["2126-01-01","NY"]
["2127-07-04","4th"]
["2128-12-25","Xmas"]
["2129-01-01","NY"]
["2130-07-04","4th"]
["2132-01-01","NY"]
["2133-12-25","Xmas"]
["2134-07-04","4th"]
["2135-07-04","4th"]
["2137-01-01","NY"]
["2138-07-04","4th"]
["2138-12-25","Xmas"]
["2140-01-01","NY"]
["2141-12-25","Xmas"]
["2142-12-25","Xmas"]
["2143-07-04","4th"]
["2145-01-01","NY"]
["2146-07-04","4th"]
["2148-01-01","NY"]
["2025-05-26","Memorial"]
["2031-05-26","Memorial"]
["2040-05-28","Memorial"]
["2025-09-01","Labor"]
["2028-09-04","Labor"]
["2043-09-07","Labor"]
["2022-11-24","TG"]
["2034-11-23","TG"]
["2037-11-26","TG"]
["2052-11-24","TG"]
["2028-12-25","Xmas"]
["2031-12-25","Xmas"]
["2034-12-25","Xmas"]
["2037-12-25","Xmas"]
["2040-12-25","Xmas"]
["2043-12-25","Xmas"]
["2046-12-25","Xmas"]
["2049-12-25","Xmas"]
["2052-12-25","Xmas"]
["2022-01-03","NY"]
["2025-01-01","NY"]
["2028-01-03","NY"]
["2031-01-01","NY"]
["2034-01-02","NY"]
["2037-01-01","NY"]
["2040-01-02","NY"]
["2043-01-01","NY"]
["2046-01-01","NY"]
["2049-01-01","NY"]
["2052-01-01","NY"]
["2022-07-04","Fourth"]
["2025-07-04","Fourth"]
["2028-07-04","Fourth"]
["2031-07-04","Fourth"]
["2034-07-04","Fourth"]
["2037-07-03","Fourth"]
["2040-07-04","Fourth"]
["2043-07-03","Fourth"]
["2046-07-04","Fourth"]
["2049-07-05","Fourth"]
["2052-07-04","Fourth"]

{"sheet":"T_Tariff Path Charges","index":24,"n_rows":71,"n_cols":617,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,null,"Source:","http://sjm176/ie/EM/Models/9 June 2018 Q2 Update/Revenue_Model.xlsm"]
[null,null,null,"Q:\\EA\\Shared Documents\\Marginal Costs\\2018\\Inputs\\Tariffs.xlsx"]
[null,null,null,null,"Year:",2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064]
[null,null,null,null,"Period:",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Monthly Gross Tariffs"]
[null,null,"NS Grid",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.6238674894886751,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7001061643835618,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.7771072260273977,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.8548782982876713,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,7.9334270812705476,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0127613520832544,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.0928889656040859,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.1738178552601291,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.2555560338127272,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.3381115941508561,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.421492710092366,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5057076371932894,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.5907647135652194,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.6766723607008736,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.7634390843078815,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.8510734751509617,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,8.9395842099024705,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.0289800520014971,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.1192698525215121,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.210462551046728,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3025671765571936,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.3955928483227655,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.489548776805993,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.5844442645740546,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.680288707219793,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.7770915942919938,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.8748625102349141,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,9.973611135337265,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.073347246690632,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.174080719157541,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.275821526349116,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.37857974161261,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.482365539028732,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.587189194419022,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.693061086363212,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.799991697226844,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,10.90799161419911,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.017071530341102,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.127242245644515,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.23851466810096,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.350899814781968,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.46440881292979,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.579052901059088,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.69484343006968,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.811791864370374,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,11.929909783014079,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.049208880844221,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.169700969652665,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187,12.291397979349187]
[null,null,"NB Bayside Grid",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4093287671232879,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4434220547945205,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.4778562753424658,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5126348380958898,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5477611864768495,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.5832387983416178,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6190711863250344,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6552618981882841,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.6918145171701675,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7287326623418697,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.7660199889652883,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8036801888549405,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.8417169907434903,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.880134160650925,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.918935502257435,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9581248572800081,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,3.9977061058528092,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0376831669113376,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.0780599985804509,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1188405985662548,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.1600290045519177,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.2016292945974367,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.243645587543412,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.2860820434188458,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.328942863853035,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.3722322924915655,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4159546154164806,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.4601141615706448,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5047153031863516,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.5497624562182146,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.595260080780398,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6412126815882004,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.6876248084040837,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7345010564881242,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.7818460670530056,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8296645277235353,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.8779611730007701,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.9267407847307787,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,4.976008192578087,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0257682745038661,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.0760259572489064,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1267862168213956,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.1780540789896099,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2298346197795045,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.2821329659773006,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.3349542956370737,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.388303838593445,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4421868769793775,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737,5.4966087457491737]
[null,null,"HQTE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927]
[]
[null,"Monthly Effective Tariffs @ HQ Border"]
[null,null,"MF to NY (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175]
[null,null,"MF to UARB (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MF to NE (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448]
[null,null,"MF to NY (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6107137575821877,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.6968208951580106,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.783789104109589,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.8716269951506863,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,8.9603432651021944,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.0499466977532137,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.1404461647307471,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.2318506263780531,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.3241691326418348,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.4174108239682521,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.5115849322079367,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.6067007815300176,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7027677893453177,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.7997954672387682,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.8977934219111585,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,9.9967713561302691,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.096739069691575,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.197706460388487,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.299683524992375,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.402680360242298,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.506707163844721,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.611774235483166,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.717891977837999,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.825070897616378,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,10.933321606592543,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.042654822658466,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.153081370885054,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.264612184593906,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.377258306439847,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.491030889504241,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.605941198399282,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.722000610383276,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.839220616487111,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,11.957612822651978,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.077188950878501,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.197960840387287,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.31994044879116,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.443139853279069,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.567571251811861,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.693246964329981,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.820179433973282,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,12.948381228313011,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.077865040596144,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.208643691002107,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.34073012791213,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.474137429191245,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.60887880348316,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.744967591517993,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175,13.882417267433175]
[null,null,"MF to UARB (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MF to NE (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.862413294314738,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,9.9610374272578852,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.060647801530465,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.161254279545767,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.262866822341227,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.365495490564641,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.469150445470286,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.57384194992499,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.679580369424237,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.786376173118482,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,10.894239934849669,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.003182334198163,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.113214157540142,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.224346299115545,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.336589762106701,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.449955659727769,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.564455216325047,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.680099768488299,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.796900766173181,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,11.914869773834914,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.034018471573262,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.154358656288995,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.275902242851885,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.398661265280406,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.522647877933206,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.647874356712542,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.774353100279669,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,12.902096631282465,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.031117597595287,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.16142877357124,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.293043061306953,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.425973491920024,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.560233226839223,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.695835559107614,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.832793914698692,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,13.971121853845677,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.110833072384132,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.251941403107974,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.394460817139059,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.538405425310446,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.683789479563551,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.830627374359189,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,14.978933648102782,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.12872298458381,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.280010214429645,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.432810316573942,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.587138419739684,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.743009803937081,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448,15.900439901976448]
[null,null,"Recall to NY (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927]
[null,null,"Recall to UARB (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recall to NE (Peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784]
[null,null,"Recall to NY (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.7555208796344175,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.8430760884307613,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,8.9315068493150687,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.0208219178082203,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.1110301369863027,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2021404383561638,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.2941618427397259,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.387103461167122,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.4809744957787956,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.5757842407365814,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.6715420831439491,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.7682575039753914,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.8659400790151448,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,9.9645994798052939,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.064245474603348,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.164887929349382,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.266536808642877,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.369202176729303,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.472894198496599,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.577623140481565,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.683399371886381,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.790233365605243,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,10.898135699261296,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.007117056253907,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.117188226816449,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.22836010908461,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.34064371017546,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.454050147277217,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.568590648749989,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.684276555237485,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.801119320789859,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,11.919130513997759,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.038321819137739,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.158705037329112,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.280292087702406,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.403095008579431,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.527125958665225,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.652397218251876,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.778921190434396,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,12.90671040233874,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.035777506362129,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.166135281425746,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.297796634240008,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.430774600582408,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.565082346588234,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.700733170054111,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.837740501754654,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,13.976117906772203,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927,14.115879085839927]
[null,null,"Recall to UARB (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recall to NE (Off peak)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,9.9725474681382842,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.072272942819668,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.172995672247865,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.274725628970343,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.377472885260046,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.481247614112648,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.586060090253774,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.691920691156312,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.798839898067873,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,10.906828297048555,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.01589658001904,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.126055545819231,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.237316101277422,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.349689262290196,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.4631861549131,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.57781801646223,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.693596196626853,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.810532158593123,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,11.928637480179052,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.047923854980844,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.168403093530653,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.290087124465959,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.412987995710619,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.537117875667725,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.662489054424402,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.789113944968648,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,12.917005084418335,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.046175135262519,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.176636886615141,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.308403255481291,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.441487288036106,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.575902160916469,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.711661182525631,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.848777794350887,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,13.987265572294397,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.127138228017341,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.268409610297512,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.411093706400489,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.555204643464496,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.700756689899141,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.847764256798131,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,14.996241899366115,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.146204318359775,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.297666361543374,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.450643025158804,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.605149455410395,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.7612009499645,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,15.918812959464145,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784,16.078001089058784]
[]
[null,"Annual Effective Tariffs @ HQ Border",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,"MF to NY (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F12:$WS12)","v":0},{"$f":"AVERAGEIF($F$3:$WS$3,G$25,$F12:$WS12)","v":8.6107137575821877},8.6968208951580106,8.783789104109589,8.8716269951506881,8.9603432651021944,9.0499466977532137,9.1404461647307471,9.2318506263780513,9.324169132641833,9.4174108239682521,9.5115849322079367,9.6067007815300194,9.7027677893453177,9.7997954672387682,9.8977934219111585,9.9967713561302691,10.096739069691576,10.197706460388487,10.299683524992375,10.402680360242298]
[null,null,"MF to UARB (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F13:$WS13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MF to NE (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F14:$WS14)","v":0},9.8624132943147362,9.9610374272578834,10.060647801530465,10.161254279545769,10.262866822341225,10.365495490564641,10.469150445470287,10.573841949924992,10.679580369424235,10.786376173118482,10.894239934849667,11.00318233419816,11.113214157540142,11.224346299115547,11.3365897621067,11.449955659727765,11.564455216325046,11.680099768488303,11.796900766173181,11.91486977383491]
[null,null,"MF to NY (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F15:$WS15)","v":0},8.6107137575821877,8.6968208951580106,8.783789104109589,8.8716269951506881,8.9603432651021944,9.0499466977532137,9.1404461647307471,9.2318506263780513,9.324169132641833,9.4174108239682521,9.5115849322079367,9.6067007815300194,9.7027677893453177,9.7997954672387682,9.8977934219111585,9.9967713561302691,10.096739069691576,10.197706460388487,10.299683524992375,10.402680360242298]
[null,null,"MF to UARB (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F16:$WS16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MF to NE (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F17:$WS17)","v":0},9.8624132943147362,9.9610374272578834,10.060647801530465,10.161254279545769,10.262866822341225,10.365495490564641,10.469150445470287,10.573841949924992,10.679580369424235,10.786376173118482,10.894239934849667,11.00318233419816,11.113214157540142,11.224346299115547,11.3365897621067,11.449955659727765,11.564455216325046,11.680099768488303,11.796900766173181,11.91486977383491]
[null,null,"Recall to NY (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F18:$WS18)","v":0},8.7555208796344175,8.8430760884307613,8.9315068493150687,9.0208219178082203,9.1110301369863027,9.2021404383561656,9.2941618427397259,9.3871034611671238,9.4809744957787956,9.5757842407365814,9.6715420831439491,9.7682575039753914,9.8659400790151448,9.9645994798052921,10.06424547460335,10.16488792934938,10.266536808642879,10.369202176729303,10.472894198496601,10.577623140481565]
[null,null,"Recall to UARB (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F19:$WS19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recall to NE (Peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F20:$WS20)","v":0},9.972547468138286,10.072272942819668,10.172995672247865,10.274725628970343,10.377472885260046,10.481247614112648,10.586060090253772,10.691920691156312,10.79883989806787,10.906828297048554,11.015896580019044,11.126055545819229,11.237316101277424,11.349689262290196,11.463186154913101,11.57781801646223,11.693596196626855,11.810532158593121,11.92863748017905,12.047923854980843]
[null,null,"Recall to NY (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F21:$WS21)","v":0},8.7555208796344175,8.8430760884307613,8.9315068493150687,9.0208219178082203,9.1110301369863027,9.2021404383561656,9.2941618427397259,9.3871034611671238,9.4809744957787956,9.5757842407365814,9.6715420831439491,9.7682575039753914,9.8659400790151448,9.9645994798052921,10.06424547460335,10.16488792934938,10.266536808642879,10.369202176729303,10.472894198496601,10.577623140481565]
[null,null,"Recall to UARB (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F22:$WS22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recall to NE (Off peak)",null,null,{"$f":"AVERAGEIF($F$3:$WS$3,F$25,$F23:$WS23)","v":0},9.972547468138286,10.072272942819668,10.172995672247865,10.274725628970343,10.377472885260046,10.481247614112648,10.586060090253772,10.691920691156312,10.79883989806787,10.906828297048554,11.015896580019044,11.126055545819229,11.237316101277424,11.349689262290196,11.463186154913101,11.57781801646223,11.693596196626855,11.810532158593121,11.92863748017905,12.047923854980843]
[]
[null,"Gross Tariff",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"Z39+1","v":2036},{"$f":"AA39+1","v":2037},{"$f":"AB39+1","v":2038},{"$f":"AC39+1","v":2039},{"$f":"AD39+1","v":2040}]
[null,null,"HQ",null,null,{"$f":"AVERAGEIF($F3:$WS3,F$39,$F$9:$WS$9)","v":0},{"$f":"AVERAGEIF($F3:$WS3,G$39,$F$9:$WS$9)","v":8.7555208796344175},8.8430760884307613,8.9315068493150687,9.0208219178082203,9.1110301369863027,9.2021404383561656,9.2941618427397259,9.3871034611671238,9.4809744957787956,9.5757842407365814,9.6715420831439491,9.7682575039753914,9.8659400790151448,9.9645994798052921,10.06424547460335,10.16488792934938,10.266536808642879,10.369202176729303,10.472894198496601,10.577623140481565,10.683399371886381,10.790233365605244,10.898135699261298,11.007117056253906,11.117188226816451]
[null,null,"NB",null,null,{"$f":"AVERAGEIF($F3:$WS3,F$39,$F$8:$WS$8)","v":0},{"$f":"AVERAGEIF($F3:$WS3,G$39,$F$8:$WS$8)","v":3.4093287671232879},3.4434220547945196,3.4778562753424658,3.5126348380958912,3.5477611864768481,3.5832387983416178,3.6190711863250349,3.6552618981882854,3.6918145171701671,3.7287326623418697,3.7660199889652897,3.8036801888549405,3.8417169907434907,3.880134160650925,3.9189355022574337,3.9581248572800072,3.9977061058528087,4.0376831669113367,4.0780599985804509,4.118840598566254,4.1600290045519168,4.2016292945974376,4.243645587543412,4.2860820434188449,4.3289428638530358]
[null,null,"NS",null,null,{"$f":"AVERAGEIF($F3:$WS3,F$39,$F$7:$WS$7)","v":0},{"$f":"AVERAGEIF($F3:$WS3,G$39,$F$7:$WS$7)","v":7.6238674894886751},7.70010616438356,7.7771072260273977,7.8548782982876721,7.9334270812705503,8.0127613520832561,8.0928889656040877,8.1738178552601273,8.2555560338127254,8.3381115941508579,8.421492710092366,8.5057076371932911,8.5907647135652194,8.6766723607008753,8.7634390843078798,8.8510734751509634,8.9395842099024723,9.0289800520014989,9.1192698525215121,9.2104625510467297,9.3025671765571918,9.3955928483227655,9.4895487768059912,9.5844442645740564,9.6802887072197912]
[]
[null,"Losses to Transmission Segment End (CF)"]
[null,null,"HQ",null,null,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999,0.97748299999999999]
[null,null,"NB",null,null,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234,0.86730273734092234]
[null,null,"NS",null,null,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998,0.89141375343899998]
[]
[null,"Effective Tariff (CF)"]
[null,null,"HQ",null,null,{"$f":"F40*F45","v":0},{"$f":"G40*G45","v":8.5583728159876884},8.6439565441475654,8.7303961095890408,8.817700070684932,8.9058770713917816,8.9949358421056989,9.084885200526756,9.1757340525320235,9.2674913930573446,9.3601663069879155,9.4537679700577968,9.5483056497583778,9.6437887062559611,9.7402265933185159,9.8376288592517067,9.9360051478442202,10.035365199322667,10.13571885131589,10.237076039829052,10.339446800227341,10.442841268229616,10.547269680911912,10.652742377721031,10.759269801498236,10.866862499513225]
[null,null,"NB",null,null,{"$f":"F41*F46","v":0},2.9569201722211798,2.9864893739433902,3.016354267682825,3.0465178103596537,3.0769829884632487,3.1077528183478824,3.1388303465313618,3.1702186499966758,3.2019208364966416,3.2339400448616087,3.266279445310226,3.2989422397633263,3.3319316621609603,3.3652509787825693,3.3989034885703946,3.4328925234560979,3.4672214486906601,3.5018936631775666,3.5369125998093427,3.5722817258074353,3.6080045430655097,3.6440845884961663,3.6805254343811278,3.717330688724938,3.7545039956121897]
[null,null,"NS",null,null,0,6.7960203345266654,6.8639805378719307,6.9326203432506519,7.0019465466831585,7.0719660121499919,7.142685672271492,7.2141125289942059,7.2862536542841463,7.3591161908269855,7.4327073527352603,7.5070344262626119,7.5821047705252393,7.6579258182304875,7.7345050764127956,7.8118501271769203,7.8899686284486936,7.9688683147331796,8.0485569978805138,8.129042567859317,8.2103329935379126,8.2924363234732859,8.3753606867080208,8.4591142935750998,8.5437054365108551,8.6291424908759584]
[]
[null,"Check"]
[null,null,"NY",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Losses to Transmission Segment End (MF)"]
[null,null,"HQ",null,null,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006,0.98346105000000006]
[null,null,"NB",null,null,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654,0.87703785755983654]
[null,null,"NS",null,null,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998,0.90141950999999998]
[]
[null,"Effective Tariff (MF)"]
[null,null,"HQ",null,null,{"$f":"F40*F60","v":0},8.6107137575821877,8.6968208951580106,8.783789104109589,8.8716269951506863,8.9603432651021944,9.0499466977532155,9.1404461647307471,9.2318506263780549,9.3241691326418348,9.4174108239682521,9.5115849322079367,9.6067007815300176,9.7027677893453177,9.7997954672387664,9.8977934219111603,9.9967713561302673,10.096739069691576,10.197706460388487,10.299683524992377,10.402680360242298]
[null,null,"NB",null,null,{"$f":"F41*F61","v":0},2.9901103976349273,3.0200115016112754,3.0502116166273892,3.0807137327936638,3.1115208701215988,3.1426360788228158,3.1740624396110446,3.2058030640071551,3.2378610946472257,3.2702397055936987,3.3029421026496371,3.3359715236761316,3.3693312389128933,3.4030245513020221,3.4370547968150418,3.4714253447831913,3.5061395982310244,3.5412009942133347,3.5766130041554689,3.6123791341970222]
[null,null,"NS",null,null,0,6.8723028966798116,6.941025925646608,7.0104361849030763,7.0805405467521068,7.1513459522196294,7.2228594117418261,7.2950880058592436,7.3680388859178345,7.44171927477701,7.5161364675247846,7.5912978322000324,7.6672108105220342,7.74388291862725,7.821321747813526,7.8995349652916573,7.9785303149445781,8.0583156180940243,8.1388987742749652,8.2202877620177137,8.3024906396378935]
[]
[null,"Check"]
[null,null,"NY",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"GT Log Function (Attenuation)","index":25,"n_rows":58,"n_cols":7,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,5,1,6],[31,3,32,3],[32,5,32,6]]}
["TRANSMISSION"]
[null,"Share of Capacity",null,null,null,"Parameters"]
["X",null,null,"Year",null,"Midpoint",0.6]
[-1,{"$f":"1/(1+EXP(-1*G$3*(A4-G$4)))","v":0.26737143634537386},null,2018,null,"Value @ MP",0.68]
[0.01,0.4008319133805428,null,{"$f":"D4+1","v":2019},null,"Annual ∆, X",0.4]
[{"$f":"A5+G$5","v":0.41000000000000003},0.45958834166337997,null,{"$f":"D5+1","v":2020}]
[0.81,0.5194901195112458,null,{"$f":"D6+1","v":2021}]
[1.21,0.57883675964524828,null,2022]
[1.6099999999999999,0.63598965270298879,null,2023]
[2.0099999999999998,0.68954649926596812,null,2024]
[2.4099999999999997,0.73846392043063558,null,2025]
[2.8099999999999996,0.78210913986362074,null,2026]
[3.2099999999999995,0.82024378160125355,null,2027]
[3.6099999999999994,0.85295899733719893,null,2028]
[4.01,0.88058693083028483,null,2029]
[4.41,0.90361040156203543,null,2030]
[4.8100000000000005,0.92258507482709751,null,2031]
[5.2100000000000009,0.93808046445714677,null,2032]
[5.6100000000000012,0.95064023169012535,null,2033]
[6.0100000000000016,0.96075894425843122,null,2034]
[6.4100000000000019,0.96887125287510956,null,2035]
[6.8100000000000023,0.97534953163927618,null,2036]
[7.2100000000000026,0.9805067255721458,null,2037]
[7.610000000000003,0.98460200200506076,null,2038]
[8.0100000000000033,0.9878475789473814,null,2039]
[8.4100000000000037,0.9904157150841213,null,2040]
[8.8100000000000041,0.99244528491807249,null,2041]
[9.2100000000000044,0.99404765565912856,null,2042]
[]
[]
["INTERNAL GENERATION"]
[null,null,null,"Share of Capacity"]
["Y(t)","Year",null,null,null,"Parameters"]
[-1,2018,null,{"$f":"G$34+(G$35-G$34)/(G$36+G$37*EXP(-G$38*A34)^(1/G$39))","v":5.5783708479941081E-2},null,"A",0.05]
[{"$f":"A34+G$40","v":-0.91669999999999996},{"$f":"B34+1","v":2019},null,5.8744322487319013E-2,null,"K",1]
[-0.83339999999999992,{"$f":"B35+1","v":2020},null,6.3199255509359037E-2,null,"C",1]
[-0.75009999999999988,2021,null,6.9875897971614864E-2,null,"Q",1.1000000000000001]
[-0.66679999999999984,2022,null,7.9822305429308751E-2,null,"ẞ",10]
[-0.5834999999999998,2023,null,9.4507970910151687E-2,null,"v",2]
[-0.50019999999999976,2024,null,0.11590745531950861,null,"Δt",8.3299999999999999E-2]
[-0.41689999999999977,2025,null,0.14649933711931762]
[-0.33359999999999979,2026,null,0.18905743530893127]
[-0.2502999999999998,2027,null,0.2460727397776033]
[-0.16699999999999982,2028,null,0.31871870048732415]
[-8.3699999999999816E-2,2029,null,0.40558571826094408]
[-3.9999999999981717E-4,2030,null,0.50190705220310006]
[8.2900000000000182E-2,2031,null,0.60017045282055281]
[0.16620000000000018,2032,null,0.69224998944541094]
[0.24950000000000017,2033,null,0.77191513575822046]
[0.33280000000000015,2034,null,0.83621691397879816]
[0.41610000000000014,2035,null,0.88527164788446044]
[0.49940000000000012,2036,null,0.92110826651374311]
[0.58270000000000011,2037,null,0.94646834492326748]
[0.66600000000000015,2038,null,0.96401309652322442]
[0.74930000000000019,2039,null,0.97596182508774787]
[0.83260000000000023,2040,null,0.98401261263271667]
[0.91590000000000027,2041,null,0.98939792911109348]
[0.99920000000000031,2042,null,0.99298284217839172]